FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-228597-01 | ||
FREE WRITING PROSPECTUS, DATED JULY 16, 2019
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-228597) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
The securities related to this File materials are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | NAP | 530 West 33rd Street | New York | New York | 10001 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | NAP | NAP | 1201 Lake Woodlands Drive | The Woodlands | Texas | 77380 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | NAP | NAP | |||||
3.01 | Property | 1350 West Middlefield | 1350 West Middlefield Road | Mountain View | California | 94043 | ||||||
3.02 | Property | 1212 Terra Bella | 1212 Terra Bella Avenue | Mountain View | California | 94043 | ||||||
3.03 | Property | 850 - 900 North Shoreline | 850-900 North Shoreline Boulevard | Mountain View | California | 94043 | ||||||
3.04 | Property | 1277 Terra Bella | 1277 Terra Bella Avenue | Mountain View | California | 94043 | ||||||
3.05 | Property | 1215 Terra Bella | 1215 Terra Bella Avenue | Mountain View | California | 94043 | ||||||
3.06 | Property | 1340 West Middlefield | 1340 West Middlefield Road | Mountain View | California | 94043 | ||||||
3.07 | Property | 1255 Terra Bella | 1255 Terra Bella Avenue | Mountain View | California | 94043 | ||||||
3.08 | Property | 1305 Terra Bella | 1305 Terra Bella Avenue | Mountain View | California | 94043 | ||||||
3.09 | Property | 1330 West Middlefield | 1330 West Middlefield Road | Mountain View | California | 94043 | ||||||
3.10 | Property | 1245 Terra Bella | 1245 Terra Bella Avenue | Mountain View | California | 94043 | ||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | NAP | NAP | 1746 South Victoria Avenue | Ventura | California | 93003 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | NAP | 1007 North Market Street | Wilmington | Delaware | 19801 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | NAP | NAP | |||||
6.01 | Property | 610 Main Street North | 610 Main Street | Cambridge | Massachusetts | 02139 | ||||||
6.02 | Property | 1 Portland Street | 1 Portland Street | Cambridge | Massachusetts | 02139 | ||||||
6.03 | Property | 700 Main Street | 700 Main Street | Cambridge | Massachusetts | 02139 | ||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | NAP | 10000 Santa Monica Boulevard | Los Angeles | California | 90067 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | NAP | NAP | 3 Columbus Circle | New York | New York | 10019 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | NAP | NAP | 250 Livingston Street | Brooklyn | New York | 11201 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | NAP | NAP | 3377 Las Vegas Boulevard South | Las Vegas | Nevada | 89109 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | NAP | NAP | |||||
11.01 | Property | Wood Village Town Center | 22557 Northeast Park Lane | Wood Village | Oregon | 97060 | ||||||
11.02 | Property | Pecan Promenade | 2735-2755 South 99th Avenue & 9820-9870 West Lower Buckeye Road | Tolleson | Arizona | 85353 | ||||||
11.03 | Property | Valley Plaza | 3115 South McClintock Drive | Tempe | Arizona | 85282 | ||||||
11.04 | Property | Pear Tree | 504 East Perkins Street | Ukiah | California | 95482 | ||||||
11.05 | Property | Glendale Market Square | 5840, 5870, 5880, 5890 West Bell Road & 17045 North 59th Avenue | Glendale | Arizona | 85308 | ||||||
11.06 | Property | Central Park Shopping Center | 7425-7719 East Iliff Avenue; 2150 South Quebec Street | Denver | Colorado | 80231 | ||||||
11.07 | Property | Val Vista Towne Center | 1395-1505 East Warner Road | Gilbert | Arizona | 85296 | ||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 2641 Hall Avenue | Riverside | California | 92509 | ||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 606 West Troy Avenue | Indianapolis | Indiana | 46225 | ||||||
11.10 | Property | Homeland - Bartow, FL | 5700 US Highway 17 South | Bartow | Florida | 33830 | ||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 2621 Hall Avenue | Riverside | California | 92509 | ||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | NAP | NAP | 500 Ala Moana Boulevard | Honolulu | Hawaii | 96813 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | NAP | NAP | ||||||
13.01 | Property | University Parkway Sarasota Self Storage | 8424 Florida Street | Sarasota | Florida | 34243 | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 800 Greenway Professional Court | Orlando | Florida | 32824 | ||||||
13.03 | Property | Cortez Bradenton Self Storage | 8915 Cortez Road | Bradenton | Florida | 34210 | ||||||
13.04 | Property | Cheval Lutz Self Storage | 19020 North Dale Mabry Highway | Lutz | Florida | 33548 | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 14120 East Colonial Drive | Orlando | Florida | 32826 | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | 7750 Lockwood Ridge Road | Sarasota | Florida | 34243 | ||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | NAP | NAP | 2 MacArthur Place | Santa Ana | California | 92707 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | 695 Anderson Avenue | Cliffside Park | New Jersey | 07010 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | NAP | NAP | |||||
16.01 | Property | University Downs | 120 15th Street | Tuscaloosa | Alabama | 35401 | ||||||
16.02 | Property | Ella Lofts | 817 Chestnut Street | San Marcos | Texas | 78666 | ||||||
16.03 | Property | University View | 2190 Northwest 4th Court | Boca Raton | Florida | 33431 | ||||||
16.04 | Property | Colonie | 7 Bristol Court | Amherst | New York | 14228 | ||||||
16.05 | Property | Hillcrest Oakwood | 1101 Fuller Avenue & 19700 14 Mile Road | Big Rapids | Michigan | 49307 | ||||||
16.06 | Property | Southgate | 801 A Southgate Drive | State College | Pennsylvania | 16801 |
A-1
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | NAP | NAP | |||||
17.01 | Property | 244 East 78th Street | 244 East 78th Street | New York | New York | 10075 | ||||||
17.02 | Property | 332 East 71st Street | 332 East 71st Street | New York | New York | 10021 | ||||||
17.03 | Property | 323 East 78th Street | 323 East 78th Street | New York | New York | 10075 | ||||||
17.04 | Property | 513 East 82nd Street | 513 East 82nd Street | New York | New York | 10028 | ||||||
17.05 | Property | 502 East 73rd Street | 502 East 73rd Street | New York | New York | 10021 | ||||||
17.06 | Property | 1556 Second Avenue | 1556 Second Avenue | New York | New York | 10028 | ||||||
17.07 | Property | 344 East 55th Street | 344 East 55th Street | New York | New York | 10022 | ||||||
17.08 | Property | 228 East 84th Street | 228 East 84th Street | New York | New York | 10028 | ||||||
17.09 | Property | 419 East 82nd Street | 419 East 82nd Street | New York | New York | 10028 | ||||||
17.10 | Property | 340 East 81st Street | 340 East 81st Street | New York | New York | 10028 | ||||||
17.11 | Property | 338 East 55th Street | 338 East 55th Street | New York | New York | 10022 | ||||||
17.12 | Property | 409 East 81st Street | 409 East 81st Street | New York | New York | 10028 | ||||||
17.13 | Property | 322 East 74th Street | 322 East 74th Street | New York | New York | 10021 | ||||||
17.14 | Property | 443 East 78th Street | 443 East 78th Street | New York | New York | 10075 | ||||||
17.15 | Property | 340 East 55th Street | 340 East 55th Street | New York | New York | 10022 | ||||||
17.16 | Property | 407 East 81st Street | 407 East 81st Street | New York | New York | 10028 | ||||||
17.17 | Property | 340 East 61st Street | 340 East 61st Street | New York | New York | 10065 | ||||||
17.18 | Property | 242 East 75th Street | 242 East 75th Street | New York | New York | 10021 | ||||||
17.19 | Property | 342 East 76th Street | 342 East 76th Street | New York | New York | 10021 | ||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | NAP | NAP | 2 Waterfront Place | Morgantown | West Virginia | 26501 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | NAP | NAP | 3441 Lakeline Boulevard | Leander | Texas | 78641 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | NAP | NAP | 1815 South Meyers Road | Villa Park | Illinois | 60181 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | NAP | NAP | 6801-6823 North 35th Avenue | Phoenix | Arizona | 85041 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | NAP | NAP | 240 Commonwealth Boulevard | Martinsville | Virginia | 24112 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | NAP | NAP | |||||
23.01 | Property | InterContinental | 444 Saint Charles Avenue | New Orleans | Louisiana | 70130 | ||||||
23.02 | Property | DoubleTree Sunrise | 13400 West Sunrise Boulevard | Sunrise | Florida | 33323 | ||||||
23.03 | Property | DoubleTree Charlotte | 6300 Morrison Boulevard | Charlotte | North Carolina | 28211 | ||||||
23.04 | Property | DoubleTree RTP | 4810 Page Creek Lane | Durham | North Carolina | 27703 | ||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | NAP | NAP | 1195 Boyson Road | Hiawatha | Iowa | 52233 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | NAP | NAP | |||||
25.01 | Property | Iron Mountain | 1000 North Stephenson Avenue | Iron Mountain | Michigan | 49801 | ||||||
25.02 | Property | Deerwood | 23726 Serpent Road | Deerwood | Minnesota | 56444 | ||||||
25.03 | Property | Rose City | 2740 South M-33 | Rose City | Michigan | 48654 | ||||||
25.04 | Property | Roscommon | 5925 North Markey Road | Roscommon | Michigan | 48653 | ||||||
25.05 | Property | Bigfork | 103 State Highway 38 South | Bigfork | Minnesota | 56628 | ||||||
25.06 | Property | Brimfield | 17511 West Route 150 | Brimfield | Illinois | 61517 | ||||||
25.07 | Property | Whittemore | 418 North Bullock Street | Whittemore | Michigan | 48770 | ||||||
25.08 | Property | Frederic | 6088 North Old 27 | Frederic Township | Michigan | 49733 | ||||||
25.09 | Property | Lenox | 316 South Brooks Street | Lenox | Iowa | 50851 | ||||||
25.10 | Property | Paullina | 5629 460th Street | Paullina | Iowa | 51046 | ||||||
25.11 | Property | Adair | 103 South 5th Street | Adair | Iowa | 50002 | ||||||
25.12 | Property | Akron | 301 Highway 12 North | Akron | Iowa | 51001 | ||||||
25.13 | Property | New Harmony | 1119 East Church Street | New Harmony | Indiana | 47631 | ||||||
25.14 | Property | Table Grove | 1461 East U.S. 136 Highway | Table Grove | Illinois | 61482 | ||||||
25.15 | Property | Griswold | 55298 Tucson Road | Griswold | Iowa | 51535 | ||||||
25.16 | Property | Neosho | 12023 Highway K | Neosho | Missouri | 64850 | ||||||
25.17 | Property | Sidney | 1400 Northridge Road | Sidney | Iowa | 51652 | ||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | NAP | NAP | ||||||
26.01 | Property | Compass Self Storage Jackson | 4885 West Michigan Avenue | Jackson | Michigan | 49201 | ||||||
26.02 | Property | Compass Self Storage Flat Rock | 14551 Telegraph Road | Flat Rock | Michigan | 48134 | ||||||
26.03 | Property | Storage Pros Lansing | 4724 South Creyts Road | Lansing | Michigan | 48917 | ||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Group 1 | NAP | 315 & 325 Weakley Street and 2365 Portico Boulevard | Calexico | California | 92231 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | NAP | NAP | 2601-2675 South Military Trail | West Palm Beach | Florida | 33415 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | NAP | NAP | 6290 Tower Road | Denver | Colorado | 80249 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | NAP | NAP | 6301 Northwest 5th Way | Fort Lauderdale | Florida | 33309 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | NAP | 733 Pegasus Street | Brunswick | Maine | 04011 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | NAP | NAP | 1446 Crossways Boulevard | Chesapeake | Virginia | 23320 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | NAP | 4747 Jurupa Avenue | Riverside | California | 92506 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | NAP | NAP | 5313 Route 9 North | Howell | New Jersey | 07731 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Group 2 | NAP | 18103 West 106th Street | Olathe | Kansas | 66061 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Group 3 | NAP | 111 Franklin Road Southeast | Roanoke | Virginia | 24011 |
A-2
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Group 2 | NAP | 4435 Waterfront Drive | Glen Allen | Virginia | 23060 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | NAP | NAP | 3325 U.S. 41 South | Terre Haute | Indiana | 47802 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | NAP | NAP | 2609 Causeway Center Drive | Tampa | Florida | 33619 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | NAP | 1180 US Highway 26 | Alpine | Wyoming | 83128 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Group 1 | NAP | 9015 Mountain Ridge Drive | Austin | Texas | 78759 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | NAP | NAP | 1758-1864 East Irvington Road | Tucson | Arizona | 85714 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Group 3 | NAP | 6111 Oak Tree Boulevard | Independence | Ohio | 44131 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | NAP | NAP | 17435 County Road 6 | Plymouth | Minnesota | 55447 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | NAP | NAP | 5606-5612 Bardstown Road | Louisville | Kentucky | 40291 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | NAP | NAP | 7850 West Lane | Stockton | California | 95210 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | NAP | NAP | 359 South La Brea Avenue | Los Angeles | California | 90036 |
A-3
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | Office | CBD | 2019 | NAP | 1,463,234 | SF | 765.43 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | Retail | Super Regional Mall | 1994, 2003, 2016 | NAP | 758,231 | SF | 326.55 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | Office | Suburban | 251,575 | SF | 476.99 | |||
3.01 | Property | 1350 West Middlefield | Office | Suburban | 1975 | NAP | 29,670 | SF | |||||
3.02 | Property | 1212 Terra Bella | Office | Suburban | 1976 | NAP | 37,166 | SF | |||||
3.03 | Property | 850 - 900 North Shoreline | Office | Suburban | 1969 | NAP | 31,347 | SF | |||||
3.04 | Property | 1277 Terra Bella | Office | Suburban | 1962 | 2017 | 24,000 | SF | |||||
3.05 | Property | 1215 Terra Bella | Office | Suburban | 1974 | NAP | 25,000 | SF | |||||
3.06 | Property | 1340 West Middlefield | Office | Suburban | 1977 | NAP | 25,000 | SF | |||||
3.07 | Property | 1255 Terra Bella | Office | Suburban | 1990 | NAP | 17,980 | SF | |||||
3.08 | Property | 1305 Terra Bella | Office | Suburban | 1977 | NAP | 20,732 | SF | |||||
3.09 | Property | 1330 West Middlefield | Office | Suburban | 1975 | NAP | 25,000 | SF | |||||
3.10 | Property | 1245 Terra Bella | Office | Suburban | 1965 | NAP | 15,680 | SF | |||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | Retail | Anchored | 2002-2003 | NAP | 218,234 | SF | 252.02 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | Office | CBD | 1913-1970 | 2018 | 283,069 | SF | 178.05 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | Mixed Use | Office/Laboratory | 676,947 | SF | 635.20 | |||
6.01 | Property | 610 Main Street North | Mixed Use | Office/Laboratory | 2016 | NAP | 278,738 | SF | |||||
6.02 | Property | 1 Portland Street | Mixed Use | Office/Laboratory | 2013 | NAP | 229,330 | SF | |||||
6.03 | Property | 700 Main Street | Mixed Use | Office/Laboratory | Late 1800s | 2002, 2012 | 168,879 | SF | |||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | Multifamily | High Rise | 2017 | NAP | 281 | Units | 782,918.15 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | Office | CBD | 1927 | 2010-2013 | 753,713 | SF | 650.11 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | Mixed Use | Office/Multifamily | 1910 | 2013 | 370,305 | SF | 337.56 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Retail | Specialty Retail | 1999 | 2007 | 759,891 | SF | 1,000.14 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | Various | Various | 1,190,355 | SF | 108.03 | |||
11.01 | Property | Wood Village Town Center | Retail | Anchored | 2006 | NAP | 137,105 | SF | |||||
11.02 | Property | Pecan Promenade | Retail | Anchored | 2006 | NAP | 141,485 | SF | |||||
11.03 | Property | Valley Plaza | Retail | Anchored | 1991 | NAP | 147,526 | SF | |||||
11.04 | Property | Pear Tree | Retail | Anchored | 1977 | 1998 | 194,241 | SF | |||||
11.05 | Property | Glendale Market Square | Retail | Anchored | 1988 | NAP | 185,907 | SF | |||||
11.06 | Property | Central Park Shopping Center | Retail | Anchored | 1986 | NAP | 147,563 | SF | |||||
11.07 | Property | Val Vista Towne Center | Retail | Anchored | 2000 | NAP | 95,248 | SF | |||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | Industrial | Warehouse/Distribution | 1987, 2013 | NAP | 34,982 | SF | |||||
11.09 | Property | 606 W Troy - Indianapolis, IN | Industrial | Warehouse/Distribution | 1967 | 1989 | 22,860 | SF | |||||
11.10 | Property | Homeland - Bartow, FL | Industrial | Warehouse/Distribution | 1983 | NAP | 67,438 | SF | |||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | Industrial | Warehouse/Distribution | 1990 | NAP | 16,000 | SF | |||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | Mixed Use | Office/Retail | 1989 | 2006 | 543,346 | SF | 229.24 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | Self Storage | Self Storage | 378,857 | SF | 104.92 | ||||
13.01 | Property | University Parkway Sarasota Self Storage | Self Storage | Self Storage | 2010 | NAP | 76,315 | SF | |||||
13.02 | Property | Meadow Woods Orlando Self Storage | Self Storage | Self Storage | 2007 | NAP | 76,734 | SF | |||||
13.03 | Property | Cortez Bradenton Self Storage | Self Storage | Self Storage | 2004 | NAP | 54,304 | SF | |||||
13.04 | Property | Cheval Lutz Self Storage | Self Storage | Self Storage | 2002 | NAP | 56,440 | SF | |||||
13.05 | Property | Waterford Lakes Orlando Self Storage | Self Storage | Self Storage | 2007 | NAP | 74,525 | SF | |||||
13.06 | Property | Lockwood Sarasota Self Storage | Self Storage | Self Storage | 2005 | NAP | 40,539 | SF | |||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | Office | Suburban | 2001 | NAP | 208,041 | SF | 163.43 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | Multifamily | High Rise | 2017 | NAP | 314 | Units | 191,082.80 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | Multifamily | Various | 1,799 | Various | 41,903.84 | |||
16.01 | Property | University Downs | Multifamily | Student Housing | 2011 | NAP | 430 | Beds | |||||
16.02 | Property | Ella Lofts | Multifamily | Student Housing | 2016 | NAP | 252 | Beds | |||||
16.03 | Property | University View | Multifamily | Student Housing | 2009 | NAP | 165 | Beds | |||||
16.04 | Property | Colonie | Multifamily | Garden | 1973 | NAP | 184 | Units | |||||
16.05 | Property | Hillcrest Oakwood | Multifamily | Student Housing | 1969, 2002 | NAP | 616 | Beds | |||||
16.06 | Property | Southgate | Multifamily | Student Housing | 1969 | NAP | 152 | Units |
A-4
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | Various | Various | 350 | Units | 167,142.86 | |||
17.01 | Property | 244 East 78th Street | Multifamily | Mid Rise | 1910 | 2017 | 24 | Units | |||||
17.02 | Property | 332 East 71st Street | Multifamily | Mid Rise | 1925 | 2011 | 20 | Units | |||||
17.03 | Property | 323 East 78th Street | Multifamily | Mid Rise | 1910 | 2017 | 16 | Units | |||||
17.04 | Property | 513 East 82nd Street | Multifamily | Mid Rise | 1910 | 2017 | 20 | Units | |||||
17.05 | Property | 502 East 73rd Street | Multifamily | Mid Rise | 1910 | 2017 | 20 | Units | |||||
17.06 | Property | 1556 Second Avenue | Mixed Use | Multifamily/Retail | 1910 | NAP | 7 | Units | |||||
17.07 | Property | 344 East 55th Street | Mixed Use | Multifamily/Retail | 1940 | 2017 | 20 | Units | |||||
17.08 | Property | 228 East 84th Street | Multifamily | Mid Rise | 1910 | 2015 | 18 | Units | |||||
17.09 | Property | 419 East 82nd Street | Mixed Use | Multifamily/Office | 1910 | NAP | 21 | Units | |||||
17.10 | Property | 340 East 81st Street | Multifamily | Mid Rise | 1910 | 2018 | 16 | Units | |||||
17.11 | Property | 338 East 55th Street | Multifamily | Mid Rise | 1950 | 2015 | 10 | Units | |||||
17.12 | Property | 409 East 81st Street | Multifamily | Mid Rise | 1900 | 2018 | 20 | Units | |||||
17.13 | Property | 322 East 74th Street | Multifamily | Mid Rise | 1910 | NAP | 20 | Units | |||||
17.14 | Property | 443 East 78th Street | Mixed Use | Multifamily/Retail | 1924 | NAP | 21 | Units | |||||
17.15 | Property | 340 East 55th Street | Multifamily | Mid Rise | 1920 | 2015 | 20 | Units | |||||
17.16 | Property | 407 East 81st Street | Multifamily | Mid Rise | 1920 | 2018 | 20 | Units | |||||
17.17 | Property | 340 East 61st Street | Multifamily | Mid Rise | 1910 | 2018 | 20 | Units | |||||
17.18 | Property | 242 East 75th Street | Multifamily | Mid Rise | 1910 | 2015 | 20 | Units | |||||
17.19 | Property | 342 East 76th Street | Multifamily | Mid Rise | 1910 | NAP | 17 | Units | |||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Hospitality | Full Service | 2003 | 2017 | 207 | Rooms | 111,111.11 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Retail | Anchored | 2016 | NAP | 94,820 | SF | 223.48 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Office | Suburban | 1991 | 2017 | 232,052 | SF | 82.85 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Retail | Anchored | 1988 | 2010 | 132,985 | SF | 125.20 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Retail | Anchored | 1989 | 2014 | 297,950 | SF | 55.28 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | Hospitality | Full Service | 1,192 | Rooms | 167,785.23 | |||
23.01 | Property | InterContinental | Hospitality | Full Service | 1983 | 2013 | 484 | Rooms | |||||
23.02 | Property | DoubleTree Sunrise | Hospitality | Full Service | 2001 | 2011 | 252 | Rooms | |||||
23.03 | Property | DoubleTree Charlotte | Hospitality | Full Service | 1985 | 2012 | 207 | Rooms | |||||
23.04 | Property | DoubleTree RTP | Hospitality | Full Service | 1988 | 2013 | 249 | Rooms | |||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Office | Medical | 2015 | NAP | 79,650 | SF | 188.32 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Retail | Single Tenant Retail | 148,787 | SF | 100.48 | |||
25.01 | Property | Iron Mountain | Retail | Single Tenant Retail | 2018 | NAP | 9,026 | SF | |||||
25.02 | Property | Deerwood | Retail | Single Tenant Retail | 2019 | NAP | 9,100 | SF | |||||
25.03 | Property | Rose City | Retail | Single Tenant Retail | 2018 | NAP | 9,198 | SF | |||||
25.04 | Property | Roscommon | Retail | Single Tenant Retail | 2019 | NAP | 9,228 | SF | |||||
25.05 | Property | Bigfork | Retail | Single Tenant Retail | 2019 | NAP | 9,100 | SF | |||||
25.06 | Property | Brimfield | Retail | Single Tenant Retail | 2018 | NAP | 9,204 | SF | |||||
25.07 | Property | Whittemore | Retail | Single Tenant Retail | 2019 | NAP | 9,448 | SF | |||||
25.08 | Property | Frederic | Retail | Single Tenant Retail | 2019 | NAP | 9,190 | SF | |||||
25.09 | Property | Lenox | Retail | Single Tenant Retail | 2018 | NAP | 9,100 | SF | |||||
25.10 | Property | Paullina | Retail | Single Tenant Retail | 2018 | NAP | 9,100 | SF | |||||
25.11 | Property | Adair | Retail | Single Tenant Retail | 2019 | NAP | 9,026 | SF | |||||
25.12 | Property | Akron | Retail | Single Tenant Retail | 2018 | NAP | 9,100 | SF | |||||
25.13 | Property | New Harmony | Retail | Single Tenant Retail | 2019 | NAP | 9,026 | SF | |||||
25.14 | Property | Table Grove | Retail | Single Tenant Retail | 2018 | NAP | 7,489 | SF | |||||
25.15 | Property | Griswold | Retail | Single Tenant Retail | 2018 | NAP | 7,489 | SF | |||||
25.16 | Property | Neosho | Retail | Single Tenant Retail | 2018 | NAP | 7,474 | SF | |||||
25.17 | Property | Sidney | Retail | Single Tenant Retail | 2018 | NAP | 7,489 | SF | |||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Self Storage | Self Storage | 183,730 | SF | 80.01 | ||||
26.01 | Property | Compass Self Storage Jackson | Self Storage | Self Storage | 1999 | NAP | 61,895 | SF | |||||
26.02 | Property | Compass Self Storage Flat Rock | Self Storage | Self Storage | 2002 | NAP | 54,335 | SF | |||||
26.03 | Property | Storage Pros Lansing | Self Storage | Self Storage | 1988 | NAP | 67,500 | SF | |||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Industrial | Warehouse/Distribution | 1998-2001 | NAP | 335,000 | SF | 41.31 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Retail | Anchored | 1987 | NAP | 172,364 | SF | 80.06 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Hospitality | Limited Service | 1996 | 2015 | 122 | Rooms | 111,475.41 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Office | Suburban | 1983 | NAP | 118,428 | SF | 111.88 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Multifamily | Garden | 2002 | 2018 | 190 | Units | 65,383.71 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | Hospitality | Limited Service | 2008 | 2016-2017 | 132 | Rooms | 90,698.46 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Multifamily | Garden | 1973 | NAP | 112 | Units | 95,535.71 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Retail | Anchored | 2014-2017 | NAP | 227,045 | SF | 204.81 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Office | Suburban | 2008 | NAP | 88,050 | SF | 105.62 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Office | CBD | 1985 | 2017 | 136,455 | SF | 60.46 |
A-5
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Office | Suburban | 1986 | NAP | 65,809 | SF | 120.35 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Hospitality | Limited Service | 1972 | 2015-2017 | 112 | Rooms | 70,154.59 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Industrial | Flex | 2008 | NAP | 92,000 | SF | 76.09 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Manufactured Housing | Manufactured Housing | 2016 | NAP | 78 | Pads | 84,923.08 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Office | Suburban | 1985 | 2018 | 34,432 | SF | 170.84 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Retail | Anchored | 1977 | 1985, 2000, 2018 | 54,480 | SF | 105.27 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Office | Suburban | 1979 | 2016 | 66,784 | SF | 81.61 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Retail | Single Tenant Retail | 2018 | NAP | 9,656 | SF | 559.24 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Retail | Anchored | 1976, 2009 | NAP | 64,593 | SF | 56.51 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Retail | Single Tenant Retail | 2008 | NAP | 14,820 | SF | 224.36 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Retail | Single Tenant Retail | 2014 | 2016 | 3,016 | SF | 812.33 |
A-6
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | Fee Simple | 93,200,000 | 93,200,000 | 93,200,000 | 7.9% | 93,200,000 | 3.11000% | 0.01001% | 3.09999% | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | Fee Simple | 76,200,000 | 76,200,000 | 76,200,000 | 6.4% | 76,200,000 | 4.25600% | 0.01001% | 4.24599% | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | Fee Simple | 65,000,000 | 65,000,000 | 65,000,000 | 5.5% | 65,000,000 | 4.30000% | 0.01001% | 4.28999% | |
3.01 | Property | 1350 West Middlefield | Fee Simple | 9,100,000 | 0.8% | ||||||||||
3.02 | Property | 1212 Terra Bella | Fee Simple | 8,796,667 | 0.7% | ||||||||||
3.03 | Property | 850 - 900 North Shoreline | Fee Simple | 8,775,000 | 0.7% | ||||||||||
3.04 | Property | 1277 Terra Bella | Fee Simple | 8,666,667 | 0.7% | ||||||||||
3.05 | Property | 1215 Terra Bella | Fee Simple | 6,315,292 | 0.5% | ||||||||||
3.06 | Property | 1340 West Middlefield | Fee Simple | 5,997,333 | 0.5% | ||||||||||
3.07 | Property | 1255 Terra Bella | Fee Simple | 4,888,542 | 0.4% | ||||||||||
3.08 | Property | 1305 Terra Bella | Fee Simple | 4,241,250 | 0.4% | ||||||||||
3.09 | Property | 1330 West Middlefield | Fee Simple | 4,197,917 | 0.4% | ||||||||||
3.10 | Property | 1245 Terra Bella | Fee Simple | 4,021,333 | 0.3% | ||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | Fee Simple/Leasehold | 55,000,000 | 55,000,000 | 55,000,000 | 4.7% | 55,000,000 | 3.87000% | 0.01001% | 3.85999% | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | Fee Simple | 50,400,000 | 50,400,000 | 50,400,000 | 4.3% | 50,400,000 | 3.96000% | 0.02001% | 3.93999% | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | Leasehold | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.79700% | 0.01001% | 3.78699% | |
6.01 | Property | 610 Main Street North | Leasehold | 20,182,609 | 1.7% | ||||||||||
6.02 | Property | 1 Portland Street | Leasehold | 17,826,087 | 1.5% | ||||||||||
6.03 | Property | 700 Main Street | Leasehold | 11,991,304 | 1.0% | ||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 4.15000% | 0.01001% | 4.13999% | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.91400% | 0.01126% | 3.90274% | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.63000% | 0.01126% | 3.61874% | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Fee Simple/Leasehold | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 3.74080% | 0.01001% | 3.73079% | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 4.2% | 50,000,000 | 4.13900% | 0.01771% | 4.12129% | |
11.01 | Property | Wood Village Town Center | Fee Simple | 8,240,157 | 0.7% | ||||||||||
11.02 | Property | Pecan Promenade | Fee Simple | 7,659,901 | 0.6% | ||||||||||
11.03 | Property | Valley Plaza | Fee Simple | 6,968,364 | 0.6% | ||||||||||
11.04 | Property | Pear Tree | Fee Simple | 6,491,442 | 0.5% | ||||||||||
11.05 | Property | Glendale Market Square | Fee Simple | 6,146,998 | 0.5% | ||||||||||
11.06 | Property | Central Park Shopping Center | Fee Simple | 5,590,589 | 0.5% | ||||||||||
11.07 | Property | Val Vista Towne Center | Fee Simple | 4,928,197 | 0.4% | ||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | Fee Simple | 1,454,507 | 0.1% | ||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | Fee Simple | 1,086,323 | 0.1% | ||||||||||
11.10 | Property | Homeland - Bartow, FL | Fee Simple | 768,375 | 0.1% | ||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | Fee Simple | 665,148 | 0.1% | ||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | Leasehold | 50,000,000 | 49,822,682 | 49,822,682 | 4.2% | 36,583,384 | 4.41500% | 0.01126% | 4.40374% | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | Fee Simple | 39,750,000 | 39,750,000 | 39,750,000 | 3.4% | 39,750,000 | 4.40000% | 0.03876% | 4.36124% | ||
13.01 | Property | University Parkway Sarasota Self Storage | Fee Simple | 7,000,000 | 0.6% | ||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | Fee Simple | 6,900,000 | 0.6% | ||||||||||
13.03 | Property | Cortez Bradenton Self Storage | Fee Simple | 6,900,000 | 0.6% | ||||||||||
13.04 | Property | Cheval Lutz Self Storage | Fee Simple | 6,750,000 | 0.6% | ||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | Fee Simple | 6,200,000 | 0.5% | ||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | Fee Simple | 6,000,000 | 0.5% | ||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | Fee Simple | 34,000,000 | 34,000,000 | 34,000,000 | 2.9% | 34,000,000 | 2.46411765% | 0.01001% | 2.45411% | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 2.5% | 30,000,000 | 5.68166666666667% | 0.01001% | 5.67166% | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | Fee Simple | 28,885,000 | 28,885,000 | 28,885,000 | 2.4% | 28,885,000 | 5.15000% | 0.01001% | 5.13999% | |
16.01 | Property | University Downs | Fee Simple | 7,858,743 | 0.7% | ||||||||||
16.02 | Property | Ella Lofts | Fee Simple | 5,762,823 | 0.5% | ||||||||||
16.03 | Property | University View | Fee Simple | 5,498,438 | 0.5% | ||||||||||
16.04 | Property | Colonie | Fee Simple | 3,641,997 | 0.3% | ||||||||||
16.05 | Property | Hillcrest Oakwood | Fee Simple | 3,609,428 | 0.3% | ||||||||||
16.06 | Property | Southgate | Fee Simple | 2,513,572 | 0.2% |
A-7
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.1% | 25,000,000 | 4.50000% | 0.01001% | 4.48999% | |
17.01 | Property | 244 East 78th Street | Fee Simple | 1,879,862 | 0.2% | ||||||||||
17.02 | Property | 332 East 71st Street | Fee Simple | 1,534,140 | 0.1% | ||||||||||
17.03 | Property | 323 East 78th Street | Fee Simple | 1,469,317 | 0.1% | ||||||||||
17.04 | Property | 513 East 82nd Street | Fee Simple | 1,469,317 | 0.1% | ||||||||||
17.05 | Property | 502 East 73rd Street | Fee Simple | 1,469,317 | 0.1% | ||||||||||
17.06 | Property | 1556 Second Avenue | Fee Simple | 1,469,317 | 0.1% | ||||||||||
17.07 | Property | 344 East 55th Street | Fee Simple | 1,426,102 | 0.1% | ||||||||||
17.08 | Property | 228 East 84th Street | Fee Simple | 1,382,887 | 0.1% | ||||||||||
17.09 | Property | 419 East 82nd Street | Fee Simple | 1,296,456 | 0.1% | ||||||||||
17.10 | Property | 340 East 81st Street | Fee Simple | 1,296,456 | 0.1% | ||||||||||
17.11 | Property | 338 East 55th Street | Fee Simple | 1,274,849 | 0.1% | ||||||||||
17.12 | Property | 409 East 81st Street | Fee Simple | 1,231,634 | 0.1% | ||||||||||
17.13 | Property | 322 East 74th Street | Fee Simple | 1,210,026 | 0.1% | ||||||||||
17.14 | Property | 443 East 78th Street | Fee Simple | 1,210,026 | 0.1% | ||||||||||
17.15 | Property | 340 East 55th Street | Fee Simple | 1,166,811 | 0.1% | ||||||||||
17.16 | Property | 407 East 81st Street | Fee Simple | 1,123,596 | 0.1% | ||||||||||
17.17 | Property | 340 East 61st Street | Fee Simple | 1,123,596 | 0.1% | ||||||||||
17.18 | Property | 242 East 75th Street | Fee Simple | 1,037,165 | 0.1% | ||||||||||
17.19 | Property | 342 East 76th Street | Fee Simple | 929,127 | 0.1% | ||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Fee Simple/Leasehold | 23,000,000 | 23,000,000 | 23,000,000 | 1.9% | 23,000,000 | 4.40000% | 0.03876% | 4.36124% | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Fee Simple | 21,190,000 | 21,190,000 | 21,190,000 | 1.8% | 21,190,000 | 4.15000% | 0.01001% | 4.13999% | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Fee Simple | 19,250,000 | 19,225,645 | 19,225,645 | 1.6% | 15,420,434 | 4.23000% | 0.01001% | 4.21999% | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Fee Simple | 16,650,000 | 16,650,000 | 16,650,000 | 1.4% | 14,259,104 | 4.60000% | 0.04876% | 4.55124% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Fee Simple | 16,500,000 | 16,471,147 | 16,471,147 | 1.4% | 12,010,841 | 4.28000% | 0.01001% | 4.26999% | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.3% | 15,000,000 | 4.95800% | 0.01001% | 4.94799% | |
23.01 | Property | InterContinental | Fee Simple | 7,972,500 | 0.7% | ||||||||||
23.02 | Property | DoubleTree Sunrise | Fee Simple | 2,775,000 | 0.2% | ||||||||||
23.03 | Property | DoubleTree Charlotte | Fee Simple | 2,250,000 | 0.2% | ||||||||||
23.04 | Property | DoubleTree RTP | Fee Simple | 2,002,500 | 0.2% | ||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.3% | 13,744,108 | 4.58000% | 0.01001% | 4.56999% | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Fee Simple | 14,950,000 | 14,950,000 | 14,950,000 | 1.3% | 13,684,803 | 4.52000% | 0.01001% | 4.50999% | |
25.01 | Property | Iron Mountain | Fee Simple | 978,441 | 0.1% | ||||||||||
25.02 | Property | Deerwood | Fee Simple | 956,858 | 0.1% | ||||||||||
25.03 | Property | Rose City | Fee Simple | 928,080 | 0.1% | ||||||||||
25.04 | Property | Roscommon | Fee Simple | 906,497 | 0.1% | ||||||||||
25.05 | Property | Bigfork | Fee Simple | 906,497 | 0.1% | ||||||||||
25.06 | Property | Brimfield | Fee Simple | 899,302 | 0.1% | ||||||||||
25.07 | Property | Whittemore | Fee Simple | 892,108 | 0.1% | ||||||||||
25.08 | Property | Frederic | Fee Simple | 884,913 | 0.1% | ||||||||||
25.09 | Property | Lenox | Fee Simple | 877,719 | 0.1% | ||||||||||
25.10 | Property | Paullina | Fee Simple | 870,525 | 0.1% | ||||||||||
25.11 | Property | Adair | Fee Simple | 863,330 | 0.1% | ||||||||||
25.12 | Property | Akron | Fee Simple | 856,136 | 0.1% | ||||||||||
25.13 | Property | New Harmony | Fee Simple | 848,941 | 0.1% | ||||||||||
25.14 | Property | Table Grove | Fee Simple | 827,358 | 0.1% | ||||||||||
25.15 | Property | Griswold | Fee Simple | 820,164 | 0.1% | ||||||||||
25.16 | Property | Neosho | Fee Simple | 820,164 | 0.1% | ||||||||||
25.17 | Property | Sidney | Fee Simple | 812,969 | 0.1% | ||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Fee Simple | 14,700,000 | 14,700,000 | 14,700,000 | 1.2% | 12,847,925 | 4.43000% | 0.01001% | 4.41999% | ||
26.01 | Property | Compass Self Storage Jackson | Fee Simple | 5,350,000 | 0.5% | ||||||||||
26.02 | Property | Compass Self Storage Flat Rock | Fee Simple | 5,000,000 | 0.4% | ||||||||||
26.03 | Property | Storage Pros Lansing | Fee Simple | 4,350,000 | 0.4% | ||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Fee Simple | 13,875,000 | 13,838,118 | 13,838,118 | 1.2% | 11,110,266 | 4.22000% | 0.01001% | 4.20999% | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Fee Simple | 13,800,000 | 13,800,000 | 13,800,000 | 1.2% | 11,158,620 | 4.50000% | 0.01001% | 4.48999% | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Fee Simple | 13,600,000 | 13,600,000 | 13,600,000 | 1.2% | 12,460,910 | 4.58000% | 0.01001% | 4.56999% | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Fee Simple | 13,250,000 | 13,250,000 | 13,250,000 | 1.1% | 11,509,598 | 4.17000% | 0.01001% | 4.15999% | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Fee Simple | 12,450,000 | 12,422,905 | 12,422,905 | 1.1% | 11,518,331 | 5.20000% | 0.01001% | 5.18999% | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | Fee Simple | 12,000,000 | 11,972,197 | 11,972,197 | 1.0% | 9,835,109 | 4.90000% | 0.01001% | 4.88999% | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Fee Simple | 10,700,000 | 10,700,000 | 10,700,000 | 0.9% | 10,700,000 | 4.94000% | 0.01001% | 4.92999% | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Fee Simple | 10,000,000 | 10,000,000 | 10,000,000 | 0.8% | 8,675,136 | 5.10000% | 0.01001% | 5.08999% | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Fee Simple | 9,300,000 | 9,300,000 | 9,300,000 | 0.8% | 8,301,089 | 4.32000% | 0.01001% | 4.30999% | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Fee Simple | 8,250,000 | 8,250,000 | 8,250,000 | 0.7% | 8,250,000 | 3.68000% | 0.01001% | 3.66999% |
A-8
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Fee Simple | 7,920,000 | 7,920,000 | 7,920,000 | 0.7% | 6,937,994 | 4.53000% | 0.01001% | 4.51999% | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Fee Simple | 7,875,000 | 7,857,314 | 7,857,314 | 0.7% | 7,269,395 | 5.05000% | 0.01001% | 5.03999% | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.6% | 5,972,171 | 4.46000% | 0.01001% | 4.44999% | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Fee Simple | 6,624,000 | 6,624,000 | 6,624,000 | 0.6% | 6,095,944 | 4.86000% | 0.01001% | 4.84999% | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Fee Simple | 5,882,500 | 5,882,500 | 5,882,500 | 0.5% | 5,882,500 | 4.43000% | 0.01001% | 4.41999% | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Fee Simple | 5,735,000 | 5,735,000 | 5,735,000 | 0.5% | 5,735,000 | 4.35000% | 0.01001% | 4.33999% | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Fee Simple | 5,450,000 | 5,450,000 | 5,450,000 | 0.5% | 5,450,000 | 4.18000% | 0.01001% | 4.16999% | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Fee Simple | 5,400,000 | 5,400,000 | 5,400,000 | 0.5% | 5,400,000 | 4.25000% | 0.01001% | 4.23999% | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Fee Simple | 3,650,000 | 3,650,000 | 3,650,000 | 0.3% | 2,936,060 | 4.35000% | 0.01001% | 4.33999% | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Fee Simple | 3,325,000 | 3,325,000 | 3,325,000 | 0.3% | 3,325,000 | 4.50000% | 0.01001% | 4.48999% | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Fee Simple | 2,450,000 | 2,450,000 | 2,450,000 | 0.2% | 2,450,000 | 5.25000% | 0.01001% | 5.23999% |
A-9
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 244,898.10 | 2,938,777.20 | 2,698,083.39 | 32,377,000.65 | Interest Only | Actual/360 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 274,009.56 | 3,288,114.72 | 616,341.70 | 7,396,100.41 | Interest Only | Actual/360 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 236,151.62 | 2,833,819.44 | 199,820.60 | 2,397,847.20 | Interest Only | Actual/360 | |
3.01 | Property | 1350 West Middlefield | ||||||||||
3.02 | Property | 1212 Terra Bella | ||||||||||
3.03 | Property | 850 - 900 North Shoreline | ||||||||||
3.04 | Property | 1277 Terra Bella | ||||||||||
3.05 | Property | 1215 Terra Bella | ||||||||||
3.06 | Property | 1340 West Middlefield | ||||||||||
3.07 | Property | 1255 Terra Bella | ||||||||||
3.08 | Property | 1305 Terra Bella | ||||||||||
3.09 | Property | 1330 West Middlefield | ||||||||||
3.10 | Property | 1245 Terra Bella | ||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 179,838.54 | 2,158,062.48 | Interest Only | Actual/360 | |||
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 168,630.00 | 2,023,560.00 | Interest Only | Actual/360 | |||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 160,405.67 | 1,924,868.04 | 1,219,083.10 | 14,628,997.24 | Interest Only | Actual/360 | |
6.01 | Property | 610 Main Street North | ||||||||||
6.02 | Property | 1 Portland Street | ||||||||||
6.03 | Property | 700 Main Street | ||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 175,318.29 | 2,103,819.48 | 596,082.17 | 7,152,986.08 | Interest Only | Actual/360 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 165,348.38 | 1,984,180.56 | 1,455,065.74 | 17,460,788.88 | Interest Only | Actual/360 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 153,350.69 | 1,840,208.28 | 230,026.05 | 2,760,312.60 | Interest Only | Actual/360 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 158,031.48 | 1,896,377.76 | 2,244,047.04 | 26,928,564.48 | Interest Only | Actual/360 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 174,853.59 | 2,098,243.08 | 274,869.84 | 3,298,438.08 | Interest Only | Actual/360 | |
11.01 | Property | Wood Village Town Center | ||||||||||
11.02 | Property | Pecan Promenade | ||||||||||
11.03 | Property | Valley Plaza | ||||||||||
11.04 | Property | Pear Tree | ||||||||||
11.05 | Property | Glendale Market Square | ||||||||||
11.06 | Property | Central Park Shopping Center | ||||||||||
11.07 | Property | Val Vista Towne Center | ||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||||
11.10 | Property | Homeland - Bartow, FL | ||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 275,509.44 | 3,306,113.28 | 413,264.16 | 4,959,169.92 | Amortizing | Actual/360 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 147,774.31 | 1,773,291.72 | Interest Only | Actual/360 | ||||
13.01 | Property | University Parkway Sarasota Self Storage | ||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | ||||||||||
13.03 | Property | Cortez Bradenton Self Storage | ||||||||||
13.04 | Property | Cheval Lutz Self Storage | ||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | ||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | ||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 70,786.34 | 849,436.08 | Interest Only | Actual/360 | |||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 144,014.47 | 1,728,173.64 | 144,014.46 | 1,728,173.53 | Interest Only | Actual/360 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 125,686.52 | 1,508,238.24 | 202,334.21 | 2,428,010.52 | Interest Only | Actual/360 | |
16.01 | Property | University Downs | ||||||||||
16.02 | Property | Ella Lofts | ||||||||||
16.03 | Property | University View | ||||||||||
16.04 | Property | Colonie | ||||||||||
16.05 | Property | Hillcrest Oakwood | ||||||||||
16.06 | Property | Southgate |
A-10
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 95,052.08 | 1,140,624.96 | 127,369.80 | 1,528,437.60 | Interest Only | Actual/360 | |
17.01 | Property | 244 East 78th Street | ||||||||||
17.02 | Property | 332 East 71st Street | ||||||||||
17.03 | Property | 323 East 78th Street | ||||||||||
17.04 | Property | 513 East 82nd Street | ||||||||||
17.05 | Property | 502 East 73rd Street | ||||||||||
17.06 | Property | 1556 Second Avenue | ||||||||||
17.07 | Property | 344 East 55th Street | ||||||||||
17.08 | Property | 228 East 84th Street | ||||||||||
17.09 | Property | 419 East 82nd Street | ||||||||||
17.10 | Property | 340 East 81st Street | ||||||||||
17.11 | Property | 338 East 55th Street | ||||||||||
17.12 | Property | 409 East 81st Street | ||||||||||
17.13 | Property | 322 East 74th Street | ||||||||||
17.14 | Property | 443 East 78th Street | ||||||||||
17.15 | Property | 340 East 55th Street | ||||||||||
17.16 | Property | 407 East 81st Street | ||||||||||
17.17 | Property | 340 East 61st Street | ||||||||||
17.18 | Property | 242 East 75th Street | ||||||||||
17.19 | Property | 342 East 76th Street | ||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 85,504.63 | 1,026,055.56 | Interest Only | Actual/360 | |||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 74,299.89 | 891,598.68 | Interest Only | Actual/360 | |||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 94,473.18 | 1,133,678.16 | Amortizing | Actual/360 | |||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 85,355.29 | 1,024,263.48 | Interest Only, Then Amortizing | Actual/360 | |||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 89,664.18 | 1,075,970.16 | Amortizing | Actual/360 | ||||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 62,835.76 | 754,029.12 | 774,974.43 | 9,299,693.16 | Interest Only | Actual/360 | |
23.01 | Property | InterContinental | ||||||||||
23.02 | Property | DoubleTree Sunrise | ||||||||||
23.03 | Property | DoubleTree Charlotte | ||||||||||
23.04 | Property | DoubleTree RTP | ||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 76,717.47 | 920,609.64 | Interest Only, Then Amortizing | Actual/360 | |||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 75,927.22 | 911,126.64 | Interest Only, Then Amortizing - ARD | Actual/360 | |||
25.01 | Property | Iron Mountain | ||||||||||
25.02 | Property | Deerwood | ||||||||||
25.03 | Property | Rose City | ||||||||||
25.04 | Property | Roscommon | ||||||||||
25.05 | Property | Bigfork | ||||||||||
25.06 | Property | Brimfield | ||||||||||
25.07 | Property | Whittemore | ||||||||||
25.08 | Property | Frederic | ||||||||||
25.09 | Property | Lenox | ||||||||||
25.10 | Property | Paullina | ||||||||||
25.11 | Property | Adair | ||||||||||
25.12 | Property | Akron | ||||||||||
25.13 | Property | New Harmony | ||||||||||
25.14 | Property | Table Grove | ||||||||||
25.15 | Property | Griswold | ||||||||||
25.16 | Property | Neosho | ||||||||||
25.17 | Property | Sidney | ||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 73,872.58 | 886,470.96 | Interest Only, Then Amortizing | Actual/360 | ||||
26.01 | Property | Compass Self Storage Jackson | ||||||||||
26.02 | Property | Compass Self Storage Flat Rock | ||||||||||
26.03 | Property | Storage Pros Lansing | ||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 68,013.20 | 816,158.40 | Amortizing | Actual/360 | |||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 69,922.57 | 839,070.84 | Amortizing | Actual/360 | |||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 69,557.17 | 834,686.04 | Interest Only, Then Amortizing | Actual/360 | |||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 64,562.98 | 774,755.76 | Interest Only, Then Amortizing | Actual/360 | |||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 68,364.30 | 820,371.60 | Amortizing | Actual/360 | |||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 63,687.21 | 764,246.52 | Amortizing | Actual/360 | |||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 44,660.12 | 535,921.44 | Interest Only | Actual/360 | ||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 54,294.98 | 651,539.76 | 198,176.66 | 2,378,119.92 | Interest Only, Then Amortizing | Actual/360 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 46,132.33 | 553,587.96 | Interest Only, Then Amortizing | Actual/360 | |||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 25,651.39 | 307,816.68 | Interest Only | Actual/360 |
A-11
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 40,270.78 | 483,249.36 | Interest Only, Then Amortizing | Actual/360 | |||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 42,515.67 | 510,188.04 | Amortizing | Actual/360 | |||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 35,301.80 | 423,621.60 | Interest Only, Then Amortizing | Actual/360 | ||||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 34,994.47 | 419,933.64 | Interest Only, Then Amortizing | Actual/360 | |||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 22,017.84 | 264,214.08 | Interest Only | Actual/360 | |||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 21,078.12 | 252,937.44 | Interest Only | Actual/360 | |||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 19,247.84 | 230,974.08 | Interest Only | Actual/360 | |||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 19,390.63 | 232,687.56 | Interest Only | Actual/360 | |||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 18,170.13 | 218,041.56 | Amortizing | Actual/360 | ||||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 12,641.93 | 151,703.16 | Interest Only | Actual/360 | |||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 10,867.62 | 130,411.44 | Interest Only | Actual/360 |
A-12
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/14/2019 | 6 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 7/5/2019 | 1 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 2 | 60 | 58 | 60 | 58 | 0 | 0 | 5/31/2019 | 6 | |
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 7/1/2019 | 6 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 0 | 63 | 63 | 63 | 63 | 0 | 0 | 7/8/2019 | 1 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/16/2019 | 1 | |
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 4/12/2019 | 6 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 5 | 120 | 115 | 120 | 115 | 0 | 0 | 3/12/2019 | 11 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/31/2019 | 6 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/3/2019 | 1 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/9/2019 | 6 | |
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 5/17/2019 | 6 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/6/2019 | 6 | ||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 6/14/2019 | 6 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 6/28/2019 | 6 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 6 | 120 | 114 | 120 | 114 | 0 | 0 | 1/28/2019 | 1 | |
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate |
A-13
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 3 | 60 | 57 | 60 | 57 | 0 | 0 | 4/17/2019 | 1 | |
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/27/2019 | 6 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/19/2019 | 1 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 7/3/2019 | 6 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 3 | 24 | 21 | 120 | 117 | 360 | 360 | 5/1/2019 | 6 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 6/28/2019 | 6 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 4/18/2019 | 1 | |
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 3 | 60 | 57 | 120 | 117 | 360 | 360 | 5/1/2019 | 1 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 5/24/2019 | 6 | |
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/7/2019 | 6 | ||
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 5/30/2019 | 6 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/5/2019 | 1 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 7/9/2019 | 1 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 6/27/2019 | 1 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 2 | 0 | 0 | 60 | 58 | 360 | 358 | 5/15/2019 | 1 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 6/5/2019 | 6 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/12/2019 | 6 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 3 | 24 | 21 | 120 | 117 | 360 | 360 | 4/18/2019 | 1 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 2 | 48 | 46 | 120 | 118 | 360 | 360 | 5/28/2019 | 6 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/25/2019 | 6 |
A-14
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Seasoning (Mos.) | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 5/21/2019 | 6 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 2 | 0 | 0 | 60 | 58 | 360 | 358 | 5/15/2019 | 6 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 6/5/2019 | 6 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 2 | 24 | 22 | 84 | 82 | 360 | 360 | 5/21/2019 | 6 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/31/2019 | 6 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 6/5/2019 | 6 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/28/2019 | 6 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 6/26/2019 | 6 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 7/9/2019 | 6 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 5/20/2019 | 1 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 6/28/2019 | 1 |
A-15
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) |
Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance or YM1%/90_0%/5 | |||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 9/1/2019 | 8/1/2029 | 8/1/2029 | No | 0 | 1 (Once Per Year) | Lockout/24_Defeasance/91_0%/5 | |||
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 7/6/2019 | 6/6/2024 | 6/6/2024 | No | 0 | 0 | YM1%/26_Defeasance or YM1%/27_0%/7 | |||
3.01 | Property | 1350 West Middlefield | |||||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | |||
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 9/1/2019 | 11/1/2024 | 11/1/2024 | No | 0 | 0 | Lockout/24_Defeasance/33_0%/6 | |||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 7/1/2019 | 6/1/2029 | 6/1/2029 | No | 0 | 0 | Lockout/25_YM1%/88_0%/7 | |||
6.01 | Property | 610 Main Street North | |||||||||||||
6.02 | Property | 1 Portland Street | |||||||||||||
6.03 | Property | 700 Main Street | |||||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 6/6/2019 | 5/6/2029 | 5/6/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | |||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 4/11/2019 | 3/11/2029 | 3/11/2029 | No | 0 | 0 | Lockout/29_Defeasance/86_0%/5 | |||
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | |||
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 8/1/2019 | 7/1/2029 | 7/1/2029 | No | 0 | 2 (once per year) | Lockout/25_Defeasance/90_0%/5 | |||
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | 0 | 0 | Lockout/24_YM1%/89_0%/7 | |||
11.01 | Property | Wood Village Town Center | |||||||||||||
11.02 | Property | Pecan Promenade | |||||||||||||
11.03 | Property | Valley Plaza | |||||||||||||
11.04 | Property | Pear Tree | |||||||||||||
11.05 | Property | Glendale Market Square | |||||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 7/6/2019 | 7/6/2019 | 6/6/2029 | No | 0 | 0 | Lockout/24_YM1%/91_0%/5 | |||
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | ||||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 8/6/2019 | 7/6/2024 | 7/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | |||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 8/6/2019 | 7/6/2024 | 7/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | |||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 3/1/2019 | 2/1/2029 | 2/1/2029 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | |||
16.01 | Property | University Downs | |||||||||||||
16.02 | Property | Ella Lofts | |||||||||||||
16.03 | Property | University View | |||||||||||||
16.04 | Property | Colonie | |||||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||||
16.06 | Property | Southgate |
A-16
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) |
Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 6/1/2019 | 5/1/2024 | 5/1/2024 | No | 0 | 5 (Once per year) | Lockout/25_YM1%/29_0%/6 | |||
17.01 | Property | 244 East 78th Street | |||||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/89_0%/6 | |||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 8/1/2019 | 7/1/2029 | 7/1/2029 | No | 5 | 5 | Lockout/25_YM1%/92_0%/3 | |||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 8/6/2019 | 8/6/2019 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 6/6/2019 | 5/6/2021 | 6/6/2021 | 5/6/2029 | No | 0 | 0 | Lockout/24_YM1%/92_0%/4 | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 8/6/2019 | 8/6/2019 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | ||||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 6/1/2019 | 5/1/2029 | 5/1/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | |||
23.01 | Property | InterContinental | |||||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 6/1/2019 | 5/1/2024 | 6/1/2024 | 5/1/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | ||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 7/6/2019 | 6/6/2024 | 7/6/2024 | 6/6/2029 | Yes | 6/6/2033 | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | |
25.01 | Property | Iron Mountain | |||||||||||||
25.02 | Property | Deerwood | |||||||||||||
25.03 | Property | Rose City | |||||||||||||
25.04 | Property | Roscommon | |||||||||||||
25.05 | Property | Bigfork | |||||||||||||
25.06 | Property | Brimfield | |||||||||||||
25.07 | Property | Whittemore | |||||||||||||
25.08 | Property | Frederic | |||||||||||||
25.09 | Property | Lenox | |||||||||||||
25.10 | Property | Paullina | |||||||||||||
25.11 | Property | Adair | |||||||||||||
25.12 | Property | Akron | |||||||||||||
25.13 | Property | New Harmony | |||||||||||||
25.14 | Property | Table Grove | |||||||||||||
25.15 | Property | Griswold | |||||||||||||
25.16 | Property | Neosho | |||||||||||||
25.17 | Property | Sidney | |||||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 8/6/2019 | 7/6/2022 | 8/6/2022 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | |||
26.01 | Property | Compass Self Storage Jackson | |||||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 7/6/2019 | 7/6/2019 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | |||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 9/1/2019 | 9/1/2019 | 8/1/2029 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | |||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 9/1/2019 | 8/1/2024 | 9/1/2024 | 8/1/2029 | No | 0 | 0 | Lockout/24_Defeasance/90_0%/6 | ||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 8/1/2019 | 7/1/2022 | 8/1/2022 | 7/1/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | ||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 7/1/2019 | 7/1/2019 | 6/1/2024 | No | 0 | 0 | Lockout/25_YM1%/32_0%/3 | |||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 7/6/2019 | 7/6/2019 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | |||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | 0 | 0 | Lockout/36_YM2%/77_0%/7 | ||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 6/1/2019 | 5/1/2021 | 6/1/2021 | 5/1/2029 | No | 5 (Once per year) | 0 | Lockout/37_YM1%/79_0%/4 | ||
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 7/6/2019 | 6/6/2023 | 7/6/2023 | 6/6/2029 | No | 5 days grace, once per calendar year | 0 | Lockout/24_YM2%/92_0%/4 | ||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 |
A-17
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) |
Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 7/6/2019 | 6/6/2022 | 7/6/2022 | 6/6/2029 | No | 5 days grace, once per 366 days | 0 | Lockout/24_YM2%/92_0%/4 | ||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 7/6/2019 | 7/6/2019 | 6/6/2024 | No | 0 | 0 | Lockout/26_Defeasance/30_0%/4 | |||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 7/6/2019 | 6/6/2021 | 7/6/2021 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | |||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 7/6/2019 | 6/6/2021 | 7/6/2021 | 6/6/2026 | No | 0 | 0 | Lockout/26_Defeasance/53_0%/5 | ||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | |||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | |||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | |||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | |||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 9/6/2019 | 9/6/2019 | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | ||||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 7/1/2019 | 6/1/2029 | 6/1/2029 | No | 0 | 0 | Lockout/25_YM1%/92_0%/3 | |||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 8/1/2019 | 7/1/2024 | 7/1/2024 | No | 0 | 5 (Twice per year) | Lockout/25_Defeasance/32_0%/3 |
A-18
Benchmark 2019-B12 Annex A | ||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 47,043,362 | 9,088,306 | 37,955,056 | 51,530,705 | 10,009,375 | 41,521,330 | 52,962,351 | 9,785,492 | 43,176,859 | 53,807,988 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | 9,652,372 | 1,847,444 | 7,804,928 | 10,197,152 | |
3.01 | Property | 1350 West Middlefield | 1,078,227 | 107,095 | 971,132 | 1,117,781 | 115,950 | 1,001,832 | 1,156,262 | 125,920 | 1,030,342 | 1,160,322 | ||||
3.02 | Property | 1212 Terra Bella | 979,341 | 162,233 | 817,108 | 1,071,207 | 156,002 | 915,205 | 1,113,897 | 190,072 | 923,825 | 1,151,010 | ||||
3.03 | Property | 850 - 900 North Shoreline | 1,394,436 | 192,068 | 1,202,368 | 1,354,187 | 241,299 | 1,112,888 | 1,471,799 | 146,538 | 1,325,261 | 1,558,649 | ||||
3.04 | Property | 1277 Terra Bella | N/A | N/A | N/A | N/A | N/A | N/A | 1,612,758 | 417,422 | 1,195,336 | 1,822,338 | ||||
3.05 | Property | 1215 Terra Bella | 846,597 | 95,708 | 750,889 | N/A | 151,237 | (151,237) | 961,148 | 132,416 | 828,732 | 1,052,915 | ||||
3.06 | Property | 1340 West Middlefield | 554,200 | 93,965 | 460,234 | 595,228 | 116,542 | 478,686 | N/A | 144,621 | (144,621) | 168,448 | ||||
3.07 | Property | 1255 Terra Bella | 658,764 | 89,807 | 568,957 | 820,936 | 146,803 | 674,133 | 916,540 | 218,818 | 697,723 | 878,362 | ||||
3.08 | Property | 1305 Terra Bella | 785,993 | 88,731 | 697,263 | 820,429 | 93,880 | 726,549 | 883,707 | 103,351 | 780,356 | 880,432 | ||||
3.09 | Property | 1330 West Middlefield | 712,500 | 174,038 | 538,462 | 740,460 | 191,592 | 548,868 | 754,680 | 190,915 | 563,765 | 759,180 | ||||
3.10 | Property | 1245 Terra Bella | 559,192 | 62,557 | 496,635 | 707,306 | 119,100 | 588,206 | 781,581 | 177,372 | 604,209 | 765,495 | ||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 6,366,886 | 1,813,383 | 4,553,502 | 6,544,043 | 1,874,412 | 4,669,631 | 6,725,899 | 1,887,267 | 4,838,632 | 6,604,325 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | N/A | N/A | N/A | 55,887,418 | 13,850,608 | 42,036,811 | 59,626,445 | 15,721,797 | 43,904,648 | 60,868,091 | |
6.01 | Property | 610 Main Street North | N/A | N/A | N/A | 24,392,158 | 5,060,066 | 19,332,091 | 25,653,185 | 6,363,502 | 19,289,683 | 26,172,221 | ||||
6.02 | Property | 1 Portland Street | N/A | N/A | N/A | 19,154,337 | 4,220,162 | 14,934,175 | 20,777,288 | 4,849,523 | 15,927,766 | 21,060,689 | ||||
6.03 | Property | 700 Main Street | N/A | N/A | N/A | 12,340,923 | 4,570,379 | 7,770,545 | 13,195,972 | 4,508,772 | 8,687,199 | 13,635,181 | ||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | N/A | N/A | N/A | 18,246,774 | 15,684,622 | 2,562,152 | 39,378,213 | 19,905,778 | 19,472,435 | 40,206,841 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 50,161,202 | 14,968,652 | 35,192,550 | 50,952,874 | 16,254,125 | 34,698,749 | 57,324,235 | 17,233,200 | 40,091,035 | N/A | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 8,501,114 | 3,506,081 | 4,995,033 | 11,314,694 | 3,704,002 | 7,610,692 | 11,221,785 | 3,875,560 | 7,346,225 | 11,251,298 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 112,655,066 | 33,296,436 | 79,358,630 | 107,586,327 | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | 17,277,730 | 4,616,971 | 12,660,759 | 17,561,596 | |
11.01 | Property | Wood Village Town Center | N/A | N/A | N/A | N/A | N/A | N/A | 2,452,348 | 584,313 | 1,868,035 | 2,801,565 | ||||
11.02 | Property | Pecan Promenade | 2,740,791 | 988,747 | 1,752,044 | 2,854,118 | 963,259 | 1,890,858 | 2,889,453 | 941,721 | 1,947,732 | 2,874,992 | ||||
11.03 | Property | Valley Plaza | 2,080,692 | 506,959 | 1,573,733 | 2,231,849 | 524,561 | 1,707,288 | 2,299,616 | 551,143 | 1,748,473 | 2,285,063 | ||||
11.04 | Property | Pear Tree | 2,043,906 | 487,163 | 1,556,743 | 2,156,706 | 619,411 | 1,537,295 | 2,603,067 | 705,998 | 1,897,070 | 2,608,254 | ||||
11.05 | Property | Glendale Market Square | 2,892,540 | 786,173 | 2,106,367 | 2,574,463 | 746,001 | 1,828,462 | 2,119,604 | 553,160 | 1,566,444 | 2,033,560 | ||||
11.06 | Property | Central Park Shopping Center | 2,117,642 | 747,569 | 1,370,073 | 2,183,914 | 717,680 | 1,466,234 | 2,332,463 | 767,722 | 1,564,741 | 2,305,891 | ||||
11.07 | Property | Val Vista Towne Center | 1,088,058 | 232,183 | 855,876 | 1,474,944 | 381,471 | 1,093,473 | 1,437,803 | 384,336 | 1,053,467 | 1,448,918 | ||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 229,566 | 21,163 | 208,403 | 234,120 | 21,417 | 212,703 | 226,729 | 22,209 | 204,520 | 249,753 | ||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 315,703 | 29,807 | 285,895 | 313,848 | 21,676 | 292,172 | 312,765 | 33,151 | 279,614 | 335,563 | ||||
11.10 | Property | Homeland - Bartow, FL | 292,592 | 82,220 | 210,372 | 265,962 | 53,050 | 212,912 | 273,790 | 55,216 | 218,574 | 274,807 | ||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 328,675 | 11,828 | 316,847 | 332,458 | 11,960 | 320,498 | 330,092 | 18,003 | 312,089 | 343,230 | ||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 24,019,229 | 13,732,293 | 10,286,936 | 24,671,611 | 14,341,452 | 10,330,159 | 23,794,668 | 14,617,833 | 9,176,834 | N/A | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 5,563,842 | 1,830,344 | 3,733,498 | 5,690,597 | 1,887,738 | 3,802,859 | 5,590,413 | 1,949,607 | 3,640,806 | 5,552,415 | ||
13.01 | Property | University Parkway Sarasota Self Storage | 1,062,817 | 344,871 | 717,946 | 1,019,726 | 352,509 | 667,217 | 991,920 | 358,372 | 633,549 | 983,441 | ||||
13.02 | Property | Meadow Woods Orlando Self Storage | 930,172 | 297,120 | 633,052 | 988,768 | 308,679 | 680,089 | 952,713 | 319,366 | 633,348 | 945,104 | ||||
13.03 | Property | Cortez Bradenton Self Storage | 937,790 | 311,987 | 625,803 | 934,241 | 310,310 | 623,931 | 965,230 | 332,893 | 632,337 | 971,190 | ||||
13.04 | Property | Cheval Lutz Self Storage | 922,951 | 304,196 | 618,755 | 944,006 | 318,277 | 625,729 | 951,184 | 338,622 | 612,562 | 944,602 | ||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 941,884 | 308,073 | 633,812 | 990,324 | 312,000 | 678,324 | 897,312 | 316,757 | 580,555 | 866,827 | ||||
13.06 | Property | Lockwood Sarasota Self Storage | 768,228 | 264,097 | 504,131 | 813,532 | 285,964 | 527,568 | 832,054 | 283,598 | 548,456 | 841,251 | ||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | N/A | N/A | N/A | 13,378,333 | 6,992,088 | 6,386,245 | 13,664,924 | 7,158,471 | 6,506,453 | 13,666,236 | |
16.01 | Property | University Downs | 2,693,850 | 1,547,351 | 1,146,499 | 2,876,657 | 1,512,019 | 1,364,638 | 3,049,167 | 1,623,419 | 1,425,748 | 3,042,031 | ||||
16.02 | Property | Ella Lofts | N/A | N/A | N/A | 2,197,392 | 1,370,080 | 827,312 | 2,361,702 | 1,309,062 | 1,052,641 | 2,389,577 | ||||
16.03 | Property | University View | 1,843,263 | 731,969 | 1,111,294 | 2,099,249 | 899,281 | 1,199,969 | 2,096,140 | 866,133 | 1,230,007 | 2,055,097 | ||||
16.04 | Property | Colonie | 1,802,935 | 1,043,676 | 759,258 | 1,894,396 | 1,035,972 | 858,424 | 2,061,266 | 1,161,790 | 899,476 | 2,113,588 | ||||
16.05 | Property | Hillcrest Oakwood | 2,641,755 | 1,399,344 | 1,242,411 | 2,538,342 | 1,340,980 | 1,197,363 | 2,331,904 | 1,383,152 | 948,751 | 2,332,805 | ||||
16.06 | Property | Southgate | 1,677,611 | 870,073 | 807,538 | 1,772,297 | 833,758 | 938,540 | 1,764,746 | 814,915 | 949,830 | 1,733,138 |
A-19
Benchmark 2019-B12 Annex A | ||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 10,130,164 | 3,440,538 | 6,689,626 | 10,638,780 | 3,575,742 | 7,063,038 | 10,893,629 | 3,846,648 | 7,046,981 | N/A | |
17.01 | Property | 244 East 78th Street | 617,427 | 295,273 | 322,154 | 812,334 | 304,581 | 507,753 | 816,284 | 314,732 | 501,552 | N/A | ||||
17.02 | Property | 332 East 71st Street | 645,403 | 195,803 | 449,600 | 678,546 | 219,038 | 459,508 | 675,898 | 238,187 | 437,711 | N/A | ||||
17.03 | Property | 323 East 78th Street | 686,264 | 225,360 | 460,904 | 695,951 | 239,432 | 456,519 | 702,756 | 255,838 | 446,918 | N/A | ||||
17.04 | Property | 513 East 82nd Street | 642,052 | 161,750 | 480,302 | 605,942 | 190,099 | 415,843 | 616,812 | 206,942 | 409,870 | N/A | ||||
17.05 | Property | 502 East 73rd Street | 499,246 | 160,902 | 338,344 | 522,727 | 163,987 | 358,740 | 534,556 | 181,496 | 353,060 | N/A | ||||
17.06 | Property | 1556 Second Avenue | 529,332 | 130,441 | 398,891 | 514,855 | 126,701 | 388,154 | 572,455 | 128,755 | 443,700 | N/A | ||||
17.07 | Property | 344 East 55th Street | 622,939 | 195,443 | 427,496 | 635,370 | 198,659 | 436,711 | 633,257 | 216,513 | 416,744 | N/A | ||||
17.08 | Property | 228 East 84th Street | 592,001 | 191,864 | 400,137 | 590,937 | 166,167 | 424,770 | 591,133 | 183,638 | 407,495 | N/A | ||||
17.09 | Property | 419 East 82nd Street | 533,325 | 176,413 | 356,912 | 548,884 | 195,968 | 352,916 | 548,794 | 202,470 | 346,324 | N/A | ||||
17.10 | Property | 340 East 81st Street | 410,771 | 146,726 | 264,045 | 488,793 | 157,288 | 331,505 | 535,857 | 149,056 | 386,801 | N/A | ||||
17.11 | Property | 338 East 55th Street | 455,336 | 120,119 | 335,217 | 497,496 | 96,016 | 401,480 | 585,656 | 185,762 | 399,894 | N/A | ||||
17.12 | Property | 409 East 81st Street | 531,365 | 147,644 | 383,721 | 529,252 | 171,378 | 357,874 | 553,070 | 185,857 | 367,213 | N/A | ||||
17.13 | Property | 322 East 74th Street | 510,755 | 202,854 | 307,901 | 559,806 | 199,326 | 360,480 | 582,175 | 204,438 | 377,737 | N/A | ||||
17.14 | Property | 443 East 78th Street | 406,494 | 176,550 | 229,944 | 459,154 | 178,443 | 280,711 | 488,238 | 188,055 | 300,183 | N/A | ||||
17.15 | Property | 340 East 55th Street | 533,277 | 211,712 | 321,565 | 552,186 | 233,598 | 318,588 | 547,833 | 218,969 | 328,864 | N/A | ||||
17.16 | Property | 407 East 81st Street | 509,125 | 181,323 | 327,802 | 531,919 | 223,827 | 308,092 | 538,539 | 222,538 | 316,001 | N/A | ||||
17.17 | Property | 340 East 61st Street | 477,619 | 156,610 | 321,009 | 468,385 | 145,893 | 322,492 | 466,693 | 166,746 | 299,947 | N/A | ||||
17.18 | Property | 242 East 75th Street | 489,676 | 183,458 | 306,218 | 496,889 | 185,524 | 311,365 | 488,962 | 207,208 | 281,754 | N/A | ||||
17.19 | Property | 342 East 76th Street | 437,757 | 180,293 | 257,464 | 449,354 | 179,817 | 269,537 | 414,661 | 189,448 | 225,213 | N/A | ||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | N/A | N/A | N/A | 11,856,592 | 11,055,899 | 800,693 | 15,495,821 | 12,265,999 | 3,229,822 | 15,276,308 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | N/A | N/A | N/A | 2,280,218 | 731,453 | 1,548,765 | 2,688,250 | 818,833 | 1,869,417 | 2,750,318 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | N/A | N/A | N/A | 3,846,696 | 1,958,279 | 1,888,417 | 3,725,666 | 1,992,206 | 1,733,460 | 3,908,223 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 2,280,900 | 519,286 | 1,761,614 | 2,206,356 | 510,161 | 1,696,195 | 2,118,295 | 472,034 | 1,646,261 | N/A | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | N/A | N/A | N/A | 2,466,191 | 389,564 | 2,076,628 | 2,460,120 | 403,590 | 2,056,530 | 2,441,923 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 62,713,333 | 41,323,117 | 21,390,216 | 66,365,215 | 43,211,736 | 23,153,479 | 66,729,172 | 43,480,214 | 23,248,958 | 67,602,311 | |
23.01 | Property | InterContinental | 27,835,636 | 18,421,768 | 9,413,868 | 30,980,767 | 19,766,718 | 11,214,049 | 31,180,753 | 19,795,133 | 11,385,620 | 32,071,611 | ||||
23.02 | Property | DoubleTree Sunrise | 13,606,627 | 9,190,246 | 4,416,381 | 14,245,690 | 9,631,768 | 4,613,922 | 14,475,487 | 9,819,873 | 4,655,614 | 14,545,915 | ||||
23.03 | Property | DoubleTree Charlotte | 10,919,964 | 6,608,916 | 4,311,048 | 10,767,997 | 6,684,584 | 4,083,413 | 10,311,960 | 6,543,660 | 3,768,300 | 10,215,358 | ||||
23.04 | Property | DoubleTree RTP | 10,351,106 | 7,102,187 | 3,248,919 | 10,370,761 | 7,128,666 | 3,242,095 | 10,760,972 | 7,321,548 | 3,439,424 | 10,769,427 | ||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | N/A | N/A | N/A | N/A | N/A | N/A | 1,085,031 | 165,831 | 919,200 | N/A | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
25.01 | Property | Iron Mountain | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.02 | Property | Deerwood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.03 | Property | Rose City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.04 | Property | Roscommon | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.05 | Property | Bigfork | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.06 | Property | Brimfield | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.07 | Property | Whittemore | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.08 | Property | Frederic | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.09 | Property | Lenox | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.10 | Property | Paullina | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.11 | Property | Adair | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.12 | Property | Akron | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.13 | Property | New Harmony | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.14 | Property | Table Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.15 | Property | Griswold | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.16 | Property | Neosho | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
25.17 | Property | Sidney | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 1,710,594 | 642,723 | 1,067,871 | 1,813,855 | 675,780 | 1,138,075 | 1,986,594 | 716,336 | 1,270,258 | 2,016,034 | ||
26.01 | Property | Compass Self Storage Jackson | 616,671 | 218,790 | 397,881 | 664,673 | 229,284 | 435,389 | 685,989 | 219,711 | 466,278 | 691,328 | ||||
26.02 | Property | Compass Self Storage Flat Rock | 564,707 | 212,614 | 352,093 | 568,469 | 223,419 | 345,050 | 672,941 | 246,706 | 426,235 | 681,087 | ||||
26.03 | Property | Storage Pros Lansing | 529,216 | 211,319 | 317,897 | 580,713 | 223,078 | 357,635 | 627,664 | 249,920 | 377,744 | 643,619 | ||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | N/A | N/A | N/A | 1,576,062 | 238,636 | 1,337,426 | 1,246,758 | 269,533 | 977,225 | 1,330,528 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 1,284,280 | 671,191 | 613,089 | 1,584,178 | 759,843 | 824,335 | 1,296,991 | 760,104 | 536,887 | N/A | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 4,894,197 | 3,250,782 | 1,643,415 | 4,979,739 | 3,446,145 | 1,533,594 | 5,213,723 | 3,660,085 | 1,553,637 | 5,384,175 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | N/A | N/A | N/A | N/A | N/A | N/A | 2,258,218 | 1,361,836 | 896,382 | 2,527,425 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,905,656 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 3,720,409 | 2,481,982 | 1,238,427 | 3,978,069 | 2,564,432 | 1,413,637 | 4,074,542 | 2,484,523 | 1,590,019 | 4,025,740 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 1,101,920 | 457,261 | 644,659 | 1,242,524 | 478,794 | 763,730 | 1,244,252 | 432,083 | 812,169 | 1,414,516 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | N/A | N/A | N/A | N/A | N/A | N/A | 4,309,577 | 1,144,819 | 3,164,758 | N/A | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 2,419,674 | 832,113 | 1,587,561 | 1,663,023 | 736,984 | 926,039 | 1,741,712 | 744,651 | 997,061 | N/A | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | N/A | N/A | N/A | 739,524 | 418,060 | 321,464 | 1,523,608 | 1,029,595 | 494,013 | 1,537,245 |
A-20
Benchmark 2019-B12 Annex A | ||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 1,351,298 | 400,766 | 950,532 | 1,287,187 | 383,868 | 903,319 | 1,183,016 | 383,968 | 799,048 | N/A | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 3,572,500 | 2,232,148 | 1,340,352 | 3,389,606 | 2,261,661 | 1,127,945 | 3,234,372 | 2,179,944 | 1,054,428 | 3,206,000 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 859,596 | 189,714 | 669,882 | 927,938 | 194,216 | 733,722 | 949,016 | 211,467 | 737,549 | 949,384 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,200,915 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | N/A | N/A | N/A | 965,522 | 451,458 | 514,064 | 1,058,381 | 440,601 | 617,780 | 1,027,248 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 832,647 | 206,405 | 626,242 | 837,059 | 201,865 | 635,195 | 967,516 | 204,683 | 762,833 | 944,073 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 868,630 | 482,474 | 386,156 | 626,808 | 386,678 | 240,130 | 585,586 | 410,168 | 175,418 | N/A | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 459,247 | 169,656 | 289,591 | 502,339 | 146,284 | 356,055 | 515,621 | 161,427 | 354,194 | 534,078 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | N/A | N/A | N/A | 305,714 | 115,350 | 190,364 | 294,325 | 100,740 | 193,585 | N/A |
A-21
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | N/A | N/A | NAV | NAV | Not Available | 164,291,079 | 42,267,893 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 10,101,329 | 43,706,659 | 5/31/2019 | 12 | Trailing 12 | 53,931,267 | 10,814,593 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 1,917,505 | 8,279,647 | 3/31/2019 | 12 | Trailing 12 | 10,955,024 | 1,364,472 | |
3.01 | Property | 1350 West Middlefield | 130,870 | 1,029,452 | 3/31/2019 | 12 | Trailing 12 | 1,527,012 | 87,291 | ||||
3.02 | Property | 1212 Terra Bella | 201,131 | 949,879 | 3/31/2019 | 12 | Trailing 12 | 1,421,995 | 143,696 | ||||
3.03 | Property | 850 - 900 North Shoreline | 176,145 | 1,382,504 | 3/31/2019 | 12 | Trailing 12 | 1,463,239 | 171,583 | ||||
3.04 | Property | 1277 Terra Bella | 425,955 | 1,396,383 | 3/31/2019 | 12 | Trailing 12 | 1,579,663 | 295,220 | ||||
3.05 | Property | 1215 Terra Bella | 137,490 | 915,425 | 3/31/2019 | 12 | Trailing 12 | 999,561 | 80,997 | ||||
3.06 | Property | 1340 West Middlefield | 135,852 | 32,595 | 3/31/2019 | 12 | Trailing 12 | 953,003 | 92,855 | ||||
3.07 | Property | 1255 Terra Bella | 212,869 | 665,493 | 3/31/2019 | 12 | Trailing 12 | 844,013 | 145,872 | ||||
3.08 | Property | 1305 Terra Bella | 104,605 | 775,827 | 3/31/2019 | 12 | Trailing 12 | 696,261 | 61,925 | ||||
3.09 | Property | 1330 West Middlefield | 215,563 | 543,617 | 3/31/2019 | 12 | Trailing 12 | 734,706 | 158,337 | ||||
3.10 | Property | 1245 Terra Bella | 177,025 | 588,470 | 3/31/2019 | 12 | Trailing 12 | 735,571 | 126,697 | ||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 1,906,579 | 4,697,746 | 3/31/2019 | 12 | Trailing 12 | 6,862,329 | 1,924,190 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | N/A | N/A | NAV | NAV | Not Available | 8,536,221 | 2,859,276 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 15,860,286 | 45,007,805 | 3/31/2019 | 12 | Trailing 12 | 70,789,429 | 17,055,013 | |
6.01 | Property | 610 Main Street North | 6,322,623 | 19,849,598 | 3/31/2019 | 12 | Trailing 12 | 30,351,909 | 6,775,685 | ||||
6.02 | Property | 1 Portland Street | 4,968,008 | 16,092,681 | 3/31/2019 | 12 | Trailing 12 | 24,096,635 | 5,282,690 | ||||
6.03 | Property | 700 Main Street | 4,569,654 | 9,065,526 | 3/31/2019 | 12 | Trailing 12 | 16,340,886 | 4,996,638 | ||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 19,998,236 | 20,208,605 | 1/31/2019 | 12 | Trailing 12 | 41,869,092 | 20,152,705 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | N/A | N/A | NAV | NAV | Not Available | 79,416,007 | 18,918,555 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 3,861,916 | 7,389,382 | 3/31/2019 | 12 | Trailing 12 | 16,032,086 | 4,309,444 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 31,007,624 | 71,465,811 | 3/31/2019 | 12 | Trailing 12 | 104,029,334 | 31,007,624 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 4,694,815 | 12,866,781 | 2/28/2019 | 12 | Trailing 12 | 17,894,164 | 4,772,257 | |
11.01 | Property | Wood Village Town Center | 663,382 | 2,138,183 | 2/28/2019 | 12 | Trailing 12 | 2,664,878 | 653,930 | ||||
11.02 | Property | Pecan Promenade | 928,260 | 1,946,733 | 2/28/2019 | 12 | Trailing 12 | 2,958,396 | 929,031 | ||||
11.03 | Property | Valley Plaza | 554,428 | 1,730,635 | 2/28/2019 | 12 | Trailing 12 | 2,472,407 | 547,460 | ||||
11.04 | Property | Pear Tree | 701,355 | 1,906,899 | 2/28/2019 | 12 | Trailing 12 | 2,383,917 | 686,766 | ||||
11.05 | Property | Glendale Market Square | 540,861 | 1,492,700 | 2/28/2019 | 12 | Trailing 12 | 2,454,358 | 648,331 | ||||
11.06 | Property | Central Park Shopping Center | 795,370 | 1,510,521 | 2/28/2019 | 12 | Trailing 12 | 2,412,264 | 788,827 | ||||
11.07 | Property | Val Vista Towne Center | 372,574 | 1,076,344 | 2/28/2019 | 12 | Trailing 12 | 1,490,329 | 371,215 | ||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 32,217 | 217,536 | 2/28/2019 | 12 | Trailing 12 | 253,841 | 32,264 | ||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 33,151 | 302,412 | 2/28/2019 | 12 | Trailing 12 | 345,412 | 41,185 | ||||
11.10 | Property | Homeland - Bartow, FL | 55,216 | 219,591 | 2/28/2019 | 12 | Trailing 12 | 274,362 | 55,215 | ||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 18,003 | 325,227 | 2/28/2019 | 12 | Trailing 12 | 184,000 | 18,032 | ||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | N/A | N/A | NAV | NAV | Not Available | 28,658,662 | 15,035,447 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 1,932,209 | 3,620,206 | 4/30/2019 | 12 | Trailing 12 | 5,552,415 | 1,916,222 | ||
13.01 | Property | University Parkway Sarasota Self Storage | 352,573 | 630,868 | 4/30/2019 | 12 | Trailing 12 | 983,441 | 354,217 | ||||
13.02 | Property | Meadow Woods Orlando Self Storage | 318,567 | 626,537 | 4/30/2019 | 12 | Trailing 12 | 945,104 | 314,842 | ||||
13.03 | Property | Cortez Bradenton Self Storage | 334,640 | 636,550 | 4/30/2019 | 12 | Trailing 12 | 971,190 | 336,941 | ||||
13.04 | Property | Cheval Lutz Self Storage | 327,036 | 617,566 | 4/30/2019 | 12 | Trailing 12 | 944,602 | 322,786 | ||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 318,904 | 547,923 | 4/30/2019 | 12 | Trailing 12 | 866,827 | 314,960 | ||||
13.06 | Property | Lockwood Sarasota Self Storage | 280,489 | 560,763 | 4/30/2019 | 12 | Trailing 12 | 841,251 | 272,477 | ||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | N/A | N/A | NAV | NAV | Not Available | 7,885,003 | 2,923,951 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | N/A | N/A | NAV | NAV | Not Available | 10,488,618 | 2,588,348 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 7,223,098 | 6,443,138 | 3/31/2019 | 12 | Trailing 12 | 14,645,085 | 7,184,664 | |
16.01 | Property | University Downs | 1,627,283 | 1,414,748 | 3/31/2019 | 12 | Trailing 12 | 3,272,908 | 1,644,794 | ||||
16.02 | Property | Ella Lofts | 1,227,820 | 1,161,757 | 3/31/2019 | 12 | Trailing 12 | 2,618,742 | 1,297,787 | ||||
16.03 | Property | University View | 844,352 | 1,210,745 | 3/31/2019 | 12 | Trailing 12 | 2,073,686 | 944,946 | ||||
16.04 | Property | Colonie | 1,218,171 | 895,417 | 3/31/2019 | 12 | Trailing 12 | 2,178,431 | 1,141,712 | ||||
16.05 | Property | Hillcrest Oakwood | 1,491,578 | 841,227 | 3/31/2019 | 12 | Trailing 12 | 2,806,637 | 1,354,872 | ||||
16.06 | Property | Southgate | 813,894 | 919,244 | 3/31/2019 | 12 | Trailing 12 | 1,694,681 | 800,553 |
A-22
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | N/A | N/A | NAV | NAV | Not Available | 11,226,823 | 4,103,552 | |
17.01 | Property | 244 East 78th Street | N/A | N/A | NAV | NAV | Not Available | 818,606 | 330,072 | ||||
17.02 | Property | 332 East 71st Street | N/A | N/A | NAV | NAV | Not Available | 678,286 | 254,313 | ||||
17.03 | Property | 323 East 78th Street | N/A | N/A | NAV | NAV | Not Available | 725,864 | 271,955 | ||||
17.04 | Property | 513 East 82nd Street | N/A | N/A | NAV | NAV | Not Available | 638,525 | 228,345 | ||||
17.05 | Property | 502 East 73rd Street | N/A | N/A | NAV | NAV | Not Available | 537,988 | 194,186 | ||||
17.06 | Property | 1556 Second Avenue | N/A | N/A | NAV | NAV | Not Available | 597,932 | 136,760 | ||||
17.07 | Property | 344 East 55th Street | N/A | N/A | NAV | NAV | Not Available | 686,371 | 231,347 | ||||
17.08 | Property | 228 East 84th Street | N/A | N/A | NAV | NAV | Not Available | 622,473 | 200,407 | ||||
17.09 | Property | 419 East 82nd Street | N/A | N/A | NAV | NAV | Not Available | 582,366 | 217,041 | ||||
17.10 | Property | 340 East 81st Street | N/A | N/A | NAV | NAV | Not Available | 557,329 | 155,406 | ||||
17.11 | Property | 338 East 55th Street | N/A | N/A | NAV | NAV | Not Available | 621,949 | 193,542 | ||||
17.12 | Property | 409 East 81st Street | N/A | N/A | NAV | NAV | Not Available | 586,572 | 201,642 | ||||
17.13 | Property | 322 East 74th Street | N/A | N/A | NAV | NAV | Not Available | 592,387 | 214,965 | ||||
17.14 | Property | 443 East 78th Street | N/A | N/A | NAV | NAV | Not Available | 517,296 | 200,351 | ||||
17.15 | Property | 340 East 55th Street | N/A | N/A | NAV | NAV | Not Available | 561,937 | 229,320 | ||||
17.16 | Property | 407 East 81st Street | N/A | N/A | NAV | NAV | Not Available | 556,893 | 236,857 | ||||
17.17 | Property | 340 East 61st Street | N/A | N/A | NAV | NAV | Not Available | 539,440 | 185,060 | ||||
17.18 | Property | 242 East 75th Street | N/A | N/A | NAV | NAV | Not Available | 532,414 | 221,199 | ||||
17.19 | Property | 342 East 76th Street | N/A | N/A | NAV | NAV | Not Available | 479,389 | 200,785 | ||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 12,065,032 | 3,211,276 | 5/31/2019 | 12 | Trailing 12 | 15,276,308 | 12,160,937 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 813,602 | 1,936,716 | 4/30/2019 | 12 | Trailing 12 | 2,715,125 | 804,663 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 2,027,033 | 1,881,190 | 4/30/2019 | 12 | Trailing 12 | 3,987,374 | 2,056,939 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | N/A | N/A | NAV | NAV | Not Available | 2,197,166 | 512,047 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 423,238 | 2,018,684 | 3/31/2019 | 12 | Trailing 12 | 2,482,637 | 471,990 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 43,879,064 | 23,723,247 | 1/31/2019 | 12 | Trailing 12 | 67,719,285 | 43,853,764 | |
23.01 | Property | InterContinental | 20,134,221 | 11,937,390 | 1/31/2019 | 12 | Trailing 12 | 32,072,057 | 20,123,933 | ||||
23.02 | Property | DoubleTree Sunrise | 9,864,856 | 4,681,059 | 1/31/2019 | 12 | Trailing 12 | 14,545,812 | 9,838,315 | ||||
23.03 | Property | DoubleTree Charlotte | 6,532,670 | 3,682,688 | 1/31/2019 | 12 | Trailing 12 | 10,331,719 | 6,558,669 | ||||
23.04 | Property | DoubleTree RTP | 7,347,317 | 3,422,110 | 1/31/2019 | 12 | Trailing 12 | 10,769,697 | 7,332,847 | ||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | N/A | N/A | NAV | NAV | Not Available | 2,342,365 | 927,396 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | N/A | N/A | NAV | NAV | Not Available | 1,494,284 | 118,040 | |
25.01 | Property | Iron Mountain | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.02 | Property | Deerwood | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.03 | Property | Rose City | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.04 | Property | Roscommon | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.05 | Property | Bigfork | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.06 | Property | Brimfield | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.07 | Property | Whittemore | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.08 | Property | Frederic | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.09 | Property | Lenox | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.10 | Property | Paullina | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.11 | Property | Adair | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.12 | Property | Akron | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.13 | Property | New Harmony | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.14 | Property | Table Grove | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.15 | Property | Griswold | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.16 | Property | Neosho | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
25.17 | Property | Sidney | N/A | N/A | NAV | NAV | Not Available | N/A | N/A | ||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 705,480 | 1,310,554 | 4/30/2019 | 12 | Trailing 12 | 2,016,034 | 738,184 | ||
26.01 | Property | Compass Self Storage Jackson | 207,320 | 484,008 | 4/30/2019 | 12 | Trailing 12 | 691,328 | 225,035 | ||||
26.02 | Property | Compass Self Storage Flat Rock | 242,552 | 438,534 | 4/30/2019 | 12 | Trailing 12 | 681,087 | 254,710 | ||||
26.03 | Property | Storage Pros Lansing | 255,607 | 388,012 | 4/30/2019 | 12 | Trailing 12 | 643,619 | 258,439 | ||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 275,048 | 1,055,479 | 2/28/2019 | 12 | Trailing 12 | 2,168,901 | 690,751 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | N/A | N/A | NAV | NAV | Not Available | 2,373,710 | 1,027,193 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 3,761,981 | 1,622,194 | 5/31/2019 | 12 | Trailing 12 | 5,384,175 | 3,774,333 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 1,393,144 | 1,134,281 | 4/30/2019 | 12 | Trailing 12 | 2,840,961 | 1,341,327 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 793,858 | 1,111,797 | 2/28/2019 | 12 | Trailing 12 | 2,629,055 | 895,337 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 2,374,134 | 1,651,606 | 3/31/2019 | 12 | Trailing 12 | 4,025,740 | 2,405,104 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 499,631 | 914,885 | 4/30/2019 | 12 | Trailing 12 | 1,454,425 | 535,175 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | N/A | N/A | NAV | NAV | Not Available | 4,967,499 | 1,107,903 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | N/A | N/A | NAV | NAV | Not Available | 2,274,209 | 984,907 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 1,108,741 | 428,504 | 4/30/2019 | 12 | Trailing 12 | 2,609,176 | 1,193,055 |
A-23
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | N/A | N/A | NAV | NAV | Not Available | 1,347,198 | 394,532 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 2,148,000 | 1,058,000 | 2/28/2019 | 12 | Trailing 12 | 3,251,314 | 2,137,877 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 208,185 | 741,199 | 4/30/2019 | 12 | Trailing 12 | 957,686 | 224,438 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 487,165 | 713,750 | 4/30/2019 | 3 | Annualized | 1,240,570 | 359,324 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 454,444 | 572,804 | 2/28/2019 | 12 | Trailing 12 | 1,109,733 | 449,419 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 210,181 | 733,892 | 2/28/2019 | 12 | Trailing 12 | 918,718 | 213,991 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | N/A | N/A | NAV | NAV | Not Available | 1,301,573 | 496,218 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | N/A | N/A | NAV | NAV | Not Available | 479,438 | 20,060 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 145,194 | 388,884 | 3/31/2019 | 12 | Trailing 12 | 557,131 | 143,272 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | N/A | N/A | NAV | NAV | Not Available | 348,170 | 6,963 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | N/A | N/A | NAV | NAV | Not Available | 304,799 | 101,466 |
A-24
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 122,023,186 | 10.9% | 292,647 | 0 | 121,730,539 | 3.45 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 43,116,674 | 17.4% | 151,646 | 758,231 | 42,206,797 | 3.95 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 9,590,551 | 8.0% | 35,410 | 0 | 9,555,142 | 1.83 | |
3.01 | Property | 1350 West Middlefield | 1,439,720 | 4,176 | 0 | 1,435,544 | ||||||
3.02 | Property | 1212 Terra Bella | 1,278,299 | 5,231 | 0 | 1,273,068 | ||||||
3.03 | Property | 850 - 900 North Shoreline | 1,291,656 | 4,412 | 0 | 1,287,244 | ||||||
3.04 | Property | 1277 Terra Bella | 1,284,443 | 3,378 | 0 | 1,281,065 | ||||||
3.05 | Property | 1215 Terra Bella | 918,565 | 3,519 | 0 | 915,046 | ||||||
3.06 | Property | 1340 West Middlefield | 860,148 | 3,519 | 0 | 856,630 | ||||||
3.07 | Property | 1255 Terra Bella | 698,141 | 2,531 | 0 | 695,611 | ||||||
3.08 | Property | 1305 Terra Bella | 634,335 | 2,918 | 0 | 631,417 | ||||||
3.09 | Property | 1330 West Middlefield | 576,369 | 3,519 | 0 | 572,850 | ||||||
3.10 | Property | 1245 Terra Bella | 608,874 | 2,207 | 0 | 606,667 | ||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 4,938,139 | 9.0% | 43,647 | 109,117 | 4,785,375 | 2.22 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 5,676,945 | 11.3% | 56,614 | 141,535 | 5,478,797 | 2.71 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 53,734,416 | 12.5% | 182,776 | 1,878,551 | 51,673,090 | 3.12 | |
6.01 | Property | 610 Main Street North | 23,576,224 | 75,259 | 0 | 23,500,965 | ||||||
6.02 | Property | 1 Portland Street | 18,813,944 | 61,919 | 1,081,864 | 17,670,161 | ||||||
6.03 | Property | 700 Main Street | 11,344,248 | 45,597 | 796,687 | 10,501,964 | ||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 21,716,388 | 9.9% | 56,200 | 0 | 21,660,188 | 2.34 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 60,497,452 | 12.3% | 150,743 | 3,752,630 | 56,594,080 | 2.91 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 11,722,642 | 9.4% | 84,350 | 0 | 11,638,292 | 2.53 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 73,021,709 | 9.6% | 0 | 2,023,806 | 70,997,903 | 2.46 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 13,121,906 | 10.2% | 223,431 | 595,178 | 12,303,298 | 2.28 | |
11.01 | Property | Wood Village Town Center | 2,010,947 | 23,131 | 68,553 | 1,919,264 | ||||||
11.02 | Property | Pecan Promenade | 2,029,365 | 48,023 | 70,743 | 1,910,599 | ||||||
11.03 | Property | Valley Plaza | 1,924,947 | 17,152 | 73,113 | 1,834,682 | ||||||
11.04 | Property | Pear Tree | 1,697,150 | 42,297 | 98,719 | 1,556,135 | ||||||
11.05 | Property | Glendale Market Square | 1,806,027 | 53,940 | 92,954 | 1,659,134 | ||||||
11.06 | Property | Central Park Shopping Center | 1,623,437 | 24,676 | 73,782 | 1,524,979 | ||||||
11.07 | Property | Val Vista Towne Center | 1,119,114 | 14,212 | 46,676 | 1,058,226 | ||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 221,577 | 0 | 17,491 | 204,086 | ||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 304,227 | 0 | 11,430 | 292,797 | ||||||
11.10 | Property | Homeland - Bartow, FL | 219,147 | 0 | 33,719 | 185,428 | ||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 165,968 | 0 | 8,000 | 157,968 | ||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 13,623,215 | 10.9% | 135,837 | 718,408 | 12,768,971 | 1.54 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 3,636,193 | 9.1% | 39,388 | 0 | 3,596,804 | 2.03 | ||
13.01 | Property | University Parkway Sarasota Self Storage | 629,224 | 8,395 | 0 | 620,829 | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 630,262 | 7,673 | 0 | 622,589 | ||||||
13.03 | Property | Cortez Bradenton Self Storage | 634,249 | 5,973 | 0 | 628,276 | ||||||
13.04 | Property | Cheval Lutz Self Storage | 621,816 | 5,644 | 0 | 616,172 | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 551,867 | 5,217 | 0 | 546,650 | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | 568,775 | 6,486 | 0 | 562,288 | ||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 4,961,052 | 14.6% | 43,689 | 0 | 4,917,363 | 5.79 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 7,900,270 | 13.2% | 78,500 | 0 | 7,821,770 | 2.26 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 7,460,421 | 9.9% | 0 | 0 | 7,460,421 | 1.90 | |
16.01 | Property | University Downs | 1,628,114 | 0 | 0 | 1,628,114 | ||||||
16.02 | Property | Ella Lofts | 1,320,955 | 0 | 0 | 1,320,955 | ||||||
16.03 | Property | University View | 1,128,740 | 0 | 0 | 1,128,740 | ||||||
16.04 | Property | Colonie | 1,036,719 | 0 | 0 | 1,036,719 | ||||||
16.05 | Property | Hillcrest Oakwood | 1,451,765 | 0 | 0 | 1,451,765 | ||||||
16.06 | Property | Southgate | 894,128 | 0 | 0 | 894,128 |
A-25
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 7,123,271 | 12.2% | 87,085 | 3,900 | 7,032,286 | 2.63 | |
17.01 | Property | 244 East 78th Street | 488,534 | 6,000 | 0 | 482,534 | ||||||
17.02 | Property | 332 East 71st Street | 423,973 | 5,000 | 0 | 418,973 | ||||||
17.03 | Property | 323 East 78th Street | 453,909 | 4,000 | 0 | 449,909 | ||||||
17.04 | Property | 513 East 82nd Street | 410,180 | 5,000 | 0 | 405,180 | ||||||
17.05 | Property | 502 East 73rd Street | 343,801 | 5,000 | 0 | 338,801 | ||||||
17.06 | Property | 1556 Second Avenue | 461,172 | 1,755 | 1,700 | 457,717 | ||||||
17.07 | Property | 344 East 55th Street | 455,024 | 4,900 | 1,000 | 449,124 | ||||||
17.08 | Property | 228 East 84th Street | 422,066 | 4,500 | 0 | 417,566 | ||||||
17.09 | Property | 419 East 82nd Street | 365,324 | 5,000 | 0 | 360,324 | ||||||
17.10 | Property | 340 East 81st Street | 401,923 | 4,000 | 0 | 397,923 | ||||||
17.11 | Property | 338 East 55th Street | 428,407 | 2,500 | 0 | 425,907 | ||||||
17.12 | Property | 409 East 81st Street | 384,930 | 5,000 | 0 | 379,930 | ||||||
17.13 | Property | 322 East 74th Street | 377,422 | 5,000 | 0 | 372,422 | ||||||
17.14 | Property | 443 East 78th Street | 316,945 | 5,180 | 1,200 | 310,565 | ||||||
17.15 | Property | 340 East 55th Street | 332,616 | 5,000 | 0 | 327,616 | ||||||
17.16 | Property | 407 East 81st Street | 320,036 | 5,000 | 0 | 315,036 | ||||||
17.17 | Property | 340 East 61st Street | 354,380 | 5,000 | 0 | 349,380 | ||||||
17.18 | Property | 242 East 75th Street | 311,216 | 5,000 | 0 | 306,216 | ||||||
17.19 | Property | 342 East 76th Street | 278,604 | 4,250 | 0 | 274,354 | ||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 3,115,371 | 13.7% | 763,815 | 0 | 2,351,556 | 2.29 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 1,910,462 | 9.0% | 13,919 | 94,820 | 1,801,723 | 2.02 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 1,930,435 | 10.0% | 46,410 | 55,581 | 1,828,444 | 1.61 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 1,685,119 | 10.1% | 33,246 | 127,854 | 1,524,018 | 1.49 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 2,010,646 | 12.2% | 44,693 | 149,462 | 1,816,491 | 1.69 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 23,865,520 | 11.9% | 3,385,964 | 0 | 20,479,556 | 2.04 | |
23.01 | Property | InterContinental | 11,948,124 | 1,603,603 | 0 | 10,344,521 | ||||||
23.02 | Property | DoubleTree Sunrise | 4,707,496 | 727,291 | 0 | 3,980,206 | ||||||
23.03 | Property | DoubleTree Charlotte | 3,773,050 | 516,586 | 0 | 3,256,464 | ||||||
23.04 | Property | DoubleTree RTP | 3,436,850 | 538,485 | 0 | 2,898,365 | ||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 1,414,969 | 9.4% | 11,948 | 25,604 | 1,377,418 | 1.50 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 1,376,244 | 9.2% | 22,318 | 0 | 1,353,926 | 1.49 | |
25.01 | Property | Iron Mountain | N/A | N/A | N/A | N/A | ||||||
25.02 | Property | Deerwood | N/A | N/A | N/A | N/A | ||||||
25.03 | Property | Rose City | N/A | N/A | N/A | N/A | ||||||
25.04 | Property | Roscommon | N/A | N/A | N/A | N/A | ||||||
25.05 | Property | Bigfork | N/A | N/A | N/A | N/A | ||||||
25.06 | Property | Brimfield | N/A | N/A | N/A | N/A | ||||||
25.07 | Property | Whittemore | N/A | N/A | N/A | N/A | ||||||
25.08 | Property | Frederic | N/A | N/A | N/A | N/A | ||||||
25.09 | Property | Lenox | N/A | N/A | N/A | N/A | ||||||
25.10 | Property | Paullina | N/A | N/A | N/A | N/A | ||||||
25.11 | Property | Adair | N/A | N/A | N/A | N/A | ||||||
25.12 | Property | Akron | N/A | N/A | N/A | N/A | ||||||
25.13 | Property | New Harmony | N/A | N/A | N/A | N/A | ||||||
25.14 | Property | Table Grove | N/A | N/A | N/A | N/A | ||||||
25.15 | Property | Griswold | N/A | N/A | N/A | N/A | ||||||
25.16 | Property | Neosho | N/A | N/A | N/A | N/A | ||||||
25.17 | Property | Sidney | N/A | N/A | N/A | N/A | ||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 1,277,850 | 8.7% | 18,374 | 0 | 1,259,477 | 1.42 | ||
26.01 | Property | Compass Self Storage Jackson | 466,293 | 6,190 | 0 | 460,103 | ||||||
26.02 | Property | Compass Self Storage Flat Rock | 426,377 | 5,434 | 0 | 420,944 | ||||||
26.03 | Property | Storage Pros Lansing | 385,180 | 6,750 | 0 | 378,430 | ||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 1,478,150 | 10.7% | 33,500 | 104,947 | 1,339,703 | 1.64 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 1,346,517 | 9.8% | (34,145) | 99,316 | 1,281,346 | 1.53 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 1,609,842 | 11.8% | 0 | 0 | 1,609,842 | 1.93 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 1,499,634 | 11.3% | 23,686 | 78,428 | 1,397,520 | 1.80 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 1,733,718 | 14.0% | 47,500 | 0 | 1,686,218 | 2.06 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 1,620,636 | 13.5% | 161,030 | 0 | 1,459,606 | 1.91 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 919,250 | 8.6% | 28,000 | 0 | 891,250 | 1.66 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 3,859,596 | 8.3% | 34,057 | 204,341 | 3,621,199 | 1.20 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 1,289,302 | 13.9% | 17,610 | 102,000 | 1,169,692 | 2.11 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 1,416,120 | 17.2% | 39,572 | 136,168 | 1,240,381 | 4.03 |
A-26
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 952,666 | 12.0% | 19,743 | 40,000 | 892,923 | 1.85 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 1,113,437 | 14.2% | 130,053 | 0 | 983,384 | 1.93 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 733,248 | 10.5% | 15,640 | 45,500 | 672,108 | 1.59 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 881,246 | 13.3% | 23,244 | 0 | 858,002 | 2.04 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 660,314 | 11.2% | 8,264 | 64,286 | 587,763 | 2.22 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 704,728 | 12.3% | 8,172 | 31,173 | 665,383 | 2.63 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 805,355 | 14.8% | 13,357 | 35,000 | 756,998 | 3.28 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 459,379 | 8.5% | 1,448 | 3,794 | 454,137 | 1.95 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 413,859 | 11.3% | 9,689 | 43,441 | 360,730 | 1.65 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 341,207 | 10.3% | 0 | 0 | 341,207 | 2.25 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 203,333 | 8.3% | 302 | 1,508 | 201,523 | 1.55 |
A-27
Benchmark 2019-B12 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 10.9% | 2,200,000,000 | 5/23/2019 | 50.9% | 50.9% | 100.0% | 8/6/2019 | NAP | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 17.0% | 953,400,000 | 4/20/2019 | 26.0% | 26.0% | 95.8% | 5/28/2019 | NAP | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 8.0% | 187,400,000 | 5/7/2019 | 64.0% | 64.0% | 100.0% | Various | NAP | |
3.01 | Property | 1350 West Middlefield | 22,700,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.02 | Property | 1212 Terra Bella | 26,500,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.03 | Property | 850 - 900 North Shoreline | 24,300,000 | 5/7/2019 | 100.0% | 5/21/2019 | NAP | |||||||
3.04 | Property | 1277 Terra Bella | 22,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.05 | Property | 1215 Terra Bella | 17,800,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.06 | Property | 1340 West Middlefield | 17,300,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.07 | Property | 1255 Terra Bella | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.08 | Property | 1305 Terra Bella | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.09 | Property | 1330 West Middlefield | 17,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
3.10 | Property | 1245 Terra Bella | 11,600,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | |||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 8.7% | 85,000,000 | 5/2/2019 | 64.7% | 64.7% | 94.8% | 6/1/2019 | NAP | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 10.9% | 84,000,000 | 5/2/2019 | 60.0% | 60.0% | 100.0% | 8/1/2019 | NAP | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 12.0% | 1,158,000,000 | 4/11/2019 | 37.1% | 37.1% | 100.0% | 5/1/2019 | NAP | |
6.01 | Property | 610 Main Street North | 462,000,000 | 4/11/2019 | 100.0% | 5/1/2019 | NAP | |||||||
6.02 | Property | 1 Portland Street | 416,000,000 | 4/11/2019 | 100.0% | 5/1/2019 | NAP | |||||||
6.03 | Property | 700 Main Street | 280,000,000 | 4/11/2019 | 100.0% | 5/1/2019 | NAP | |||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 9.8% | 553,000,000 | 3/25/2019 | 39.8% | 39.8% | 89.0% | 4/9/2019 | NAP | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 11.5% | 1,080,000,000 | 1/1/2019 | 45.4% | 45.4% | 97.2% | 1/1/2019 | NAP | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 9.3% | 210,000,000 | 4/16/2019 | 59.5% | 59.5% | 100.0% | 4/1/2019 | NAP | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 9.3% | 1,640,000,000 | 4/3/2019 | 46.3% | 46.3% | 94.0% | 5/31/2019 | NAP | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 9.6% | 198,100,000 | 4/29/2019 | 64.9% | 64.9% | 91.4% | Various | NAP | |
11.01 | Property | Wood Village Town Center | 31,100,000 | 3/30/2019 | 94.1% | 5/1/2019 | NAP | |||||||
11.02 | Property | Pecan Promenade | 28,910,000 | 4/3/2019 | 88.5% | 5/1/2019 | NAP | |||||||
11.03 | Property | Valley Plaza | 26,300,000 | 4/5/2019 | 94.7% | 5/1/2019 | NAP | |||||||
11.04 | Property | Pear Tree | 24,500,000 | 4/3/2019 | 92.3% | 5/1/2019 | NAP | |||||||
11.05 | Property | Glendale Market Square | 23,200,000 | 4/2/2019 | 92.8% | 5/1/2019 | NAP | |||||||
11.06 | Property | Central Park Shopping Center | 21,100,000 | 4/8/2019 | 95.1% | 5/1/2019 | NAP | |||||||
11.07 | Property | Val Vista Towne Center | 18,600,000 | 4/5/2019 | 63.0% | 5/1/2019 | NAP | |||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 5,489,310 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | |||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 4,100,000 | 4/5/2019 | 100.0% | 8/6/2019 | NAP | |||||||
11.10 | Property | Homeland - Bartow, FL | 2,900,000 | 4/10/2019 | 100.0% | 8/6/2019 | NAP | |||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 2,510,690 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | |||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 10.3% | 170,000,000 | 2/1/2021 | 73.3% | 53.8% | 96.3% | 1/31/2019 | NAP | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 9.0% | 59,300,000 | Various | 67.0% | 67.0% | 77.0% | 3/31/2019 | NAP | ||
13.01 | Property | University Parkway Sarasota Self Storage | 10,700,000 | 4/26/2019 | 71.7% | 3/31/2019 | NAP | |||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 10,500,000 | 4/25/2019 | 74.3% | 3/31/2019 | NAP | |||||||
13.03 | Property | Cortez Bradenton Self Storage | 9,900,000 | 4/26/2019 | 85.9% | 3/31/2019 | NAP | |||||||
13.04 | Property | Cheval Lutz Self Storage | 9,900,000 | 4/26/2019 | 80.2% | 3/31/2019 | NAP | |||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 9,900,000 | 4/25/2019 | 69.6% | 3/31/2019 | NAP | |||||||
13.06 | Property | Lockwood Sarasota Self Storage | 8,400,000 | 4/26/2019 | 88.8% | 3/31/2019 | NAP | |||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 14.5% | 85,000,000 | 5/7/2020 | 40.0% | 40.0% | 100.0% | 2/6/2019 | NAP | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 13.0% | 188,200,000 | 4/12/2019 | 31.9% | 31.9% | 89.5% | 6/24/2019 | NAP | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 9.9% | 120,600,000 | Various | 62.5% | 62.5% | 90.0% | Various | NAP | |
16.01 | Property | University Downs | 34,500,000 | 11/28/2018 | 86.0% | 12/3/2018 | NAP | |||||||
16.02 | Property | Ella Lofts | 22,300,000 | 11/27/2018 | 98.0% | 12/5/2018 | NAP | |||||||
16.03 | Property | University View | 21,600,000 | 12/3/2018 | 95.8% | 12/11/2018 | NAP | |||||||
16.04 | Property | Colonie | 15,500,000 | 12/4/2018 | 97.8% | 12/11/2018 | NAP | |||||||
16.05 | Property | Hillcrest Oakwood | 17,200,000 | 12/5/2018 | 85.1% | 12/11/2018 | NAP | |||||||
16.06 | Property | Southgate | 9,500,000 | 12/4/2018 | 92.1% | 12/11/2018 | NAP |
A-28
Benchmark 2019-B12 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 12.0% | 201,300,000 | Various | 29.1% | 29.1% | 97.7% | 4/11/2019 | NAP | |
17.01 | Property | 244 East 78th Street | 16,300,000 | 10/4/2018 | 91.7% | 4/11/2019 | NAP | |||||||
17.02 | Property | 332 East 71st Street | 12,900,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | |||||||
17.03 | Property | 323 East 78th Street | 12,500,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.04 | Property | 513 East 82nd Street | 11,200,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | |||||||
17.05 | Property | 502 East 73rd Street | 10,400,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | |||||||
17.06 | Property | 1556 Second Avenue | 10,300,000 | 10/4/2018 | 83.3% | 4/11/2019 | NAP | |||||||
17.07 | Property | 344 East 55th Street | 11,800,000 | 10/3/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.08 | Property | 228 East 84th Street | 11,600,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.09 | Property | 419 East 82nd Street | 10,200,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.10 | Property | 340 East 81st Street | 9,900,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.11 | Property | 338 East 55th Street | 8,800,000 | 10/3/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.12 | Property | 409 East 81st Street | 10,000,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.13 | Property | 322 East 74th Street | 10,500,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.14 | Property | 443 East 78th Street | 9,600,000 | 10/4/2018 | 95.0% | 4/11/2019 | NAP | |||||||
17.15 | Property | 340 East 55th Street | 10,000,000 | 10/3/2018 | 95.0% | 4/11/2019 | NAP | |||||||
17.16 | Property | 407 East 81st Street | 9,800,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.17 | Property | 340 East 61st Street | 8,700,000 | 10/3/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.18 | Property | 242 East 75th Street | 8,900,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
17.19 | Property | 342 East 76th Street | 7,900,000 | 10/4/2018 | 100.0% | 4/11/2019 | NAP | |||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 10.3% | 45,500,000 | 3/19/2019 | 50.5% | 50.5% | 68.3% | 5/31/2019 | 150.90 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 8.5% | 32,680,000 | 5/28/2019 | 64.8% | 64.8% | 98.9% | 6/7/2019 | NAP | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 9.5% | 28,100,000 | 5/20/2019 | 68.4% | 54.9% | 78.0% | 6/7/2019 | NAP | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 9.2% | 22,200,000 | 3/18/2019 | 75.0% | 64.2% | 82.5% | 5/1/2019 | NAP | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 11.0% | 26,100,000 | 5/6/2019 | 63.1% | 46.0% | 96.1% | 5/9/2019 | NAP | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 10.2% | 335,600,000 | 10/16/2018 | 59.6% | 59.6% | 80.3% | 1/31/2019 | 150.49 | |
23.01 | Property | InterContinental | 170,000,000 | 10/12/2018 | 78.7% | 1/31/2019 | 169.77 | |||||||
23.02 | Property | DoubleTree Sunrise | 61,000,000 | 10/15/2018 | 87.2% | 1/31/2019 | 148.26 | |||||||
23.03 | Property | DoubleTree Charlotte | 50,000,000 | 10/11/2018 | 80.5% | 1/31/2019 | 144.25 | |||||||
23.04 | Property | DoubleTree RTP | 40,200,000 | 10/16/2018 | 76.1% | 1/31/2019 | 120.45 | |||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 9.2% | 21,700,000 | 4/9/2019 | 69.1% | 63.3% | 100.0% | 4/18/2019 | NAP | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 9.1% | 20,750,000 | Various | 72.0% | 66.0% | 100.0% | 8/6/2019 | NAP | |
25.01 | Property | Iron Mountain | 1,360,000 | 4/28/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.02 | Property | Deerwood | 1,330,000 | 5/3/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.03 | Property | Rose City | 1,290,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.04 | Property | Roscommon | 1,260,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.05 | Property | Bigfork | 1,260,000 | 5/3/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.06 | Property | Brimfield | 1,250,000 | 5/2/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.07 | Property | Whittemore | 1,240,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.08 | Property | Frederic | 1,230,000 | 4/29/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.09 | Property | Lenox | 1,220,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.10 | Property | Paullina | 1,210,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.11 | Property | Adair | 1,200,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.12 | Property | Akron | 1,190,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.13 | Property | New Harmony | 1,180,000 | 5/4/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.14 | Property | Table Grove | 1,120,000 | 5/2/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.15 | Property | Griswold | 1,140,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.16 | Property | Neosho | 1,140,000 | 4/28/2019 | 100.0% | 8/6/2019 | NAP | |||||||
25.17 | Property | Sidney | 1,130,000 | 4/30/2019 | 100.0% | 8/6/2019 | NAP | |||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 8.6% | 20,425,000 | 4/26/2019 | 72.0% | 62.9% | 86.3% | Various | NAP | ||
26.01 | Property | Compass Self Storage Jackson | 7,450,000 | 4/26/2019 | 78.1% | 4/30/2019 | NAP | |||||||
26.02 | Property | Compass Self Storage Flat Rock | 7,050,000 | 4/26/2019 | 89.2% | 4/30/2019 | NAP | |||||||
26.03 | Property | Storage Pros Lansing | 5,925,000 | 4/26/2019 | 91.5% | 5/28/2019 | NAP | |||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 9.7% | 19,400,000 | 5/1/2020 | 71.3% | 57.3% | 100.0% | 2/28/2019 | NAP | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 9.3% | 19,900,000 | 4/4/2019 | 69.3% | 56.1% | 90.1% | 5/1/2019 | NAP | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 11.8% | 20,128,000 | 5/16/2019 | 67.6% | 61.9% | 83.8% | 5/31/2019 | 140.75 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 10.5% | 18,000,000 | 5/10/2019 | 73.6% | 63.9% | 85.3% | 5/1/2019 | NAP | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 13.6% | 22,600,000 | 4/3/2019 | 55.0% | 51.0% | 92.6% | 5/31/2019 | NAP | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 12.2% | 17,900,000 | 4/24/2019 | 66.9% | 54.9% | 81.0% | 3/31/2019 | 95.69 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 8.3% | 16,500,000 | 3/19/2019 | 64.8% | 64.8% | 93.8% | 6/10/2019 | NAP | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 7.8% | 66,900,000 | 2/8/2019 | 69.5% | 60.3% | 100.0% | 2/7/2019 | NAP | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 12.6% | 13,260,000 | 4/5/2019 | 70.1% | 62.6% | 93.0% | 5/21/2019 | NAP | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 15.0% | 16,400,000 | 5/8/2019 | 50.3% | 50.3% | 87.7% | 4/29/2019 | NAP |
A-29
Benchmark 2019-B12 Annex A | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 11.3% | 11,300,000 | 3/27/2019 | 70.1% | 61.4% | 96.8% | 3/19/2019 | NAP | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 12.5% | 11,500,000 | 4/1/2019 | 68.3% | 63.2% | 72.4% | 2/28/2019 | 106.97 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 9.6% | 10,650,000 | 5/2/2019 | 65.7% | 56.1% | 98.9% | 5/1/2019 | NAP | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 13.0% | 11,040,000 | 2/4/2019 | 60.0% | 55.2% | 96.2% | 3/4/2019 | NAP | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 10.0% | 9,220,000 | 3/27/2019 | 63.8% | 63.8% | 88.9% | 2/28/2019 | NAP | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 11.6% | 9,250,000 | 3/28/2019 | 62.0% | 62.0% | 97.8% | 3/14/2019 | NAP | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 13.9% | 8,200,000 | 2/19/2019 | 66.5% | 66.5% | 88.1% | 4/30/2019 | NAP | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 8.4% | 9,100,000 | 5/24/2019 | 59.3% | 59.3% | 100.0% | 8/6/2019 | NAP | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 9.9% | 5,000,000 | 7/8/2019 | 73.0% | 58.7% | 94.2% | 4/1/2019 | NAP | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 10.3% | 6,200,000 | 4/4/2019 | 53.6% | 53.6% | 100.0% | 8/1/2019 | NAP | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 8.2% | 5,500,000 | 5/28/2019 | 44.5% | 44.5% | 100.0% | 8/1/2019 | NAP |
A-30
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | WarnerMedia | 1,463,234 | 6/30/2034 | NAP | ||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | NAP | Forever 21 | 85,150 | 6/30/2025 | Dick’s Sporting Goods | 83,075 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | NAP | ||||||
3.01 | Property | 1350 West Middlefield | NAP | Egnyte, Inc. | 29,670 | 4/30/2024 | NAP | |||||
3.02 | Property | 1212 Terra Bella | NAP | Iridex Corporation | 37,166 | 2/28/2022 | NAP | |||||
3.03 | Property | 850 - 900 North Shoreline | NAP | Zendesk (X Motors) | 16,613 | 12/31/2021 | Vita Insurance Associates, Inc. | 14,734 | ||||
3.04 | Property | 1277 Terra Bella | NAP | Elementum SCM, Inc. | 24,000 | 12/31/2024 | NAP | |||||
3.05 | Property | 1215 Terra Bella | NAP | Elementum SCM, Inc. | 25,000 | 1/31/2023 | NAP | |||||
3.06 | Property | 1340 West Middlefield | NAP | Nuro, Inc. | 25,000 | 8/15/2023 | NAP | |||||
3.07 | Property | 1255 Terra Bella | NAP | Google, Inc | 17,980 | 3/10/2021 | NAP | |||||
3.08 | Property | 1305 Terra Bella | NAP | Vimo, Inc. | 20,732 | 6/30/2023 | NAP | |||||
3.09 | Property | 1330 West Middlefield | NAP | The County of Santa Clara | 25,000 | 9/30/2021 | NAP | |||||
3.10 | Property | 1245 Terra Bella | NAP | Google, Inc | 15,680 | 3/10/2021 | NAP | |||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | NAP | Ralph’s Grocery Company | 58,000 | 6/30/2032 | LA Fitness | 46,300 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | Chemours | 283,069 | 12/31/2033 | NAP | ||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | NAP | ||||||
6.01 | Property | 610 Main Street North | NAP | Pfizer | 270,056 | 12/31/2031 | Sulmona Restaurant Group | 3,355 | ||||
6.02 | Property | 1 Portland Street | NAP | Pfizer | 229,330 | 1/31/2024 | NAP | |||||
6.03 | Property | 700 Main Street | NAP | Novartis Institutes for Biomedical Research, Inc. | 99,883 | 7/31/2024 | Lab Central Inc. | 68,996 | ||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | NAP | NAP | ||||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | NAP | Young & Rubicam, Inc. | 375,236 | 7/31/2033 | Emerge 212 3CC LLC | 57,359 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | NAP | The City of New York | 342,496 | 8/22/2030 | Metro Finest Deli | 990 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | NAP | The Venetian Casino Resort | 81,105 | 5/31/2029 | Tao Nightclub | 49,441 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | NAP | ||||||
11.01 | Property | Wood Village Town Center | NAP | Kohl’s Department Stores | 87,501 | 1/31/2027 | Theresa’s Pet | 9,800 | ||||
11.02 | Property | Pecan Promenade | NAP | Ross Stores | 30,187 | 1/31/2022 | LA Fitness | 27,564 | ||||
11.03 | Property | Valley Plaza | NAP | US Foods | 60,145 | 3/31/2024 | Ross Stores | 27,650 | ||||
11.04 | Property | Pear Tree | NAP | JC Penney | 51,395 | 2/28/2024 | Lucky’s (SaveMart) | 49,377 | ||||
11.05 | Property | Glendale Market Square | NAP | Floor & Décor | 75,000 | 4/30/2028 | Linda Home Furnishings | 45,000 | ||||
11.06 | Property | Central Park Shopping Center | NAP | Big Lots | 32,153 | 1/31/2023 | ARC Thrift Store | 29,294 | ||||
11.07 | Property | Val Vista Towne Center | NAP | Ross Stores | 25,126 | 1/31/2022 | Petco | 13,221 | ||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | NAP | 48 Forty Solutions | 34,982 | 5/31/2023 | NAP | |||||
11.09 | Property | 606 W Troy - Indianapolis, IN | NAP | 48 Forty Solutions | 22,860 | 4/30/2024 | NAP | |||||
11.10 | Property | Homeland - Bartow, FL | NAP | 48 Forty Solutions | 67,438 | 6/30/2025 | NAP | |||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | NAP | 48 Forty Solutions | 16,000 | 5/31/2023 | NAP | |||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | NAP | Hawaii Pacific University | 99,058 | 6/30/2034 | Oahu Publications, Inc. | 47,548 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | NAP | |||||||
13.01 | Property | University Parkway Sarasota Self Storage | NAP | NAP | NAP | |||||||
13.02 | Property | Meadow Woods Orlando Self Storage | NAP | NAP | NAP | |||||||
13.03 | Property | Cortez Bradenton Self Storage | NAP | NAP | NAP | |||||||
13.04 | Property | Cheval Lutz Self Storage | NAP | NAP | NAP | |||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | NAP | NAP | NAP | |||||||
13.06 | Property | Lockwood Sarasota Self Storage | NAP | NAP | NAP | |||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | NAP | State of California | 169,070 | 5/31/2039 | Radiology Partners | 33,889 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | NAP | ||||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | NAP | ||||||
16.01 | Property | University Downs | NAP | NAP | NAP | |||||||
16.02 | Property | Ella Lofts | NAP | NAP | NAP | |||||||
16.03 | Property | University View | NAP | NAP | NAP | |||||||
16.04 | Property | Colonie | NAP | NAP | NAP | |||||||
16.05 | Property | Hillcrest Oakwood | NAP | NAP | NAP | |||||||
16.06 | Property | Southgate | NAP | NAP | NAP |
A-31
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | NAP | ||||||
17.01 | Property | 244 East 78th Street | NAP | NAP | NAP | |||||||
17.02 | Property | 332 East 71st Street | NAP | NAP | NAP | |||||||
17.03 | Property | 323 East 78th Street | NAP | NAP | NAP | |||||||
17.04 | Property | 513 East 82nd Street | NAP | NAP | NAP | |||||||
17.05 | Property | 502 East 73rd Street | NAP | NAP | NAP | |||||||
17.06 | Property | 1556 Second Avenue | NAP | Hospitality Group, Cascabell | 1,800 | 7/31/2024 | NAP | |||||
17.07 | Property | 344 East 55th Street | NAP | Eric Vlado | 1,000 | 1/31/2024 | NAP | |||||
17.08 | Property | 228 East 84th Street | NAP | NAP | NAP | |||||||
17.09 | Property | 419 East 82nd Street | NAP | NAP | NAP | |||||||
17.10 | Property | 340 East 81st Street | NAP | NAP | NAP | |||||||
17.11 | Property | 338 East 55th Street | NAP | NAP | NAP | |||||||
17.12 | Property | 409 East 81st Street | NAP | NAP | NAP | |||||||
17.13 | Property | 322 East 74th Street | NAP | NAP | NAP | |||||||
17.14 | Property | 443 East 78th Street | NAP | Oriental Oasis Consulting | 1,200 | 2/28/2021 | NAP | |||||
17.15 | Property | 340 East 55th Street | NAP | NAP | NAP | |||||||
17.16 | Property | 407 East 81st Street | NAP | NAP | NAP | |||||||
17.17 | Property | 340 East 61st Street | NAP | NAP | NAP | |||||||
17.18 | Property | 242 East 75th Street | NAP | NAP | NAP | |||||||
17.19 | Property | 342 East 76th Street | NAP | NAP | NAP | |||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 103.09 | NAP | NAP | ||||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | NAP | Randall’s | 61,508 | 1/1/2037 | Tomlinson’s Pet Supply | 3,707 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | NAP | SHC Direct | 22,287 | 3/31/2025 | Matson Integrated Logistics, Inc. | 17,004 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | NAP | Los Altos Ranch Market | 61,837 | 12/31/2029 | Bonita Fashions | 7,824 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | NAP | Belk | 85,000 | 8/29/2020 | Kroger | 60,049 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 120.88 | ||||||
23.01 | Property | InterContinental | 133.61 | NAP | NAP | |||||||
23.02 | Property | DoubleTree Sunrise | 129.26 | NAP | NAP | |||||||
23.03 | Property | DoubleTree Charlotte | 116.04 | NAP | NAP | |||||||
23.04 | Property | DoubleTree RTP | 91.68 | NAP | NAP | |||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | NAP | Mercy Medical Center | 55,250 | 4/30/2039 | Clinic Investments, Inc (Wolfe Eye Clinic) | 24,400 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | NAP | ||||||
25.01 | Property | Iron Mountain | NAP | Dollar General | 9,026 | 7/31/2033 | NAP | |||||
25.02 | Property | Deerwood | NAP | Dollar General | 9,100 | 1/31/2034 | NAP | |||||
25.03 | Property | Rose City | NAP | Dollar General | 9,198 | 7/31/2033 | NAP | |||||
25.04 | Property | Roscommon | NAP | Dollar General | 9,228 | 2/28/2034 | NAP | |||||
25.05 | Property | Bigfork | NAP | Dollar General | 9,100 | 2/28/2034 | NAP | |||||
25.06 | Property | Brimfield | NAP | Dollar General | 9,204 | 6/30/2033 | NAP | |||||
25.07 | Property | Whittemore | NAP | Dollar General | 9,448 | 2/28/2034 | NAP | |||||
25.08 | Property | Frederic | NAP | Dollar General | 9,190 | 2/28/2034 | NAP | |||||
25.09 | Property | Lenox | NAP | Dollar General | 9,100 | 2/28/2034 | NAP | |||||
25.10 | Property | Paullina | NAP | Dollar General | 9,100 | 1/31/2034 | NAP | |||||
25.11 | Property | Adair | NAP | Dollar General | 9,026 | 2/28/2034 | NAP | |||||
25.12 | Property | Akron | NAP | Dollar General | 9,100 | 2/28/2034 | NAP | |||||
25.13 | Property | New Harmony | NAP | Dollar General | 9,026 | 3/31/2034 | NAP | |||||
25.14 | Property | Table Grove | NAP | Dollar General | 7,489 | 5/31/2034 | NAP | |||||
25.15 | Property | Griswold | NAP | Dollar General | 7,489 | 2/28/2034 | NAP | |||||
25.16 | Property | Neosho | NAP | Dollar General | 7,474 | 12/31/2033 | NAP | |||||
25.17 | Property | Sidney | NAP | Dollar General | 7,489 | 2/28/2034 | NAP | |||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | NAP | |||||||
26.01 | Property | Compass Self Storage Jackson | NAP | NAP | NAP | |||||||
26.02 | Property | Compass Self Storage Flat Rock | NAP | NAP | NAP | |||||||
26.03 | Property | Storage Pros Lansing | NAP | NAP | NAP | |||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | NAP | Vertiv | 125,000 | 8/31/2023 | Clover Technologies Group | 108,600 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | NAP | Presidente Super Market | 66,475 | 6/30/2039 | You Fit | 14,962 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 117.92 | NAP | NAP | ||||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | NAP | Bosch Security Systems | 19,992 | 9/1/2023 | CV McDowell | 13,309 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | NAP | NAP | ||||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 77.49 | NAP | NAP | ||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | NAP | NAP | |||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | NAP | BJ’s Wholesale Club | 90,588 | 1/31/2035 | Xscape Cinemas | 56,639 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | NAP | Premiere Global Services (Hyland Software) | 63,811 | 3/31/2027 | HCL America | 9,278 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | NAP | Atlantic Credit & Finance, Inc. | 53,775 | 6/30/2029 | Commonwealth of VA | 26,367 |
A-32
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | NAP | New York Life Insurance | 18,100 | 9/30/2022 | Network Building & Consulting, LLC | 10,300 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 77.42 | NAP | NAP | ||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | NAP | Trigen Laboratories, LLC | 10,000 | 10/31/2023 | Imaging Experts of Florida | 10,000 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | NAP | NAP | ||||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | NAP | Capital Home Health | 8,069 | 12/31/2023 | Watts Dental, PLLC | 6,953 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | NAP | Goodwill Industries of Southern AZ | 20,250 | 4/30/2030 | O’Reilly’s Auto Parts | 8,100 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | NAP | Lifeline Screening | 23,739 | 6/30/2029 | Sedgwick Claims Management | 23,127 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | NAP | CVS | 9,656 | 1/31/2044 | NAP | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | NAP | Winner Furniture | 17,915 | 2/28/2023 | Guanajuato - Supermercado | 14,580 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | NAP | Walgreens | 14,820 | 12/31/2082 | NAP | ||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | NAP | Starbucks | 3,016 | 6/30/2024 | NAP |
A-33
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | ||||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 1/31/2027 | Barnes & Noble | 30,471 | 1/31/2020 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | |||||
3.01 | Property | 1350 West Middlefield | NAP | |||||||
3.02 | Property | 1212 Terra Bella | NAP | |||||||
3.03 | Property | 850 - 900 North Shoreline | 12/31/2026 | NAP | ||||||
3.04 | Property | 1277 Terra Bella | NAP | |||||||
3.05 | Property | 1215 Terra Bella | NAP | |||||||
3.06 | Property | 1340 West Middlefield | NAP | |||||||
3.07 | Property | 1255 Terra Bella | NAP | |||||||
3.08 | Property | 1305 Terra Bella | NAP | |||||||
3.09 | Property | 1330 West Middlefield | NAP | |||||||
3.10 | Property | 1245 Terra Bella | NAP | |||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 6/30/2027 | CVS | 23,112 | 2/28/2023 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | ||||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | |||||
6.01 | Property | 610 Main Street North | 2/28/2027 | Café Luna | 2,328 | 3/31/2027 | ||||
6.02 | Property | 1 Portland Street | NAP | |||||||
6.03 | Property | 700 Main Street | 3/31/2027 | NAP | ||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | ||||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 11/30/2027 | Nordstrom | 46,991 | 10/31/2039 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 5/31/2030 | NAP | |||
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 1/31/2025 | Madame ‘Tussaud Las Vegas | 28,235 | 7/31/2024 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | |||||
11.01 | Property | Wood Village Town Center | 6/30/2024 | The Rock Wood Fired Pizza & Spirit | 5,196 | 6/30/2021 | ||||
11.02 | Property | Pecan Promenade | 11/30/2029 | Dollar Tree | 10,000 | 10/31/2022 | ||||
11.03 | Property | Valley Plaza | 1/31/2021 | Salon Boutique | 7,880 | 5/31/2028 | ||||
11.04 | Property | Pear Tree | 3/31/2024 | Ross Stores | 25,976 | 1/30/2025 | ||||
11.05 | Property | Glendale Market Square | 11/30/2024 | EJ’s Auction & Consignment | 28,909 | 11/30/2025 | ||||
11.06 | Property | Central Park Shopping Center | 5/31/2025 | Adventure Dental | 8,805 | 4/30/2024 | ||||
11.07 | Property | Val Vista Towne Center | 1/31/2022 | Fred Astaire | 3,511 | 11/30/2024 | ||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | NAP | |||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | NAP | |||||||
11.10 | Property | Homeland - Bartow, FL | NAP | |||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | NAP | |||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 3/31/2023 | USCIS | 30,994 | 6/20/2025 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | ||||||
13.01 | Property | University Parkway Sarasota Self Storage | NAP | |||||||
13.02 | Property | Meadow Woods Orlando Self Storage | NAP | |||||||
13.03 | Property | Cortez Bradenton Self Storage | NAP | |||||||
13.04 | Property | Cheval Lutz Self Storage | NAP | |||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | NAP | |||||||
13.06 | Property | Lockwood Sarasota Self Storage | NAP | |||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 1/31/2025 | NAP | |||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | ||||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | |||||
16.01 | Property | University Downs | NAP | |||||||
16.02 | Property | Ella Lofts | NAP | |||||||
16.03 | Property | University View | NAP | |||||||
16.04 | Property | Colonie | NAP | |||||||
16.05 | Property | Hillcrest Oakwood | NAP | |||||||
16.06 | Property | Southgate | NAP |
A-34
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | |||||
17.01 | Property | 244 East 78th Street | NAP | |||||||
17.02 | Property | 332 East 71st Street | NAP | |||||||
17.03 | Property | 323 East 78th Street | NAP | |||||||
17.04 | Property | 513 East 82nd Street | NAP | |||||||
17.05 | Property | 502 East 73rd Street | NAP | |||||||
17.06 | Property | 1556 Second Avenue | NAP | |||||||
17.07 | Property | 344 East 55th Street | NAP | |||||||
17.08 | Property | 228 East 84th Street | NAP | |||||||
17.09 | Property | 419 East 82nd Street | NAP | |||||||
17.10 | Property | 340 East 81st Street | NAP | |||||||
17.11 | Property | 338 East 55th Street | NAP | |||||||
17.12 | Property | 409 East 81st Street | NAP | |||||||
17.13 | Property | 322 East 74th Street | NAP | |||||||
17.14 | Property | 443 East 78th Street | NAP | |||||||
17.15 | Property | 340 East 55th Street | NAP | |||||||
17.16 | Property | 407 East 81st Street | NAP | |||||||
17.17 | Property | 340 East 61st Street | NAP | |||||||
17.18 | Property | 242 East 75th Street | NAP | |||||||
17.19 | Property | 342 East 76th Street | NAP | |||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | NAP | ||||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 11/1/2023 | Orange Theory Fitness | 3,000 | 12/1/2023 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 7/31/2023 | Employers Mutual Casualty Company | 14,999 | 12/31/2024 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 1/31/2021 | Rent-A-Center | 4,052 | 11/30/2021 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 7/12/2022 | Dunham’s Sports | 43,872 | 1/31/2025 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | |||||
23.01 | Property | InterContinental | NAP | |||||||
23.02 | Property | DoubleTree Sunrise | NAP | |||||||
23.03 | Property | DoubleTree Charlotte | NAP | |||||||
23.04 | Property | DoubleTree RTP | NAP | |||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 8/31/2031 | NAP | |||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | |||||
25.01 | Property | Iron Mountain | NAP | |||||||
25.02 | Property | Deerwood | NAP | |||||||
25.03 | Property | Rose City | NAP | |||||||
25.04 | Property | Roscommon | NAP | |||||||
25.05 | Property | Bigfork | NAP | |||||||
25.06 | Property | Brimfield | NAP | |||||||
25.07 | Property | Whittemore | NAP | |||||||
25.08 | Property | Frederic | NAP | |||||||
25.09 | Property | Lenox | NAP | |||||||
25.10 | Property | Paullina | NAP | |||||||
25.11 | Property | Adair | NAP | |||||||
25.12 | Property | Akron | NAP | |||||||
25.13 | Property | New Harmony | NAP | |||||||
25.14 | Property | Table Grove | NAP | |||||||
25.15 | Property | Griswold | NAP | |||||||
25.16 | Property | Neosho | NAP | |||||||
25.17 | Property | Sidney | NAP | |||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | ||||||
26.01 | Property | Compass Self Storage Jackson | NAP | |||||||
26.02 | Property | Compass Self Storage Flat Rock | NAP | |||||||
26.03 | Property | Storage Pros Lansing | NAP | |||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 12/31/2020 | Novamex | 101,400 | 3/31/2021 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 6/30/2020 | Burnett International University | 14,648 | 3/31/2025 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | NAP | ||||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 2/1/2022 | BitDefender | 10,554 | 10/31/2023 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | ||||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | NAP | ||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | |||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 4/30/2031 | LA Fitness | 37,000 | 5/31/2030 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 8/31/2023 | Olathe Chamber of Commerce | 6,013 | 8/31/2021 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 10/31/2024 | Union First Market Bank | 20,498 | 3/31/2025 |
A-35
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 7/31/2020 | Martin Dolan & Holton | 7,196 | 12/31/2023 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | NAP | ||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 12/31/2027 | Element Church, Inc. | 10,000 | 7/31/2022 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | ||||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 10/31/2020 | Glen Una | 4,722 | 5/31/2031 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 3/31/2027 | American Charter Schools Foundation | 6,000 | 12/31/2027 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 7/4/2021 | Taleris Credit Union | 5,475 | 2/23/2024 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | NAP | ||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 5/31/2028 | Dollar Tree | 12,500 | 1/31/2023 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | NAP | ||||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | NAP |
A-36
Benchmark 2019-B12 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | NAP | ||||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | Woodlands Financial Group | 22,359 | 3/31/2027 | Macy’s Children’s | 17,161 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | ||||||
3.01 | Property | 1350 West Middlefield | NAP | NAP | |||||||
3.02 | Property | 1212 Terra Bella | NAP | NAP | |||||||
3.03 | Property | 850 - 900 North Shoreline | NAP | NAP | |||||||
3.04 | Property | 1277 Terra Bella | NAP | NAP | |||||||
3.05 | Property | 1215 Terra Bella | NAP | NAP | |||||||
3.06 | Property | 1340 West Middlefield | NAP | NAP | |||||||
3.07 | Property | 1255 Terra Bella | NAP | NAP | |||||||
3.08 | Property | 1305 Terra Bella | NAP | NAP | |||||||
3.09 | Property | 1330 West Middlefield | NAP | NAP | |||||||
3.10 | Property | 1245 Terra Bella | NAP | NAP | |||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | Patrick Diesfeld | 6,199 | 4/30/2020 | Sola Salons | 6,000 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | NAP | ||||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | ||||||
6.01 | Property | 610 Main Street North | Boston Burger | 1,984 | 9/30/2027 | Revela | 1,015 | ||||
6.02 | Property | 1 Portland Street | NAP | NAP | |||||||
6.03 | Property | 700 Main Street | NAP | NAP | |||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | NAP | NAP | ||||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | Jazz at Lincoln Center, Inc. | 30,653 | 4/30/2028 | Josephson | 22,742 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | NAP | NAP | ||||
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Regis Galerie | 28,099 | 5/31/2025 | Grand Lux Café | 19,100 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | ||||||
11.01 | Property | Wood Village Town Center | The Sleep Train, Inc. | 5,091 | 9/30/2026 | National Vision, Inc. | 3,183 | ||||
11.02 | Property | Pecan Promenade | Kirkland’s | 10,000 | 6/30/2020 | Shoe Show | 7,007 | ||||
11.03 | Property | Valley Plaza | Banner Health | 5,000 | 8/31/2023 | Sprint | 4,230 | ||||
11.04 | Property | Pear Tree | Big 5 Sporting Goods | 16,520 | 5/31/2022 | Maurice’s | 5,300 | ||||
11.05 | Property | Glendale Market Square | Hospice of the Valley (White Dove) | 8,443 | 2/29/2020 | Cucina Tagliani | 4,920 | ||||
11.06 | Property | Central Park Shopping Center | Fast Cash Pawn and Jewelry | 5,724 | 11/30/2019 | Comrade Brewery | 5,315 | ||||
11.07 | Property | Val Vista Towne Center | Val Vista Dental | 2,551 | 4/30/2020 | Regis Salon | 1,910 | ||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | NAP | NAP | |||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | NAP | NAP | |||||||
11.10 | Property | Homeland - Bartow, FL | NAP | NAP | |||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | NAP | NAP | |||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | McCorriston Miller Mukai MacKinnon LLLP | 29,231 | 12/31/2021 | AT&T Corp. | 26,160 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | |||||||
13.01 | Property | University Parkway Sarasota Self Storage | NAP | NAP | |||||||
13.02 | Property | Meadow Woods Orlando Self Storage | NAP | NAP | |||||||
13.03 | Property | Cortez Bradenton Self Storage | NAP | NAP | |||||||
13.04 | Property | Cheval Lutz Self Storage | NAP | NAP | |||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | NAP | NAP | |||||||
13.06 | Property | Lockwood Sarasota Self Storage | NAP | NAP | |||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | NAP | NAP | ||||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | ||||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | ||||||
16.01 | Property | University Downs | NAP | NAP | |||||||
16.02 | Property | Ella Lofts | NAP | NAP | |||||||
16.03 | Property | University View | NAP | NAP | |||||||
16.04 | Property | Colonie | NAP | NAP | |||||||
16.05 | Property | Hillcrest Oakwood | NAP | NAP | |||||||
16.06 | Property | Southgate | NAP | NAP |
A-37
Benchmark 2019-B12 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | ||||||
17.01 | Property | 244 East 78th Street | NAP | NAP | |||||||
17.02 | Property | 332 East 71st Street | NAP | NAP | |||||||
17.03 | Property | 323 East 78th Street | NAP | NAP | |||||||
17.04 | Property | 513 East 82nd Street | NAP | NAP | |||||||
17.05 | Property | 502 East 73rd Street | NAP | NAP | |||||||
17.06 | Property | 1556 Second Avenue | NAP | NAP | |||||||
17.07 | Property | 344 East 55th Street | NAP | NAP | |||||||
17.08 | Property | 228 East 84th Street | NAP | NAP | |||||||
17.09 | Property | 419 East 82nd Street | NAP | NAP | |||||||
17.10 | Property | 340 East 81st Street | NAP | NAP | |||||||
17.11 | Property | 338 East 55th Street | NAP | NAP | |||||||
17.12 | Property | 409 East 81st Street | NAP | NAP | |||||||
17.13 | Property | 322 East 74th Street | NAP | NAP | |||||||
17.14 | Property | 443 East 78th Street | NAP | NAP | |||||||
17.15 | Property | 340 East 55th Street | NAP | NAP | |||||||
17.16 | Property | 407 East 81st Street | NAP | NAP | |||||||
17.17 | Property | 340 East 61st Street | NAP | NAP | |||||||
17.18 | Property | 242 East 75th Street | NAP | NAP | |||||||
17.19 | Property | 342 East 76th Street | NAP | NAP | |||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | NAP | NAP | ||||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Jon’Ric International Salon and Wellness Spa | 2,981 | 11/1/2027 | Firehouse animal Health Center | 2,941 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Pump Management Services Co. | 12,171 | 7/31/2022 | Intel Americas, Inc. | 11,950 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Wavemax | 3,168 | 5/31/2029 | T-Mobile | 3,060 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Marshall’s | 24,100 | 10/31/2023 | OfficeMax | 23,523 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | ||||||
23.01 | Property | InterContinental | NAP | NAP | |||||||
23.02 | Property | DoubleTree Sunrise | NAP | NAP | |||||||
23.03 | Property | DoubleTree Charlotte | NAP | NAP | |||||||
23.04 | Property | DoubleTree RTP | NAP | NAP | |||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | NAP | NAP | ||||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | ||||||
25.01 | Property | Iron Mountain | NAP | NAP | |||||||
25.02 | Property | Deerwood | NAP | NAP | |||||||
25.03 | Property | Rose City | NAP | NAP | |||||||
25.04 | Property | Roscommon | NAP | NAP | |||||||
25.05 | Property | Bigfork | NAP | NAP | |||||||
25.06 | Property | Brimfield | NAP | NAP | |||||||
25.07 | Property | Whittemore | NAP | NAP | |||||||
25.08 | Property | Frederic | NAP | NAP | |||||||
25.09 | Property | Lenox | NAP | NAP | |||||||
25.10 | Property | Paullina | NAP | NAP | |||||||
25.11 | Property | Adair | NAP | NAP | |||||||
25.12 | Property | Akron | NAP | NAP | |||||||
25.13 | Property | New Harmony | NAP | NAP | |||||||
25.14 | Property | Table Grove | NAP | NAP | |||||||
25.15 | Property | Griswold | NAP | NAP | |||||||
25.16 | Property | Neosho | NAP | NAP | |||||||
25.17 | Property | Sidney | NAP | NAP | |||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | |||||||
26.01 | Property | Compass Self Storage Jackson | NAP | NAP | |||||||
26.02 | Property | Compass Self Storage Flat Rock | NAP | NAP | |||||||
26.03 | Property | Storage Pros Lansing | NAP | NAP | |||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | NAP | NAP | ||||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Wellmax | 13,540 | 2/28/2025 | CitiTrends | 13,040 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | NAP | NAP | ||||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Maxim Healthcare Services | 7,165 | 4/30/2022 | The Singing Machine Company | 6,865 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | NAP | NAP | ||||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | NAP | NAP | ||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | NAP | NAP | |||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Five Star Climbzone USA LLC | 24,170 | 9/16/2029 | Sleepy’s | 4,050 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Keller Williams | 2,770 | 4/30/2021 | NAP | ||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Aerotek | 8,039 | 4/30/2022 | BB&T Securities | 6,836 |
A-38
Benchmark 2019-B12 Annex A | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Blue Ocean Brain | 7,054 | 5/31/2024 | PrimeLending | 5,336 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | NAP | NAP | ||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Faulkner Engineering Services | 7,500 | 10/31/2020 | Environ Ramboll | 6,000 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | NAP | NAP | ||||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Texas Farm Bureau Mutual Ins | 3,352 | 1/31/2020 | City Bank | 2,599 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Little Castle Childcare & Preschool III | 4,246 | 1/31/2022 | Sunny Daze Cafe | 2,500 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Leukemia & Lymphoma Society | 5,085 | 7/31/2023 | OAESV | 1,412 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | NAP | NAP | ||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Ole Frijole Mexican Restaurant | 6,000 | 12/31/2019 | Beef O’Brady’s | 2,616 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | NAP | NAP | ||||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | NAP | NAP |
A-39
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | 0 | ||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 1/31/2022 | 5/3/2019 | No | NAP | 4/28/2019 | NAP | NAP | No | 0 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | No | 347,991 | ||||||||
3.01 | Property | 1350 West Middlefield | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | ||||||
3.02 | Property | 1212 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | ||||||
3.03 | Property | 850 - 900 North Shoreline | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | ||||||
3.04 | Property | 1277 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | ||||||
3.05 | Property | 1215 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | ||||||
3.06 | Property | 1340 West Middlefield | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | ||||||
3.07 | Property | 1255 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | ||||||
3.08 | Property | 1305 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | ||||||
3.09 | Property | 1330 West Middlefield | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | ||||||
3.10 | Property | 1245 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 17% | No | ||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 11/30/2024 | 5/14/2019 | No | NAP | 5/10/2019 | 5/10/2019 | 9% | No | 214,109 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 5/14/2019 | No | NAP | 5/14/2019 | NAP | NAP | No | 0 | ||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | No | 0 | ||||||||
6.01 | Property | 610 Main Street North | 7/31/2027 | 4/10/2019 | No | NAP | 4/10/2019 | NAP | NAP | No | |||||
6.02 | Property | 1 Portland Street | 4/10/2019 | No | NAP | 4/10/2019 | NAP | NAP | No | ||||||
6.03 | Property | 700 Main Street | 4/10/2019 | No | NAP | 4/10/2019 | NAP | NAP | No | ||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 3/27/2019 | No | NAP | 3/26/2019 | 3/26/2019 | 9% | No | 890,641 | ||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 12/31/2032 | 1/22/2019 | No | NAP | 1/22/2019 | NAP | NAP | No | 0 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 11/9/2018 | No | NAP | 11/8/2018 | NAP | NAP | No | 148,101 | ||
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 12/31/2029 | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No | 0 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | No | 323,078 | ||||||||
11.01 | Property | Wood Village Town Center | 1/31/2020 | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 7% | No | |||||
11.02 | Property | Pecan Promenade | 6/30/2026 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.03 | Property | Valley Plaza | 8/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.04 | Property | Pear Tree | 1/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 17% | No | |||||
11.05 | Property | Glendale Market Square | 4/30/2024 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.06 | Property | Central Park Shopping Center | 5/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.07 | Property | Val Vista Towne Center | 11/30/2019 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 18% | No | ||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | ||||||
11.10 | Property | Homeland - Bartow, FL | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | ||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 11% | No | ||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 6/30/2020 | 4/5/2019 | No | NAP | 3/27/2019 | NAP | NAP | No | 741,075 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | No | 309,586 | |||||||||
13.01 | Property | University Parkway Sarasota Self Storage | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | 4/18/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||||||
13.03 | Property | Cortez Bradenton Self Storage | 4/18/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||||||
13.04 | Property | Cheval Lutz Self Storage | 4/18/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 1/28/2019 | No | NAP | 1/28/2019 | 1/28/2019 | 10% | No | 0 | ||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 6/13/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | 281,065 | ||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | No | 652,075 | ||||||||
16.01 | Property | University Downs | 12/4/2018 | No | NAP | 12/4/2018 | NAP | NAP | No | ||||||
16.02 | Property | Ella Lofts | 12/3/2018 | No | NAP | 11/26/2018 | NAP | NAP | No | ||||||
16.03 | Property | University View | 12/3/2018 | No | NAP | 12/3/2018 | NAP | NAP | No | ||||||
16.04 | Property | Colonie | 12/4/2018 | No | NAP | 12/1/2018 | NAP | NAP | No | ||||||
16.05 | Property | Hillcrest Oakwood | Various | No | NAP | Various | NAP | NAP | No | ||||||
16.06 | Property | Southgate | 11/30/2018 | No | NAP | 11/30/2018 | NAP | NAP | No |
A-40
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | No | 1,102,623 | ||||||||
17.01 | Property | 244 East 78th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.02 | Property | 332 East 71st Street | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.03 | Property | 323 East 78th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.04 | Property | 513 East 82nd Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.05 | Property | 502 East 73rd Street | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.06 | Property | 1556 Second Avenue | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.07 | Property | 344 East 55th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.08 | Property | 228 East 84th Street | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.09 | Property | 419 East 82nd Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.10 | Property | 340 East 81st Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.11 | Property | 338 East 55th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.12 | Property | 409 East 81st Street | 10/22/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.13 | Property | 322 East 74th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.14 | Property | 443 East 78th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.15 | Property | 340 East 55th Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.16 | Property | 407 East 81st Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.17 | Property | 340 East 61st Street | 10/18/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.18 | Property | 242 East 75th Street | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
17.19 | Property | 342 East 76th Street | 10/19/2018 | No | NAP | 10/18/2018 | NAP | NAP | No | ||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 3/25/2019 | No | NAP | 3/25/2019 | NAP | NAP | No | 197,884 | ||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 3/1/2027 | 5/21/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | 270,023 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 3/31/2021 | 5/31/2019 | No | NAP | 5/29/2019 | NAP | NAP | No | 258,538 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 11/30/2020 | 3/26/2019 | No | NAP | 3/27/2019 | NAP | NAP | No | 15,620 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 9/30/2020 | 5/16/2019 | No | NAP | 5/16/2019 | NAP | NAP | No | 38,896 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | No | 822,222 | ||||||||
23.01 | Property | InterContinental | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | ||||||
23.02 | Property | DoubleTree Sunrise | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | ||||||
23.03 | Property | DoubleTree Charlotte | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | ||||||
23.04 | Property | DoubleTree RTP | 2/1/2019 | No | NAP | 2/1/2019 | NAP | NAP | No | ||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 4/11/2019 | No | NAP | 4/11/2019 | NAP | NAP | No | 68,188 | ||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | No | 39,964 | ||||||||
25.01 | Property | Iron Mountain | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.02 | Property | Deerwood | 5/3/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | ||||||
25.03 | Property | Rose City | 5/7/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.04 | Property | Roscommon | 5/7/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | ||||||
25.05 | Property | Bigfork | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.06 | Property | Brimfield | 5/7/2019 | No | NAP | 5/6/2019 | NAP | NAP | No | ||||||
25.07 | Property | Whittemore | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.08 | Property | Frederic | 5/7/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.09 | Property | Lenox | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.10 | Property | Paullina | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.11 | Property | Adair | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.12 | Property | Akron | 5/3/2019 | No | NAP | 5/6/2019 | NAP | NAP | No | ||||||
25.13 | Property | New Harmony | 4/2/2018 | No | NAP | 5/8/2019 | NAP | NAP | No | ||||||
25.14 | Property | Table Grove | 5/20/2019 | No | NAP | 5/10/2019 | NAP | NAP | No | ||||||
25.15 | Property | Griswold | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.16 | Property | Neosho | 5/2/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
25.17 | Property | Sidney | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | No | 23,260 | |||||||||
26.01 | Property | Compass Self Storage Jackson | 5/6/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
26.02 | Property | Compass Self Storage Flat Rock | 5/6/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||||||
26.03 | Property | Storage Pros Lansing | 4/30/2019 | No | NAP | 4/30/2019 | NAP | NAP | No | ||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 4/23/2019 | No | NAP | 4/30/2019 | 4/23/2019 | 9% | No | 59,799 | ||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 1/31/2025 | 4/8/2019 | No | NAP | 4/8/2019 | NAP | NAP | No | 299,142 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 5/24/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | 100,610 | ||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 3/31/2024 | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | 200,000 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 4/18/2019 | No | NAP | 4/18/2019 | NAP | NAP | No | 34,913 | ||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 4/29/2019 | No | NAP | 4/26/2019 | NAP | NAP | No | 0 | ||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 4/4/2019 | No | NAP | 4/4/2019 | 4/3/2019 | 15% | No | 0 | |||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 11/30/2026 | 2/20/2019 | No | NAP | 2/19/2019 | NAP | NAP | No | 191,462 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 4/15/2019 | No | NAP | 4/15/2019 | NAP | NAP | No | 62,535 | ||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 8/31/2020 | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | 71,421 |
A-41
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 12/31/2019 | 3/6/2019 | No | NAP | 3/6/2019 | NAP | NAP | No | 5,084 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 4/11/2019 | No | NAP | 4/11/2019 | NAP | NAP | No | 27,310 | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 3/31/2022 | 5/15/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | 89,965 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 12/12/2018 | No | NAP | 12/12/2018 | 2/20/2019 | 6% | No | 10,726 | ||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 4/30/2021 | 3/14/2019 | No | NAP | 3/14/2019 | NAP | NAP | No | 0 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 6/30/2023 | 4/3/2019 | No | NAP | 4/3/2019 | NAP | NAP | No | 27,191 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 3/31/2023 | 2/27/2019 | No | NAP | 3/26/2019 | NAP | NAP | No | 0 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 6/19/2019 | No | NAP | 6/4/2019 | NAP | NAP | No | 0 | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 10/31/2025 | 10/5/2018 | No | NAP | 10/4/2018 | NAP | NAP | No | 35,744 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 4/17/2019 | No | NAP | 4/17/2019 | 4/17/2019 | 7% | No | 0 | ||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 6/4/2019 | No | NAP | 6/5/2019 | 6/3/2019 | 5% | No | 0 |
A-42
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 0 | 0 | 0 | 0 | 0 | 377,291 | 0 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 57,999 | 34,225 | 5,704 | 150,000 | 0 | 150,000 | 1,667,365 | |
3.01 | Property | 1350 West Middlefield | |||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 53,527 | 0 | 0 | 0 | 3,637 | 0 | 0 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 30,942 | 12,190 | 2,743 | 1,000,000 | 2,359 | 56,614 | 0 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6.01 | Property | 610 Main Street North | |||||||||||
6.02 | Property | 1 Portland Street | |||||||||||
6.03 | Property | 700 Main Street | |||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 222,660 | 0 | 0 | 0 | 6,814 | 250,000 | 0 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 148,101 | 0 | 0 | 0 | 0 | 0 | 0 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 0 | 0 | 0 | 0 | 0 | 386,928 | 0 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 161,539 | 0 | 0 | 301,104 | 20,994 | 0 | 589,027 | |
11.01 | Property | Wood Village Town Center | |||||||||||
11.02 | Property | Pecan Promenade | |||||||||||
11.03 | Property | Valley Plaza | |||||||||||
11.04 | Property | Pear Tree | |||||||||||
11.05 | Property | Glendale Market Square | |||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 148,215 | 0 | 0 | 2,300,000 | 5,433 | 0 | 4,598,167 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 38,698 | 0 | 0 | 0 | 3,157 | 0 | 0 | ||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 0 | 0 | 0 | 0 | 0 | 0 | 528,032 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 93,688 | 0 | 0 | 0 | 6,542 | 0 | 0 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 133,333 | 0 | 0 | 25,738 | 25,738 | 0 | 0 | |
16.01 | Property | University Downs | |||||||||||
16.02 | Property | Ella Lofts | |||||||||||
16.03 | Property | University View | |||||||||||
16.04 | Property | Colonie | |||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||
16.06 | Property | Southgate |
A-43
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 220,525 | 0 | 0 | 7,268 | 7,268 | 261,651 | 398 | |
17.01 | Property | 244 East 78th Street | |||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 32,981 | 0 | 0 | 0 | 63,651 | 0 | 0 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 45,004 | 0 | 0 | 1,185 | 1,185 | 0 | 7,902 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 43,090 | 38,104 | 2,931 | 0 | 6,768 | 0 | 1,600,000 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 15,620 | 0 | 0 | 0 | 2,786 | 175,000 | 200,000 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 12,965 | 35,393 | 4,424 | 82,331 | 3,724 | 0 | 150,000 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 205,555 | 990,844 | 82,570 | 0 | 5% of Gross Revenues | 0 | 0 | |
23.01 | Property | InterContinental | |||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 34,094 | 1,010 | 1,010 | 0 | 0 | 0 | 0 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 13,479 | 0 | 0 | 0 | 620 | 14,879 | 0 | |
25.01 | Property | Iron Mountain | |||||||||||
25.02 | Property | Deerwood | |||||||||||
25.03 | Property | Rose City | |||||||||||
25.04 | Property | Roscommon | |||||||||||
25.05 | Property | Bigfork | |||||||||||
25.06 | Property | Brimfield | |||||||||||
25.07 | Property | Whittemore | |||||||||||
25.08 | Property | Frederic | |||||||||||
25.09 | Property | Lenox | |||||||||||
25.10 | Property | Paullina | |||||||||||
25.11 | Property | Adair | |||||||||||
25.12 | Property | Akron | |||||||||||
25.13 | Property | New Harmony | |||||||||||
25.14 | Property | Table Grove | |||||||||||
25.15 | Property | Griswold | |||||||||||
25.16 | Property | Neosho | |||||||||||
25.17 | Property | Sidney | |||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 11,630 | 23,774 | 1,829 | 110,500 | 1,531 | 0 | 0 | ||
26.01 | Property | Compass Self Storage Jackson | |||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 19,933 | 0 | 0 | 0 | 5,583 | 201,000 | 0 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 33,238 | 0 | 0 | 2,873 | 2,873 | 172,380 | 600,000 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 33,535 | 9,895 | 2,629 | 0 | 2% of gross income from operations for the calendar month two months prior | 0 | 0 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 25,000 | 0 | 0 | 1,974 | 1,974 | 71,057 | 400,000 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 17,456 | 0 | 0 | 3,958 | 3,960 | 0 | 0 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 10,520 | 0 | 0 | 13,419 | 4% of Gross Revenues | 0 | 0 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 7,925 | 0 | 6,825 | 0 | 2,427 | 0 | 0 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 47,866 | 675 | 675 | 2,838 | 2,838 | 0 | 17,028 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 31,268 | 1,474 | 1,474 | 0 | 1,468 | 0 | 100,000 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 14,284 | 0 | 0 | 0 | 3,298 | 0 | 0 |
A-44
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 5,084 | 828 | 828 | 0 | 1,645 | 39,486 | 200,000 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 13,655 | 0 | 0 | 0 | 4% of Gross Revenues | 0 | 0 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 9,996 | 13,745 | 2,749 | 0 | 1,303 | 0 | 0 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 5,363 | 0 | 0 | 0 | 1,937 | 69,732 | 0 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 12,857 | 0 | 0 | 0 | 689 | 16,527 | 0 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 6,798 | 0 | 0 | 0 | 681 | 0 | 207,500 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 5,142 | 0 | 0 | 0 | 3,061 | 73,462 | 200,000 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 0 | 497 | 0 | 0 | 0 | 0 | 0 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 3,972 | 6,126 | 1,225 | 0 | 807 | 0 | 0 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 0 | 241 | 133 | 0 | 0 | 0 | 0 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-45
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 0 | 3,018,324 | 0 | 0 | 0 | 0 | 0 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
3.01 | Property | 1350 West Middlefield | |||||||||||
3.02 | Property | 1212 Terra Bella | |||||||||||
3.03 | Property | 850 - 900 North Shoreline | |||||||||||
3.04 | Property | 1277 Terra Bella | |||||||||||
3.05 | Property | 1215 Terra Bella | |||||||||||
3.06 | Property | 1340 West Middlefield | |||||||||||
3.07 | Property | 1255 Terra Bella | |||||||||||
3.08 | Property | 1305 Terra Bella | |||||||||||
3.09 | Property | 1330 West Middlefield | |||||||||||
3.10 | Property | 1245 Terra Bella | |||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 9,093 | 654,702 | 0 | 0 | 0 | 0 | 0 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6.01 | Property | 610 Main Street North | |||||||||||
6.02 | Property | 1 Portland Street | |||||||||||
6.03 | Property | 700 Main Street | |||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 0 | 5,000,000 | 0 | 0 | 0 | 0 | 0 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 0 | 2,321,544 | 0 | 0 | 0 | 0 | 0 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 93,310 | 0 | 0 | 0 | 171,330 | 0 | 0 | |
11.01 | Property | Wood Village Town Center | |||||||||||
11.02 | Property | Pecan Promenade | |||||||||||
11.03 | Property | Valley Plaza | |||||||||||
11.04 | Property | Pear Tree | |||||||||||
11.05 | Property | Glendale Market Square | |||||||||||
11.06 | Property | Central Park Shopping Center | |||||||||||
11.07 | Property | Val Vista Towne Center | |||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||
11.10 | Property | Homeland - Bartow, FL | |||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 79,238 | 2,445,057 | 0 | 0 | 0 | 0 | 0 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
13.01 | Property | University Parkway Sarasota Self Storage | |||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | |||||||||||
13.03 | Property | Cortez Bradenton Self Storage | |||||||||||
13.04 | Property | Cheval Lutz Self Storage | |||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | |||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | |||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 0 | 0 | 0 | 0 | 726,149 | 0 | 0 | |
16.01 | Property | University Downs | |||||||||||
16.02 | Property | Ella Lofts | |||||||||||
16.03 | Property | University View | |||||||||||
16.04 | Property | Colonie | |||||||||||
16.05 | Property | Hillcrest Oakwood | |||||||||||
16.06 | Property | Southgate |
A-46
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 398 | 9,560 | 0 | 0 | 0 | 0 | 0 | |
17.01 | Property | 244 East 78th Street | |||||||||||
17.02 | Property | 332 East 71st Street | |||||||||||
17.03 | Property | 323 East 78th Street | |||||||||||
17.04 | Property | 513 East 82nd Street | |||||||||||
17.05 | Property | 502 East 73rd Street | |||||||||||
17.06 | Property | 1556 Second Avenue | |||||||||||
17.07 | Property | 344 East 55th Street | |||||||||||
17.08 | Property | 228 East 84th Street | |||||||||||
17.09 | Property | 419 East 82nd Street | |||||||||||
17.10 | Property | 340 East 81st Street | |||||||||||
17.11 | Property | 338 East 55th Street | |||||||||||
17.12 | Property | 409 East 81st Street | |||||||||||
17.13 | Property | 322 East 74th Street | |||||||||||
17.14 | Property | 443 East 78th Street | |||||||||||
17.15 | Property | 340 East 55th Street | |||||||||||
17.16 | Property | 407 East 81st Street | |||||||||||
17.17 | Property | 340 East 61st Street | |||||||||||
17.18 | Property | 242 East 75th Street | |||||||||||
17.19 | Property | 342 East 76th Street | |||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 7,902 | 379,300 | 0 | 0 | 0 | 0 | 0 | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 0 | 1,500,000 | 0 | 0 | 4,375 | 0 | 0 | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 8,417 | 510,000 | 0 | 0 | 0 | 0 | 0 | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 18,622 | 1,117,318 | 0 | 0 | 15,875 | 0 | 0 | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 0 | 0 | 0 | 0 | 97,938 | 0 | 0 | |
23.01 | Property | InterContinental | |||||||||||
23.02 | Property | DoubleTree Sunrise | |||||||||||
23.03 | Property | DoubleTree Charlotte | |||||||||||
23.04 | Property | DoubleTree RTP | |||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 1,240 | 29,757 | 0 | 0 | 0 | 0 | 0 | |
25.01 | Property | Iron Mountain | |||||||||||
25.02 | Property | Deerwood | |||||||||||
25.03 | Property | Rose City | |||||||||||
25.04 | Property | Roscommon | |||||||||||
25.05 | Property | Bigfork | |||||||||||
25.06 | Property | Brimfield | |||||||||||
25.07 | Property | Whittemore | |||||||||||
25.08 | Property | Frederic | |||||||||||
25.09 | Property | Lenox | |||||||||||
25.10 | Property | Paullina | |||||||||||
25.11 | Property | Adair | |||||||||||
25.12 | Property | Akron | |||||||||||
25.13 | Property | New Harmony | |||||||||||
25.14 | Property | Table Grove | |||||||||||
25.15 | Property | Griswold | |||||||||||
25.16 | Property | Neosho | |||||||||||
25.17 | Property | Sidney | |||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 0 | 0 | 0 | 0 | 186,500 | 0 | 0 | ||
26.01 | Property | Compass Self Storage Jackson | |||||||||||
26.02 | Property | Compass Self Storage Flat Rock | |||||||||||
26.03 | Property | Storage Pros Lansing | |||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 11,167 | 402,000 | 0 | 0 | 668,263 | 0 | 0 | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 0 | 100,000 | 0 | 0 | 104,625 | 0 | 0 | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 0 | 0 | 0 | 0 | 39,625 | 0 | 0 | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 9,869 | 575,000 | 0 | 0 | 0 | 0 | 0 | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 0 | 0 | 0 | 8,333 | 0 | 0 | 0 | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 0 | 0 | 0 | 0 | 45,794 | 0 | 0 | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 17,028 | 600,000 | 0 | 0 | 0 | 0 | 0 | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 20,833 | 1,000,000 | 0 | 0 | 41,438 | 0 | 0 | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-47
Benchmark 2019-B12 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 7,917 | 400,000 | 0 | 0 | 7,750 | 0 | 0 | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 6,517 | 100,000 | 0 | 0 | 0 | 0 | 0 | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 2,869 | 68,864 | 0 | 0 | 1,250 | 0 | 0 | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 3,904 | 150,000 | 0 | 0 | 0 | 0 | 0 | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 0 | 150,000 | 0 | 0 | 106,875 | 0 | 0 | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 3,620 | 0 | 0 | 0 | 0 | 0 | 0 | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-48
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | ||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 0 | 2,174,886 | 0 | Outstanding TI Reserve | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0 | 0 | 0 | ||
3.01 | Property | 1350 West Middlefield | ||||||||
3.02 | Property | 1212 Terra Bella | ||||||||
3.03 | Property | 850 - 900 North Shoreline | ||||||||
3.04 | Property | 1277 Terra Bella | ||||||||
3.05 | Property | 1215 Terra Bella | ||||||||
3.06 | Property | 1340 West Middlefield | ||||||||
3.07 | Property | 1255 Terra Bella | ||||||||
3.08 | Property | 1305 Terra Bella | ||||||||
3.09 | Property | 1330 West Middlefield | ||||||||
3.10 | Property | 1245 Terra Bella | ||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 0 | 0 | 95,000 | Ground Rent Reserve | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 0 | 4,162,642 | 0 | PNC Distributions Reserve ($2,018,882); Free Rent Reserve ($922,359); HTC Put Obligations Reserve ($621,401); Permitted Pace Loan Reserve ($600,000) | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 0 | 0 | 0 | ||
6.01 | Property | 610 Main Street North | ||||||||
6.02 | Property | 1 Portland Street | ||||||||
6.03 | Property | 700 Main Street | ||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 0 | 0 | 0 | ||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 0 | 2,668,685 | 0 | Outstanding TI/LC Reserve: ($1,820,891); Free Rent Reserve: ($847,794) | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 0 | 5,376,645 | 0 | Gap Rent Reserve | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 0 | 13,527,940 | 0 | Outstanding TI/LC ($12,309,694); Gap Rent Reserve ($1,218,246) | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 0 | 52,244 | 0 | Rent Concession Reserve | |
11.01 | Property | Wood Village Town Center | ||||||||
11.02 | Property | Pecan Promenade | ||||||||
11.03 | Property | Valley Plaza | ||||||||
11.04 | Property | Pear Tree | ||||||||
11.05 | Property | Glendale Market Square | ||||||||
11.06 | Property | Central Park Shopping Center | ||||||||
11.07 | Property | Val Vista Towne Center | ||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||
11.10 | Property | Homeland - Bartow, FL | ||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 0 | 2,318,452 | 0 | Gap and Free Rent Reserve ($1,418,088); Ground Rent Reserve ($732,000); Security Deposit Funds ($168,364) | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 0 | 0 | 0 | |||
13.01 | Property | University Parkway Sarasota Self Storage | ||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | ||||||||
13.03 | Property | Cortez Bradenton Self Storage | ||||||||
13.04 | Property | Cheval Lutz Self Storage | ||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | ||||||||
13.06 | Property | Lockwood Sarasota Self Storage | ||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 0 | 2,497,221 | 0 | Rent Replacement Reserve | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 0 | 386,048 | 0 | Unfunded Obligations Reserve ($363,548); Condo Assessment Reserve ($22,500) | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 0 | 7,362,656 | 62,632 | Planned Renovation Reserve: (Upfront: $7,091,943; Monthly: $50,257); Prepaid Rent Reserve: ($196,818); Seasonality Reserve: (Upfront: $61,875; Monthly: $12,375); Condo Assessment Reserve: ($12,020) | |
16.01 | Property | University Downs | ||||||||
16.02 | Property | Ella Lofts | ||||||||
16.03 | Property | University View | ||||||||
16.04 | Property | Colonie | ||||||||
16.05 | Property | Hillcrest Oakwood | ||||||||
16.06 | Property | Southgate |
A-49
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 0 | 0 | 0 | ||
17.01 | Property | 244 East 78th Street | ||||||||
17.02 | Property | 332 East 71st Street | ||||||||
17.03 | Property | 323 East 78th Street | ||||||||
17.04 | Property | 513 East 82nd Street | ||||||||
17.05 | Property | 502 East 73rd Street | ||||||||
17.06 | Property | 1556 Second Avenue | ||||||||
17.07 | Property | 344 East 55th Street | ||||||||
17.08 | Property | 228 East 84th Street | ||||||||
17.09 | Property | 419 East 82nd Street | ||||||||
17.10 | Property | 340 East 81st Street | ||||||||
17.11 | Property | 338 East 55th Street | ||||||||
17.12 | Property | 409 East 81st Street | ||||||||
17.13 | Property | 322 East 74th Street | ||||||||
17.14 | Property | 443 East 78th Street | ||||||||
17.15 | Property | 340 East 55th Street | ||||||||
17.16 | Property | 407 East 81st Street | ||||||||
17.17 | Property | 340 East 61st Street | ||||||||
17.18 | Property | 242 East 75th Street | ||||||||
17.19 | Property | 342 East 76th Street | ||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 0 | 255,240 | 0 | Earnout Reserve ($250,000); Event Center Rent Reserve ($5,240) | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | 0 | 0 | 0 | ||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | 0 | 145,467 | 0 | Unfunded Obligations Reserve ($21,703); Free Rent Reserve ($123,764) | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | 0 | 154,560 | 0 | Outstanding TI/LC ($116,000); Free Rent Reserve ($38,560) | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | 0 | 540,588 | 0 | Belk Reserve: ($500,000); Outstanding Obligations Reserve: ($40,588) | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 0 | 5,000,000 | 0 | PIP Reserve | |
23.01 | Property | InterContinental | ||||||||
23.02 | Property | DoubleTree Sunrise | ||||||||
23.03 | Property | DoubleTree Charlotte | ||||||||
23.04 | Property | DoubleTree RTP | ||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 0 | 30,000 | 0 | Outstanding TI/LC Reserve | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | 0 | 0 | 0 | ||
25.01 | Property | Iron Mountain | ||||||||
25.02 | Property | Deerwood | ||||||||
25.03 | Property | Rose City | ||||||||
25.04 | Property | Roscommon | ||||||||
25.05 | Property | Bigfork | ||||||||
25.06 | Property | Brimfield | ||||||||
25.07 | Property | Whittemore | ||||||||
25.08 | Property | Frederic | ||||||||
25.09 | Property | Lenox | ||||||||
25.10 | Property | Paullina | ||||||||
25.11 | Property | Adair | ||||||||
25.12 | Property | Akron | ||||||||
25.13 | Property | New Harmony | ||||||||
25.14 | Property | Table Grove | ||||||||
25.15 | Property | Griswold | ||||||||
25.16 | Property | Neosho | ||||||||
25.17 | Property | Sidney | ||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | 0 | 0 | 0 | |||
26.01 | Property | Compass Self Storage Jackson | ||||||||
26.02 | Property | Compass Self Storage Flat Rock | ||||||||
26.03 | Property | Storage Pros Lansing | ||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | 0 | 132,728 | 0 | Rent Abatement Reserve | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | 0 | 169,729 | 0 | Outstanding TI Reserve | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 0 | 1,127,999 | 0 | PIP Reserve | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | 0 | 0 | 0 | ||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | 0 | 0 | 0 | ||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 0 | 0 | 0 | Seasonality Reserve (Monthly July - August: $20,000) | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | 0 | 104,600 | 0 | Structural Repair Reserve ($100,000); Down Unit Rent Reserve ($4,600) | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 0 | 2,409,326 | 0 | Outstanding Tenant Obligation Reserve: ($1,776,826); Starbucks Reserve: ($632,500) | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | 0 | 0 | 0 | ||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | 0 | 0 | 0 |
A-50
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | 0 | 126,427 | 0 | Outstanding TI/LC Reserve ($77,637); Blue Ocean Reserve ($48,790) | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 0 | 27,500 | 13,750 | Seasonality Reserve (Upfront: $27,500; Monthly April - November: $13,750) | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | 0 | 84,628 | 0 | Prepaid Rent Reserve | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | 0 | 0 | 0 | ||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | 0 | 0 | 0 | ||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | 0 | 30,000 | 0 | Free Rent Reserve | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | 0 | 100,000 | 0 | Sedgwick Lease Fund | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | 0 | 0 | 0 | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | 0 | 0 | 0 | |||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | 0 | 0 | 0 | ||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 0 | 0 | 0 |
A-51
Benchmark 2019-B12 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 30 HY WM Unit Owner LP | No | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | The Woodlands Mall Associates, LLC | No | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | ZIC 1212 Terra Bella LLC, ZIC 1215 Terra Bella LLC, ZIC 1245 Terra Bella LLC, ZIC 1255 Terra Bella LLC, ZIC 1305 Terra Bella LLC, ZIC 1330 W Middlefield LLC, ZIC 1340 W Middlefield LLC, ZIC 1350 W Middlefield LLC, ZCTB 1277 Terra Bella LLC, ZCTB 850 N Shoreline LLC | No | |
3.01 | Property | 1350 West Middlefield | ||||||
3.02 | Property | 1212 Terra Bella | ||||||
3.03 | Property | 850 - 900 North Shoreline | ||||||
3.04 | Property | 1277 Terra Bella | ||||||
3.05 | Property | 1215 Terra Bella | ||||||
3.06 | Property | 1340 West Middlefield | ||||||
3.07 | Property | 1255 Terra Bella | ||||||
3.08 | Property | 1305 Terra Bella | ||||||
3.09 | Property | 1330 West Middlefield | ||||||
3.10 | Property | 1245 Terra Bella | ||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | Montalvo Square Associates, LLC | No | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | North Market Property Corp. | No | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 610 Main Street North Leasehold LLC, 610 Main Street South Leasehold LLC, 700 Main Street Leasehold LLC and 610-700 Main Garage Leasehold LLC | No | |
6.01 | Property | 610 Main Street North | ||||||
6.02 | Property | 1 Portland Street | ||||||
6.03 | Property | 700 Main Street | ||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | SM 10000 Property, LLC | No | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 3 Columbus Circle LLC, 3 Columbus Circle LLC - Series A and 3 Columbus Circle LLC - Series B | No | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 250 Livingston Owner LLC | No | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC | No | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | CP Denver REH, LLC, Glendale REH, LLC, IFCO Homeland REH, LLC, Pecan REH, LLC, Pear Tree REH, LLC, Valley Plaza REH, LLC, VAL Vista REH, LLC, Wood Village REH, LLC, 2621 Hall Ave REH, LLC, 2641 Hall Avenue REH, LLC and 606 W Troy REH, LLC | No | |
11.01 | Property | Wood Village Town Center | ||||||
11.02 | Property | Pecan Promenade | ||||||
11.03 | Property | Valley Plaza | ||||||
11.04 | Property | Pear Tree | ||||||
11.05 | Property | Glendale Market Square | ||||||
11.06 | Property | Central Park Shopping Center | ||||||
11.07 | Property | Val Vista Towne Center | ||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | ||||||
11.10 | Property | Homeland - Bartow, FL | ||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | Waterfront Plaza, LLC | No | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | Amsdell Storage Ventures XXII, LLC | No | ||
13.01 | Property | University Parkway Sarasota Self Storage | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | ||||||
13.03 | Property | Cortez Bradenton Self Storage | ||||||
13.04 | Property | Cheval Lutz Self Storage | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | ||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | MacArthur TAI OW, LLC | No | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | Cliffside Urban Renewal Company, LLC | No | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | University Downs Funding Company LLC, University View Apartments Funding Company LLC, Ella Lofts Funding Company LLC, Hillcrest Oakwood Funding Company LLC, Southgate Funding Company LLC and Colonie Funding Company LLC | No | |
16.01 | Property | University Downs | ||||||
16.02 | Property | Ella Lofts | ||||||
16.03 | Property | University View | ||||||
16.04 | Property | Colonie | ||||||
16.05 | Property | Hillcrest Oakwood | ||||||
16.06 | Property | Southgate |
A-52
Benchmark 2019-B12 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 242 East 75 Realty Associates LLC, 1556 Second Realty Associates LLC, 228 East 84 Realty Associates LLC, 244 East 78 Realty Associates LLC, 323 East 78 Realty Associates LLC, 338 East 55 Realty Associates LLC, 332 East 71 Realty Associates LLC, 322 East 74 Realty Associates LLC, 340 East 61 Realty Associates LLC, 342 East 76 Realty Associates LLC, 340 East 81 Realty Associates LLC, 340 East 55 Realty Associates LLC, 409 East 81 Realty Associates LLC, 407 East 81 Realty Associates LLC, 344 East 55 Realty Associates LLC, 443 East 78 Realty Associates LLC, 419 East 82 Realty Associates LLC, 502 East 73 Realty Associates LLC and 513 East 82 Realty Associates LLC | No | |
17.01 | Property | 244 East 78th Street | ||||||
17.02 | Property | 332 East 71st Street | ||||||
17.03 | Property | 323 East 78th Street | ||||||
17.04 | Property | 513 East 82nd Street | ||||||
17.05 | Property | 502 East 73rd Street | ||||||
17.06 | Property | 1556 Second Avenue | ||||||
17.07 | Property | 344 East 55th Street | ||||||
17.08 | Property | 228 East 84th Street | ||||||
17.09 | Property | 419 East 82nd Street | ||||||
17.10 | Property | 340 East 81st Street | ||||||
17.11 | Property | 338 East 55th Street | ||||||
17.12 | Property | 409 East 81st Street | ||||||
17.13 | Property | 322 East 74th Street | ||||||
17.14 | Property | 443 East 78th Street | ||||||
17.15 | Property | 340 East 55th Street | ||||||
17.16 | Property | 407 East 81st Street | ||||||
17.17 | Property | 340 East 61st Street | ||||||
17.18 | Property | 242 East 75th Street | ||||||
17.19 | Property | 342 East 76th Street | ||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Minsyr-Oxbridge LLC | No | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Crystal Falls Town Center 19 A, LLC, Crystal Falls Town Center 19 B, LLC and Crystal Falls Town Center 19 C, LLC | No | |
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Oakbrook Terrace Corporate Center, LLC | No | |
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Pro’s Ranch Market, LLC | No | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | WHLR-Village of Martinsville, LLC | No | ||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | SWVP New Orleans LLC, SWVP Sawgrass Mills LLC, SWVP Charlotte LLC and SWVP Raleigh LLC | No | |
23.01 | Property | InterContinental | ||||||
23.02 | Property | DoubleTree Sunrise | ||||||
23.03 | Property | DoubleTree Charlotte | ||||||
23.04 | Property | DoubleTree RTP | ||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | 1195 Mercy, LLC | No | |
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | MN B IC FEE LLC, MI B IC FEE LCC, IA B IC FEE LLC, IN B IC FEE LLC, IL B IC FEE LLC and MO B IC FEE LLC | No | |
25.01 | Property | Iron Mountain | ||||||
25.02 | Property | Deerwood | ||||||
25.03 | Property | Rose City | ||||||
25.04 | Property | Roscommon | ||||||
25.05 | Property | Bigfork | ||||||
25.06 | Property | Brimfield | ||||||
25.07 | Property | Whittemore | ||||||
25.08 | Property | Frederic | ||||||
25.09 | Property | Lenox | ||||||
25.10 | Property | Paullina | ||||||
25.11 | Property | Adair | ||||||
25.12 | Property | Akron | ||||||
25.13 | Property | New Harmony | ||||||
25.14 | Property | Table Grove | ||||||
25.15 | Property | Griswold | ||||||
25.16 | Property | Neosho | ||||||
25.17 | Property | Sidney | ||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | CSGBSH FRMI I, LLC, CSGBSH JACKSONMI I, LLC and CSGBSH LANSINGMI III, LLC | No | ||
26.01 | Property | Compass Self Storage Jackson | ||||||
26.02 | Property | Compass Self Storage Flat Rock | ||||||
26.03 | Property | Storage Pros Lansing | ||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Calexico Industrial, LLC and Calexico Industrial #2, LLC | No | |
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | NG Shoppes at Cresthaven LLC | No | |
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Terrapin Tower Road, LLC | No | |
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Lakeside 6301 LLC | No | |
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Pegasus Landing, LLC | No | |
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | GHP Two Holdco, LLC | No | |
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Subsidiaria De San Timoteo LLC | No | ||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | AA Cardiff I LLC, AA Martel Howell I, LLC, Howell Partners I LLC, ZS Investor NJ I LLC, ZS Mill I LLC and Mill Club, LLC | No | |
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Excelsior Corporate Ridge I LLC | No | |
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Franklin Plaza Equities LLC | No |
A-53
Benchmark 2019-B12 Annex A | ||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Borrower Name | Delaware Statutory Trust? Y/N | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Excelsior 4435 Waterfront LLC | No | |
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Terre Haute Hotel Partners, LLC d/b/a in Indiana as HWY 41 Hotel, LLC | No | |
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | The Causeway Center Group, Inc. | No | ||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Bridge-Targhee Place, LLC | No | |
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | GUMC Austin, LLC and GUMC Austin #2, LLC | No | |
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | EC Irvington Foundation LLC | No | |
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Oak Tree Rockside Equities LLC | No | |
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Tsoumpas 157 Minnesota Group, LLC | No | |
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Creekside Terrace Venture, LLC | No | ||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | LMF2019 LLC | No | |
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | 359 South La Brea Ave. (LA) Owner, LLC | No |
A-54
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | Acquisition | 1,120,000,000 | 781,978,273 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | BPR OP, LP | Refinance | 247,600,000 | 0 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | John Zappettini and Zappettini Investment Company, LLC | Refinance | 120,000,000 | 0 | |
3.01 | Property | 1350 West Middlefield | ||||||||
3.02 | Property | 1212 Terra Bella | ||||||||
3.03 | Property | 850 - 900 North Shoreline | ||||||||
3.04 | Property | 1277 Terra Bella | ||||||||
3.05 | Property | 1215 Terra Bella | ||||||||
3.06 | Property | 1340 West Middlefield | ||||||||
3.07 | Property | 1255 Terra Bella | ||||||||
3.08 | Property | 1305 Terra Bella | ||||||||
3.09 | Property | 1330 West Middlefield | ||||||||
3.10 | Property | 1245 Terra Bella | ||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | D. John Miller, Lindsay Parton and Dieter Mees | Refinance | 55,000,000 | 0 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | NAP | Acquisition | 50,400,000 | 41,130,738 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | NAP | Acquisition | 430,000,000 | 581,942,656 | |
6.01 | Property | 610 Main Street North | ||||||||
6.02 | Property | 1 Portland Street | ||||||||
6.03 | Property | 700 Main Street | ||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | Sonny Kahn, not personally or individually, but solely as trustee of the SK Business Trust, a Florida trust, under that certain Declaration of Trust dated December 31, 2003, Russell Galbut, not personally or individually, but solely as trustee of the RF Business Trust, a Florida trust, under that certain Amendment and Restatement of the RF Business Trust dated November 3, 2009 and Bruce A. Menin, not personally or individually, but solely as trustee of the Menin 1998 Business Trust, a New York trust, under that certain Restated and Amended Declaration of Trust dated November 6, 2009 | Refinance | 220,000,000 | 0 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | Joseph Moinian | Refinance | 490,000,000 | 13,763,711 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | Clipper Realty L.P. and Clipper Realty Inc. | Refinance | 125,000,000 | 0 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | BPR Nimbus LLC | Refinance | 760,000,000 | 0 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | Trevor Smith, Joshua Volen and CIRE OpCo I, LLC | Refinance | 128,600,000 | 0 | |
11.01 | Property | Wood Village Town Center | ||||||||
11.02 | Property | Pecan Promenade | ||||||||
11.03 | Property | Valley Plaza | ||||||||
11.04 | Property | Pear Tree | ||||||||
11.05 | Property | Glendale Market Square | ||||||||
11.06 | Property | Central Park Shopping Center | ||||||||
11.07 | Property | Val Vista Towne Center | ||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||
11.10 | Property | Homeland - Bartow, FL | ||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | Jay H. Shidler | Refinance | 125,000,000 | 0 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | Robert J. Amsdell and Barry L. Amsdell | Refinance | 39,750,000 | 0 | ||
13.01 | Property | University Parkway Sarasota Self Storage | ||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | ||||||||
13.03 | Property | Cortez Bradenton Self Storage | ||||||||
13.04 | Property | Cheval Lutz Self Storage | ||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | ||||||||
13.06 | Property | Lockwood Sarasota Self Storage | ||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | NAP | Acquisition | 34,000,000 | 30,737,582 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | Leibel Lederman, CLL LLC and Joyce Demetrakis | Recapitalization | 60,000,000 | 16,669,063 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | Harold Rosenblum and Derrick Milam | Acquisition | |||
16.01 | Property | University Downs | ||||||||
16.02 | Property | Ella Lofts | ||||||||
16.03 | Property | University View | ||||||||
16.04 | Property | Colonie | ||||||||
16.05 | Property | Hillcrest Oakwood | ||||||||
16.06 | Property | Southgate |
A-55
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | Terrence Lowenberg and Todd Cohen | Refinance | |||
17.01 | Property | 244 East 78th Street | ||||||||
17.02 | Property | 332 East 71st Street | ||||||||
17.03 | Property | 323 East 78th Street | ||||||||
17.04 | Property | 513 East 82nd Street | ||||||||
17.05 | Property | 502 East 73rd Street | ||||||||
17.06 | Property | 1556 Second Avenue | ||||||||
17.07 | Property | 344 East 55th Street | ||||||||
17.08 | Property | 228 East 84th Street | ||||||||
17.09 | Property | 419 East 82nd Street | ||||||||
17.10 | Property | 340 East 81st Street | ||||||||
17.11 | Property | 338 East 55th Street | ||||||||
17.12 | Property | 409 East 81st Street | ||||||||
17.13 | Property | 322 East 74th Street | ||||||||
17.14 | Property | 443 East 78th Street | ||||||||
17.15 | Property | 340 East 55th Street | ||||||||
17.16 | Property | 407 East 81st Street | ||||||||
17.17 | Property | 340 East 61st Street | ||||||||
17.18 | Property | 242 East 75th Street | ||||||||
17.19 | Property | 342 East 76th Street | ||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Oxbridge Properties, Inc. | Refinance | |||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Alan C. Fox | Acquisition | |||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Chester Balder and Jared Lucero | Refinance | |||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Michael A. Provenzano, Jr., Michael Provenzano III, Steven Provenzano, Jeffrey Provenzano and Richard Provenzano | Refinance | |||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Wheeler Real Estate Investment Trust, Inc. | Refinance | ||||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | Southwest Value Partners Fund XVI, LP | Refinance | |||
23.01 | Property | InterContinental | ||||||||
23.02 | Property | DoubleTree Sunrise | ||||||||
23.03 | Property | DoubleTree Charlotte | ||||||||
23.04 | Property | DoubleTree RTP | ||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Tiffany Earl Williams | Acquisition | |||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Erik Conrad | Acquisition | |||
25.01 | Property | Iron Mountain | ||||||||
25.02 | Property | Deerwood | ||||||||
25.03 | Property | Rose City | ||||||||
25.04 | Property | Roscommon | ||||||||
25.05 | Property | Bigfork | ||||||||
25.06 | Property | Brimfield | ||||||||
25.07 | Property | Whittemore | ||||||||
25.08 | Property | Frederic | ||||||||
25.09 | Property | Lenox | ||||||||
25.10 | Property | Paullina | ||||||||
25.11 | Property | Adair | ||||||||
25.12 | Property | Akron | ||||||||
25.13 | Property | New Harmony | ||||||||
25.14 | Property | Table Grove | ||||||||
25.15 | Property | Griswold | ||||||||
25.16 | Property | Neosho | ||||||||
25.17 | Property | Sidney | ||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | George Thacker, Lawrence Charles Kaplan and Richard Schontz | Acquisition | ||||
26.01 | Property | Compass Self Storage Jackson | ||||||||
26.02 | Property | Compass Self Storage Flat Rock | ||||||||
26.03 | Property | Storage Pros Lansing | ||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Kenneth Levy | Acquisition | |||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Elchonon Schwartz and Simon Singer | Refinance | |||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Anthony Jon Sherman | Acquisition | |||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Yoav Merary | Refinance | |||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Cross Moceri and John Griggs | Refinance | |||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | Malay H. Thakkar and Neel D. Desai | Refinance | |||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Michael J. Kilroy | Refinance | ||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Avy Azeroual, Zev Schick and AA USA Holdings LLC | Refinance | |||
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Abhishek Mathur and Brian C. Adams | Acquisition | |||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Francis J. Greenburger | Recapitalization |
A-56
Benchmark 2019-B12 Annex A | ||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Abhishek Mathur and Brian C. Adams | Acquisition | |||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Vineyard Capital Partners, L.L.C. | Refinance | |||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Gerald M. Hoffman | Refinance | ||||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Steven S. Klein | Acquisition | |||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Kenneth Levy | Acquisition | |||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Mark Hamermesh and Gary Grabel | Refinance | |||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Francis Greenburger | Recapitalization | |||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Michael Tsoumpas | Acquisition | |||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Brien Wloch and William J. Frey, Jr. | Refinance | ||||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Robert W. Diel | Acquisition | |||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | SKR Holdings, LLC | Refinance |
A-57
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 310,000,000 | 0 | 2,211,978,273 | 0 | 2,155,000,000 | 56,978,273 | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 217,400,000 | 0 | 465,000,000 | 322,891,259 | 0 | 3,880,393 | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0 | 0 | 120,000,000 | 76,803,012 | 0 | 671,453 | |
3.01 | Property | 1350 West Middlefield | ||||||||||
3.02 | Property | 1212 Terra Bella | ||||||||||
3.03 | Property | 850 - 900 North Shoreline | ||||||||||
3.04 | Property | 1277 Terra Bella | ||||||||||
3.05 | Property | 1215 Terra Bella | ||||||||||
3.06 | Property | 1340 West Middlefield | ||||||||||
3.07 | Property | 1255 Terra Bella | ||||||||||
3.08 | Property | 1305 Terra Bella | ||||||||||
3.09 | Property | 1330 West Middlefield | ||||||||||
3.10 | Property | 1245 Terra Bella | ||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 0 | 0 | 55,000,000 | 51,867,954 | 0 | 779,793 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 0 | 0 | 91,530,738 | 0 | 84,000,000 | 2,355,907 | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 145,000,000 | 0 | 1,156,942,656 | 0 | 1,148,275,000 | 8,667,656 | |
6.01 | Property | 610 Main Street North | ||||||||||
6.02 | Property | 1 Portland Street | ||||||||||
6.03 | Property | 700 Main Street | ||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 130,000,000 | 0 | 350,000,000 | 339,715,633 | 0 | 1,738,818 | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 105,000,000 | 0 | 608,763,711 | 371,671,992 | 0 | 18,823,034 | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 0 | 0 | 125,000,000 | 75,143,438 | 0 | 3,215,328 | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 215,000,000 | 0 | 975,000,000 | 627,284,452 | 0 | 1,143,041 | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 0 | 0 | 128,600,000 | 101,632,278 | 0 | 2,569,664 | |
11.01 | Property | Wood Village Town Center | ||||||||||
11.02 | Property | Pecan Promenade | ||||||||||
11.03 | Property | Valley Plaza | ||||||||||
11.04 | Property | Pear Tree | ||||||||||
11.05 | Property | Glendale Market Square | ||||||||||
11.06 | Property | Central Park Shopping Center | ||||||||||
11.07 | Property | Val Vista Towne Center | ||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||||
11.10 | Property | Homeland - Bartow, FL | ||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 0 | 0 | 125,000,000 | 108,812,981 | 0 | 1,126,022 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 0 | 0 | 39,750,000 | 31,537,992 | 0 | 703,580 | ||
13.01 | Property | University Parkway Sarasota Self Storage | ||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | ||||||||||
13.03 | Property | Cortez Bradenton Self Storage | ||||||||||
13.04 | Property | Cheval Lutz Self Storage | ||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | ||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | ||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 20,000,000 | 0 | 84,737,582 | 0 | 79,974,747 | 1,737,582 | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 70,000,000 | 100,000 | 146,769,063 | 131,371,507 | 0 | 1,911,802 | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | |||||||
16.01 | Property | University Downs | ||||||||||
16.02 | Property | Ella Lofts | ||||||||||
16.03 | Property | University View | ||||||||||
16.04 | Property | Colonie | ||||||||||
16.05 | Property | Hillcrest Oakwood | ||||||||||
16.06 | Property | Southgate |
A-58
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | |||||||
17.01 | Property | 244 East 78th Street | ||||||||||
17.02 | Property | 332 East 71st Street | ||||||||||
17.03 | Property | 323 East 78th Street | ||||||||||
17.04 | Property | 513 East 82nd Street | ||||||||||
17.05 | Property | 502 East 73rd Street | ||||||||||
17.06 | Property | 1556 Second Avenue | ||||||||||
17.07 | Property | 344 East 55th Street | ||||||||||
17.08 | Property | 228 East 84th Street | ||||||||||
17.09 | Property | 419 East 82nd Street | ||||||||||
17.10 | Property | 340 East 81st Street | ||||||||||
17.11 | Property | 338 East 55th Street | ||||||||||
17.12 | Property | 409 East 81st Street | ||||||||||
17.13 | Property | 322 East 74th Street | ||||||||||
17.14 | Property | 443 East 78th Street | ||||||||||
17.15 | Property | 340 East 55th Street | ||||||||||
17.16 | Property | 407 East 81st Street | ||||||||||
17.17 | Property | 340 East 61st Street | ||||||||||
17.18 | Property | 242 East 75th Street | ||||||||||
17.19 | Property | 342 East 76th Street | ||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | |||||||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | |||||||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | |||||||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | |||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | ||||||||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | |||||||
23.01 | Property | InterContinental | ||||||||||
23.02 | Property | DoubleTree Sunrise | ||||||||||
23.03 | Property | DoubleTree Charlotte | ||||||||||
23.04 | Property | DoubleTree RTP | ||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | |||||||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | |||||||
25.01 | Property | Iron Mountain | ||||||||||
25.02 | Property | Deerwood | ||||||||||
25.03 | Property | Rose City | ||||||||||
25.04 | Property | Roscommon | ||||||||||
25.05 | Property | Bigfork | ||||||||||
25.06 | Property | Brimfield | ||||||||||
25.07 | Property | Whittemore | ||||||||||
25.08 | Property | Frederic | ||||||||||
25.09 | Property | Lenox | ||||||||||
25.10 | Property | Paullina | ||||||||||
25.11 | Property | Adair | ||||||||||
25.12 | Property | Akron | ||||||||||
25.13 | Property | New Harmony | ||||||||||
25.14 | Property | Table Grove | ||||||||||
25.15 | Property | Griswold | ||||||||||
25.16 | Property | Neosho | ||||||||||
25.17 | Property | Sidney | ||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | ||||||||
26.01 | Property | Compass Self Storage Jackson | ||||||||||
26.02 | Property | Compass Self Storage Flat Rock | ||||||||||
26.03 | Property | Storage Pros Lansing | ||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | |||||||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | |||||||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | |||||||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | |||||||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | |||||||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | |||||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | ||||||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | |||||||
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | |||||||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza |
A-59
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | |||||||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | |||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | ||||||||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | |||||||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | |||||||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | |||||||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | |||||||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | |||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | ||||||||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | |||||||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea |
A-60
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | 2,211,978,273 | Hard | Springing | |
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 2,174,886 | 136,053,462 | 0 | 465,000,000 | Hard | Springing | |
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 2,199,581 | 6,650,690 | 33,675,264 | 120,000,000 | Springing | Springing | |
3.01 | Property | 1350 West Middlefield | ||||||||||
3.02 | Property | 1212 Terra Bella | ||||||||||
3.03 | Property | 850 - 900 North Shoreline | ||||||||||
3.04 | Property | 1277 Terra Bella | ||||||||||
3.05 | Property | 1215 Terra Bella | ||||||||||
3.06 | Property | 1340 West Middlefield | ||||||||||
3.07 | Property | 1255 Terra Bella | ||||||||||
3.08 | Property | 1305 Terra Bella | ||||||||||
3.09 | Property | 1330 West Middlefield | ||||||||||
3.10 | Property | 1245 Terra Bella | ||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 214,109 | 2,138,144 | 0 | 55,000,000 | Hard | Springing | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | 5,174,831 | 0 | 0 | 91,530,738 | Hard | Springing | |
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 0 | 0 | 0 | 1,156,942,656 | Hard | Springing | |
6.01 | Property | 610 Main Street North | ||||||||||
6.02 | Property | 1 Portland Street | ||||||||||
6.03 | Property | 700 Main Street | ||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 890,641 | 7,654,907 | 0 | 350,000,000 | Soft | In Place | |
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 2,668,685 | 0 | 215,600,000 | 608,763,711 | Hard | In Place | |
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 5,524,746 | 41,116,488 | 0 | 125,000,000 | Springing | Springing | |
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | 13,527,940 | 333,044,567 | 0 | 975,000,000 | Hard | Springing | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 1,436,784 | 22,961,274 | 0 | 128,600,000 | Hard | Springing | |
11.01 | Property | Wood Village Town Center | ||||||||||
11.02 | Property | Pecan Promenade | ||||||||||
11.03 | Property | Valley Plaza | ||||||||||
11.04 | Property | Pear Tree | ||||||||||
11.05 | Property | Glendale Market Square | ||||||||||
11.06 | Property | Central Park Shopping Center | ||||||||||
11.07 | Property | Val Vista Towne Center | ||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||||
11.10 | Property | Homeland - Bartow, FL | ||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 9,957,694 | 5,103,303 | 0 | 125,000,000 | Hard | Springing | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | 309,586 | 7,198,842 | 0 | 39,750,000 | Springing | Springing | ||
13.01 | Property | University Parkway Sarasota Self Storage | ||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | ||||||||||
13.03 | Property | Cortez Bradenton Self Storage | ||||||||||
13.04 | Property | Cheval Lutz Self Storage | ||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | ||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | ||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 3,025,253 | 0 | 0 | 84,737,582 | Hard | In Place | |
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 667,113 | 0 | 12,818,641 | 146,769,063 | Springing | Springing | |
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | Hard | In Place | |||||
16.01 | Property | University Downs | ||||||||||
16.02 | Property | Ella Lofts | ||||||||||
16.03 | Property | University View | ||||||||||
16.04 | Property | Colonie | ||||||||||
16.05 | Property | Hillcrest Oakwood | ||||||||||
16.06 | Property | Southgate |
A-61
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | Soft | In Place | |||||
17.01 | Property | 244 East 78th Street | ||||||||||
17.02 | Property | 332 East 71st Street | ||||||||||
17.03 | Property | 323 East 78th Street | ||||||||||
17.04 | Property | 513 East 82nd Street | ||||||||||
17.05 | Property | 502 East 73rd Street | ||||||||||
17.06 | Property | 1556 Second Avenue | ||||||||||
17.07 | Property | 344 East 55th Street | ||||||||||
17.08 | Property | 228 East 84th Street | ||||||||||
17.09 | Property | 419 East 82nd Street | ||||||||||
17.10 | Property | 340 East 81st Street | ||||||||||
17.11 | Property | 338 East 55th Street | ||||||||||
17.12 | Property | 409 East 81st Street | ||||||||||
17.13 | Property | 322 East 74th Street | ||||||||||
17.14 | Property | 443 East 78th Street | ||||||||||
17.15 | Property | 340 East 55th Street | ||||||||||
17.16 | Property | 407 East 81st Street | ||||||||||
17.17 | Property | 340 East 61st Street | ||||||||||
17.18 | Property | 242 East 75th Street | ||||||||||
17.19 | Property | 342 East 76th Street | ||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | Springing | Springing | |||||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Hard | Springing | |||||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Soft | Springing | |||||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Springing | Springing | |||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Springing | Springing | ||||||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | Hard | Springing | |||||
23.01 | Property | InterContinental | ||||||||||
23.02 | Property | DoubleTree Sunrise | ||||||||||
23.03 | Property | DoubleTree Charlotte | ||||||||||
23.04 | Property | DoubleTree RTP | ||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Hard | Springing | |||||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Hard | In Place | |||||
25.01 | Property | Iron Mountain | ||||||||||
25.02 | Property | Deerwood | ||||||||||
25.03 | Property | Rose City | ||||||||||
25.04 | Property | Roscommon | ||||||||||
25.05 | Property | Bigfork | ||||||||||
25.06 | Property | Brimfield | ||||||||||
25.07 | Property | Whittemore | ||||||||||
25.08 | Property | Frederic | ||||||||||
25.09 | Property | Lenox | ||||||||||
25.10 | Property | Paullina | ||||||||||
25.11 | Property | Adair | ||||||||||
25.12 | Property | Akron | ||||||||||
25.13 | Property | New Harmony | ||||||||||
25.14 | Property | Table Grove | ||||||||||
25.15 | Property | Griswold | ||||||||||
25.16 | Property | Neosho | ||||||||||
25.17 | Property | Sidney | ||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Springing | Springing | ||||||
26.01 | Property | Compass Self Storage Jackson | ||||||||||
26.02 | Property | Compass Self Storage Flat Rock | ||||||||||
26.03 | Property | Storage Pros Lansing | ||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Springing | Springing | |||||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Hard | In Place | |||||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | Springing | Springing | |||||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Hard | Springing | |||||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Springing | Springing | |||||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | Hard | Springing | |||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Soft | In Place | ||||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | Hard | Springing | |||||
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Springing | Springing | |||||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Springing | Springing |
A-62
Benchmark 2019-B12 Annex A | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Springing | Springing | |||||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | Springing | Springing | |||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Springing | Springing | ||||||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Springing | Springing | |||||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Springing | Springing | |||||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Springing | Springing | |||||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Springing | Springing | |||||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Hard | Springing | |||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Soft | Springing | ||||||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Springing | Springing | |||||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Hard | Springing |
A-63
Benchmark 2019-B12 Annex A | |||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5% or (iii) the occurence of a Lease Sweep Period | No | ||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Guarantor, (iii) Aggregate DSCR is less than 1.45x, (iv) the occurrence of a Major Anchor Sweep Period, (v) the occurrence of a Mezzanine Loan Default | No | ||
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.00% | No | ||
3.01 | Property | 1350 West Middlefield | No | ||||||
3.02 | Property | 1212 Terra Bella | No | ||||||
3.03 | Property | 850 - 900 North Shoreline | No | ||||||
3.04 | Property | 1277 Terra Bella | No | ||||||
3.05 | Property | 1215 Terra Bella | No | ||||||
3.06 | Property | 1340 West Middlefield | No | ||||||
3.07 | Property | 1255 Terra Bella | No | ||||||
3.08 | Property | 1305 Terra Bella | No | ||||||
3.09 | Property | 1330 West Middlefield | No | ||||||
3.10 | Property | 1245 Terra Bella | No | ||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | Yes | 2/14/2032 | |
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Sponsor Master Lessee, HTC Master Lessee, Managing Member of HTC Master Lessee, Pledger or Manager, (iii) DSCR is less than 1.35x, (iv) the occurrence of a Tenant Trigger Event, (v) the occurrence of a Tenant Downgrade Trigger Event | No | ||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of a Tenant Trigger | Yes | ||
6.01 | Property | 610 Main Street North | Yes | ||||||
6.02 | Property | 1 Portland Street | Yes | ||||||
6.03 | Property | 700 Main Street | Yes | ||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) Debt Yield is less than 5.75%, (iv) the occurrence of a Club Revenues Trigger Event, (v) the occurrence of a Short-Term Lease Excess Event | No | ||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.30x, (iv) Tenant Trigger Event | No | ||
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.50% | Yes | 5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens) | |
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||
11.01 | Property | Wood Village Town Center | No | ||||||
11.02 | Property | Pecan Promenade | No | ||||||
11.03 | Property | Valley Plaza | No | ||||||
11.04 | Property | Pear Tree | No | ||||||
11.05 | Property | Glendale Market Square | No | ||||||
11.06 | Property | Central Park Shopping Center | No | ||||||
11.07 | Property | Val Vista Towne Center | No | ||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | No | ||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | No | ||||||
11.10 | Property | Homeland - Bartow, FL | No | ||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | No | ||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | Yes | 12/31/2060 | |
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% | No | |||
13.01 | Property | University Parkway Sarasota Self Storage | No | ||||||
13.02 | Property | Meadow Woods Orlando Self Storage | No | ||||||
13.03 | Property | Cortez Bradenton Self Storage | No | ||||||
13.04 | Property | Cheval Lutz Self Storage | No | ||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | No | ||||||
13.06 | Property | Lockwood Sarasota Self Storage | No | ||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | No | ||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Master Lessee, Master Sublessee or Manager, (iii) DSCR is less than 1.40x | No | ||
16.01 | Property | University Downs | No | ||||||
16.02 | Property | Ella Lofts | No | ||||||
16.03 | Property | University View | No | ||||||
16.04 | Property | Colonie | No | ||||||
16.05 | Property | Hillcrest Oakwood | No | ||||||
16.06 | Property | Southgate | No |
A-64
Benchmark 2019-B12 Annex A | |||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.05x, (iv) failure to comply with certain financial reporting requirements | No | ||
17.01 | Property | 244 East 78th Street | No | ||||||
17.02 | Property | 332 East 71st Street | No | ||||||
17.03 | Property | 323 East 78th Street | No | ||||||
17.04 | Property | 513 East 82nd Street | No | ||||||
17.05 | Property | 502 East 73rd Street | No | ||||||
17.06 | Property | 1556 Second Avenue | No | ||||||
17.07 | Property | 344 East 55th Street | No | ||||||
17.08 | Property | 228 East 84th Street | No | ||||||
17.09 | Property | 419 East 82nd Street | No | ||||||
17.10 | Property | 340 East 81st Street | No | ||||||
17.11 | Property | 338 East 55th Street | No | ||||||
17.12 | Property | 409 East 81st Street | No | ||||||
17.13 | Property | 322 East 74th Street | No | ||||||
17.14 | Property | 443 East 78th Street | No | ||||||
17.15 | Property | 340 East 55th Street | No | ||||||
17.16 | Property | 407 East 81st Street | No | ||||||
17.17 | Property | 340 East 61st Street | No | ||||||
17.18 | Property | 242 East 75th Street | No | ||||||
17.19 | Property | 342 East 76th Street | No | ||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy Action of Manager | Yes | 11/26/2024 | |
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.40x, (iv) the occurrence of a Specified Tenant Sweep Event | No | ||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period | No | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Trigger Event, (iv) the occurrence of an Insolvency Cash Management Trigger Event | No | ||
23.01 | Property | InterContinental | No | ||||||
23.02 | Property | DoubleTree Sunrise | No | ||||||
23.03 | Property | DoubleTree Charlotte | No | ||||||
23.04 | Property | DoubleTree RTP | No | ||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Manager or Trigger Lease Tenant, (iii) DSCR is less than 1.20x, (iv) the occurrence of a Trigger Lease Go-Dark Event, (v) the occurrence of a Trigger Lease Downgrade Event | No | ||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | (i) the occurrence of the Anticipated Repayment Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Lease Sweep Period | No | ||
25.01 | Property | Iron Mountain | No | ||||||
25.02 | Property | Deerwood | No | ||||||
25.03 | Property | Rose City | No | ||||||
25.04 | Property | Roscommon | No | ||||||
25.05 | Property | Bigfork | No | ||||||
25.06 | Property | Brimfield | No | ||||||
25.07 | Property | Whittemore | No | ||||||
25.08 | Property | Frederic | No | ||||||
25.09 | Property | Lenox | No | ||||||
25.10 | Property | Paullina | No | ||||||
25.11 | Property | Adair | No | ||||||
25.12 | Property | Akron | No | ||||||
25.13 | Property | New Harmony | No | ||||||
25.14 | Property | Table Grove | No | ||||||
25.15 | Property | Griswold | No | ||||||
25.16 | Property | Neosho | No | ||||||
25.17 | Property | Sidney | No | ||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||
26.01 | Property | Compass Self Storage Jackson | No | ||||||
26.02 | Property | Compass Self Storage Flat Rock | No | ||||||
26.03 | Property | Storage Pros Lansing | No | ||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | (i) the occurrence of an Event of Default, (ii) commencement of a Lease Sweep Period, (iii) DSCR is less than 1.25x | No | ||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.10x | No | ||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.35x | No | ||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.20x | No | ||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x | No | ||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Franchise Trigger Period | No | ||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Significant Tenant Trigger | No | ||
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy Action of Guarantor or Manager, (iv) Sweep Lease Sweep Period | No | ||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5%, (iii) the occurrence of a Specified Tenant Trigger Period | No |
A-65
Benchmark 2019-B12 Annex A | |||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy Action of Guarantor or Manager, (iv) the occurrence of a Sweep Lease Sweep Period | No | ||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager | No | ||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | |||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | (i) the occurrence of an Event of Default, (ii) On or after June 6, 2020 DSCR is less than 1.35x | No | ||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | (i) the occurrence of an Event of Default, (ii) the commencement of a Lease Sweep Period, (iii) DSCR is less than 1.20x | No | ||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50%, (iii) the occurrence of a Specified Tenant Trigger Event | No | ||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy Action of Borrower, Guarantor or Manager | No | ||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.60x, (iv) the occurrence of a Walgreens Trigger Event | No | ||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) the occurrence of a Property Manager Trigger, (iv) the occurrence of a Tenant Trigger | No |
A-66
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number | |
1 | Loan | 8, 9, 10, 11 | GACC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association | 30 Hudson Yards | 1,026,800,000.00 | 310,000,000.00 | 4.21709677% | Yes | 1 | |||||
2 | Loan | 8, 12, 13 | GACC | Deutsche Bank AG, New York Branch | Woodlands Mall | 171,400,000.00 | 177,400,000.00 | 4.25600% | 40,000,000 | 5.50000% | Yes | 2 | |||
3 | Loan | 8, 14, 15, 16, 17, 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 55,000,000.00 | Yes | 3 | |||||||
3.01 | Property | 1350 West Middlefield | Yes | 3.01 | |||||||||||
3.02 | Property | 1212 Terra Bella | Yes | 3.02 | |||||||||||
3.03 | Property | 850 - 900 North Shoreline | Yes | 3.03 | |||||||||||
3.04 | Property | 1277 Terra Bella | Yes | 3.04 | |||||||||||
3.05 | Property | 1215 Terra Bella | Yes | 3.05 | |||||||||||
3.06 | Property | 1340 West Middlefield | Yes | 3.06 | |||||||||||
3.07 | Property | 1255 Terra Bella | Yes | 3.07 | |||||||||||
3.08 | Property | 1305 Terra Bella | Yes | 3.08 | |||||||||||
3.09 | Property | 1330 West Middlefield | Yes | 3.09 | |||||||||||
3.10 | Property | 1245 Terra Bella | Yes | 3.10 | |||||||||||
4 | Loan | 21 | GACC | Deutsche Bank AG, New York Branch | Montalvo Square | 95,000 | Yes | 4 | |||||||
5 | Loan | 22, 23, 24, 25, 26, 27, 28, 29 | JPMCB | JPMorgan Chase Bank, National Association | Chemours HQ | Yes | 5 | ||||||||
6 | Loan | 8, 30, 31, 32, 33, 34 | JPMCB | JPMorgan Chase Bank, National Association | Osborn Triangle | 380,000,000.00 | 145,000,000.00 | 3.79700% | Yes | 6 | |||||
6.01 | Property | 610 Main Street North | Yes | 6.01 | |||||||||||
6.02 | Property | 1 Portland Street | Yes | 6.02 | |||||||||||
6.03 | Property | 700 Main Street | Yes | 6.03 | |||||||||||
7 | Loan | 8, 35, 36, 37 | JPMCB | Natixis Real Estate Capital LLC | 10000 Santa Monica Boulevard | 170,000,000.00 | 130,000,000.00 | 4.15000% | Yes | 7 | |||||
8 | Loan | 8, 38, 39, 40, 41, 42, 43, 44, 45 | JPMCB | JPMorgan Chase Bank, National Association | 3 Columbus Circle | 440,000,000.00 | 105,000,000.00 | 3.91400% | Yes | 8 | |||||
9 | Loan | 8, 46, 47, 48 | CREFI | Citi Real Estate Funding Inc. | 250 Livingston | 75,000,000.00 | Yes | 9 | |||||||
10 | Loan | 8, 49, 50, 51 | JPMCB | Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA | Grand Canal Shoppes | Various | 710,000,000.00 | 215,000,000.00 | 6.25000% | Yes | 10 | ||||
11 | Loan | 8, 52, 53 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 78,600,000.00 | Yes | 11 | |||||||
11.01 | Property | Wood Village Town Center | Yes | 11.01 | |||||||||||
11.02 | Property | Pecan Promenade | Yes | 11.02 | |||||||||||
11.03 | Property | Valley Plaza | Yes | 11.03 | |||||||||||
11.04 | Property | Pear Tree | Yes | 11.04 | |||||||||||
11.05 | Property | Glendale Market Square | Yes | 11.05 | |||||||||||
11.06 | Property | Central Park Shopping Center | Yes | 11.06 | |||||||||||
11.07 | Property | Val Vista Towne Center | Yes | 11.07 | |||||||||||
11.08 | Property | 2641 Hall Ave - Riverside, CA | Yes | 11.08 | |||||||||||
11.09 | Property | 606 W Troy - Indianapolis, IN | Yes | 11.09 | |||||||||||
11.10 | Property | Homeland - Bartow, FL | Yes | 11.10 | |||||||||||
11.11 | Property | 2621 Hall Ave - Riverside, CA | Yes | 11.11 | |||||||||||
12 | Loan | 8, 54, 55 | GACC | Deutsche Bank AG, New York Branch | Waterfront Plaza | 2,928,000 | 74,734,022.51 | Yes | 12 | ||||||
13 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Florida Portfolio | Yes | 13 | |||||||||
13.01 | Property | University Parkway Sarasota Self Storage | Yes | 13.01 | |||||||||||
13.02 | Property | Meadow Woods Orlando Self Storage | Yes | 13.02 | |||||||||||
13.03 | Property | Cortez Bradenton Self Storage | Yes | 13.03 | |||||||||||
13.04 | Property | Cheval Lutz Self Storage | Yes | 13.04 | |||||||||||
13.05 | Property | Waterford Lakes Orlando Self Storage | Yes | 13.05 | |||||||||||
13.06 | Property | Lockwood Sarasota Self Storage | Yes | 13.06 | |||||||||||
14 | Loan | 8, 56, 57 | GACC | Deutsche Bank AG, New York Branch | 2 MacArthur | 20,000,000.00 | 5.45000% | Yes | 14 | ||||||
15 | Loan | 8, 58, 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | The Centre | 30,000,000.00 | 70,000,000.00 | 3.45000% | Yes | 15 | |||||
16 | Loan | 8, 62, 63, 64, 65, 66, 67, 68, 69, 70 | JPMCB | JPMorgan Chase Bank, National Association | Vie Portfolio | 46,500,000.00 | Yes | 16 | |||||||
16.01 | Property | University Downs | Yes | 16.01 | |||||||||||
16.02 | Property | Ella Lofts | Yes | 16.02 | |||||||||||
16.03 | Property | University View | Yes | 16.03 | |||||||||||
16.04 | Property | Colonie | Yes | 16.04 | |||||||||||
16.05 | Property | Hillcrest Oakwood | Yes | 16.05 | |||||||||||
16.06 | Property | Southgate | Yes | 16.06 |
A-67
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number | |
17 | Loan | 8, 71, 72, 73 | JPMCB | JPMorgan Chase Bank, National Association | ICON Upper East Side Portfolio | 33,500,000.00 | 57,200,000.00 | 4.50000% | Yes | 17 | |||||
17.01 | Property | 244 East 78th Street | Yes | 17.01 | |||||||||||
17.02 | Property | 332 East 71st Street | Yes | 17.02 | |||||||||||
17.03 | Property | 323 East 78th Street | Yes | 17.03 | |||||||||||
17.04 | Property | 513 East 82nd Street | Yes | 17.04 | |||||||||||
17.05 | Property | 502 East 73rd Street | Yes | 17.05 | |||||||||||
17.06 | Property | 1556 Second Avenue | Yes | 17.06 | |||||||||||
17.07 | Property | 344 East 55th Street | Yes | 17.07 | |||||||||||
17.08 | Property | 228 East 84th Street | Yes | 17.08 | |||||||||||
17.09 | Property | 419 East 82nd Street | Yes | 17.09 | |||||||||||
17.10 | Property | 340 East 81st Street | Yes | 17.10 | |||||||||||
17.11 | Property | 338 East 55th Street | Yes | 17.11 | |||||||||||
17.12 | Property | 409 East 81st Street | Yes | 17.12 | |||||||||||
17.13 | Property | 322 East 74th Street | Yes | 17.13 | |||||||||||
17.14 | Property | 443 East 78th Street | Yes | 17.14 | |||||||||||
17.15 | Property | 340 East 55th Street | Yes | 17.15 | |||||||||||
17.16 | Property | 407 East 81st Street | Yes | 17.16 | |||||||||||
17.17 | Property | 340 East 61st Street | Yes | 17.17 | |||||||||||
17.18 | Property | 242 East 75th Street | Yes | 17.18 | |||||||||||
17.19 | Property | 342 East 76th Street | Yes | 17.19 | |||||||||||
18 | Loan | 74, 75, 76 | CREFI | Citi Real Estate Funding Inc. | Marriott Morgantown Waterfront | 62,874 | 5/17/2037 | Yes | 18 | ||||||
19 | Loan | 77 | JPMCB | JPMorgan Chase Bank, National Association | Crystal Falls | Yes | 19 | ||||||||
20 | Loan | 78, 79, 80, 81 | CREFI | Citi Real Estate Funding Inc. | Oakbrook Terrace | Yes | 20 | ||||||||
21 | Loan | 82 | GACC | Deutsche Bank AG, New York Branch | Winsor Ranch Shopping Center | Yes | 21 | ||||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | Village of Martinsville | Yes | 22 | |||||||||
23 | Loan | 8, 83, 84, 85, 86, 87, 88, 89 | JPMCB | Société Générale Financial Corporation and JPMorgan Chase Bank, National Association | SWVP Portfolio | 185,000,000.00 | Yes | 23 | |||||||
23.01 | Property | InterContinental | 1/23/2033 | Yes | 23.01 | ||||||||||
23.02 | Property | DoubleTree Sunrise | 5/31/2029 | Yes | 23.02 | ||||||||||
23.03 | Property | DoubleTree Charlotte | 10/31/2029 | Yes | 23.03 | ||||||||||
23.04 | Property | DoubleTree RTP | 5/31/2030 | Yes | 23.04 | ||||||||||
24 | Loan | 90, 91, 92 | JPMCB | JPMorgan Chase Bank, National Association | Mercy Medical Office Building | Yes | 24 | ||||||||
25 | Loan | 93, 94 | GACC | Deutsche Bank AG, New York Branch | Dollar General Portfolio II | Yes | 25 | ||||||||
25.01 | Property | Iron Mountain | Yes | 25.01 | |||||||||||
25.02 | Property | Deerwood | Yes | 25.02 | |||||||||||
25.03 | Property | Rose City | Yes | 25.03 | |||||||||||
25.04 | Property | Roscommon | Yes | 25.04 | |||||||||||
25.05 | Property | Bigfork | Yes | 25.05 | |||||||||||
25.06 | Property | Brimfield | Yes | 25.06 | |||||||||||
25.07 | Property | Whittemore | Yes | 25.07 | |||||||||||
25.08 | Property | Frederic | Yes | 25.08 | |||||||||||
25.09 | Property | Lenox | Yes | 25.09 | |||||||||||
25.10 | Property | Paullina | Yes | 25.10 | |||||||||||
25.11 | Property | Adair | Yes | 25.11 | |||||||||||
25.12 | Property | Akron | Yes | 25.12 | |||||||||||
25.13 | Property | New Harmony | Yes | 25.13 | |||||||||||
25.14 | Property | Table Grove | Yes | 25.14 | |||||||||||
25.15 | Property | Griswold | Yes | 25.15 | |||||||||||
25.16 | Property | Neosho | Yes | 25.16 | |||||||||||
25.17 | Property | Sidney | Yes | 25.17 | |||||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | Michigan Self Storage Portfolio | Yes | 26 | |||||||||
26.01 | Property | Compass Self Storage Jackson | Yes | 26.01 | |||||||||||
26.02 | Property | Compass Self Storage Flat Rock | Yes | 26.02 | |||||||||||
26.03 | Property | Storage Pros Lansing | Yes | 26.03 | |||||||||||
27 | Loan | 95, 96, 97 | GACC | Deutsche Bank AG, New York Branch | Calexico Industrial | Yes | 27 | ||||||||
28 | Loan | 98 | JPMCB | JPMorgan Chase Bank, National Association | Shoppes at Cresthaven | Yes | 28 | ||||||||
29 | Loan | 99 | JPMCB | JPMorgan Chase Bank, National Association | Hampton Inn Denver Airport | 7/31/2034 | Yes | 29 | |||||||
30 | Loan | 100, 101, 102 | JPMCB | JPMorgan Chase Bank, National Association | Lakeside Plaza | Yes | 30 | ||||||||
31 | Loan | 103, 104, 105 | JPMCB | JPMorgan Chase Bank, National Association | Pegasus Landing | Yes | 31 | ||||||||
32 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Springhill Suites Chesapeake | 9/30/2038 | Yes | 32 | |||||||
33 | Loan | GACC | Deutsche Bank AG, New York Branch | Jurupa Royale Apartments | Yes | 33 | |||||||||
34 | Loan | 8, 107, 108, 109, 110, 111, 112, 113 | JPMCB | JPMorgan Chase Bank, National Association | Greenleaf at Howell | 36,500,000.00 | Yes | 34 | |||||||
35 | Loan | 114 | GACC | Deutsche Bank AG, New York Branch | Corporate Ridge I | Yes | 35 | ||||||||
36 | Loan | 115, 116 | CREFI | Citi Real Estate Funding Inc. | Franklin Plaza | Yes | 36 |
A-68
Benchmark 2019-B12 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number | |
37 | Loan | 117 | GACC | Deutsche Bank AG, New York Branch | New York Life Building | Yes | 37 | ||||||||
38 | Loan | 118 | GACC | Deutsche Bank AG, New York Branch | Hampton Inn Terre Haute | 3/31/2030 | Yes | 38 | |||||||
39 | Loan | CREFI | Citi Real Estate Funding Inc. | Causeway Center | Yes | 39 | |||||||||
40 | Loan | 119, 120 | GACC | Deutsche Bank AG, New York Branch | Targhee Place | Yes | 40 | ||||||||
41 | Loan | 121, 122, 123 | GACC | Deutsche Bank AG, New York Branch | Houston Building | Yes | 41 | ||||||||
42 | Loan | 124, 125 | CREFI | Citi Real Estate Funding Inc. | Irvington Plaza | Yes | 42 | ||||||||
43 | Loan | 126, 127, 128, 129 | GACC | Deutsche Bank AG, New York Branch | Oak Tree Place | Yes | 43 | ||||||||
44 | Loan | 130 | CREFI | Citi Real Estate Funding Inc. | CVS Plymouth, MN | Yes | 44 | ||||||||
45 | Loan | CREFI | Citi Real Estate Funding Inc. | Creekside Terrace | Yes | 45 | |||||||||
46 | Loan | 131 | JPMCB | JPMorgan Chase Bank, National Association | Walgreens Stockton | Yes | 46 | ||||||||
47 | Loan | 132, 133, 134 | JPMCB | JPMorgan Chase Bank, National Association | 359 South La Brea | Yes | 47 |
A-69
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD. |
(4) | Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
(9) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date of August 6, 2019. The assumed lockout period of 25 payments is based on the expected BMARK 2019-B12 securitization closing date in August 2019. The actual lockout period may be longer. |
(10) | Provided no event of default is continuing, the lender shall disburse capital expenditure funds to the borrower out of the capital expenditure account, within ten (10) days after the delivery by the borrower to the lender of a request therefore (but not more often than once per month), in increments of at least $5,000 (or a lesser amount if the total amount in the capital expenditure account is less than $5,000, in which case only one disbursement of the amount remaining in the account shall be made. |
(11) | Historical cash flow information is not available because the Mortgaged Property was built in 2019. |
A-70
(12) | The lockout period will be at least 24 payment dates beginning with and including the First Due Date of September 1, 2019. The assumed lockout period of 24 payments is based on the expected BMARK 2019-B12 securitization closing date in August 2019. The actual lockout period may be longer. |
(13) | With respect to the Woodlands Mall Loan Combination, the Woodlands Mall Trust Subordinate Companion Loan ($177.4 million) will be held by the Benchmark 2019-B12 trust and will solely back the Woodlands Mall Loan-Specific Certificates (and will not be part of the pool of Mortgage Loans backing the Pooled Certificates). The Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income ($) and Underwritten Net Cash Flow DSCR (x) based on the Woodlands Mall Loan Combination as a whole are 44.6%, 10.1% and 2.30x, respectively. The Administrative Fee Rate (%) for the Woodlands Mall Loan-Specific Certificates is equal to 0.00975%. |
(14) | The Largest Tenant at the 1215 Terra Bella Mortgaged Property, Elementum SCM, Inc., currently subleases 25,000 SF of space to two tenants. Firewood Marketing, Inc., which occupies 12,861 SF of space with a sublease dated July 31, 2018 that expires on January 31, 2021 and Glowlink Communications Technology, Inc., which occupies 12,139 SF of space with a sublease dated October 25, 2018 that also expires on January 31, 2021. |
(15) | The Largest Tenant at the 1245 Terra Bella Mortgaged Property, Google, Inc., currently subleases 15,680 SF to Planet Labs, Inc. that commenced in April 2017 and expires in March 2021. Google, Inc. guarantees Planet Labs, Inc.’s sublease and is a shareholder of Planet Labs, Inc. |
(16) | The Largest Tenant at the 1215 Terra Bella Mortgaged Property, Elementum SCM, Inc., has the option to terminate its lease effective any time after January 31, 2021, with at least 9 months notice prior to the effective date of termination. The Largest Tenant at the 1277 Terra Bella Mortgaged Property, Elementum SCM, Inc. has the option to terminate its lease effective any time on or after December 31, 2020, with at least 9 months notice prior to the effective date of termination. The Largest Tenant at the 1350 West Middlefield Mortgaged Property, Egnyte, Inc., has the option to terminate its lease effective at any time after April 30, 2022, with at least 9 months’ notice prior to the effective date of termination. The Largest Tenant at the 1340 West Middlefield Mortgaged Property, Nuro, Inc. has an option to terminate its lease effective at any time after February 1, 2022. The Second Largest Tenant at the 850 - 900 North Shoreline Mortgaged Property, Vita Insurance Associates, Inc., has the right to terminate its lease at any time after December 31, 2020 with 6 months’ notice prior to the effective date of termination. |
(17) | Ongoing Replacement Reserve ($) deposits into the replacement reserve account are waived so long as the balance in the replacement reserve account remains greater than or equal to $150,000. If the balance in the replacement reserve account falls below $150,000, the borrowers are required to deposit a monthly amount equal to $5,451 until the balance reaches the cap of $150,000. |
(18) | The Zappettini Portfolio Loan Combination may be prepaid with payment of a yield maintenance premium at any time prior to the Due Date occurring in December 2023. There is no lockout period associated with prepayment with payment of a yield maintenance premium. Provided no event of default has occurred and is continuing, at any time after the earlier to occur of (i) May 31, 2022 and (ii) the second anniversary of the last securitization of a note comprising part of The Zappettini Portfolio Loan Combination, The Zappettini Portfolio Loan Combination may be defeased with certain direct full faith and credit obligations of the United States of America or other obligations which are “government securities” permitted under The Zappettini Portfolio Loan documents. Voluntary prepayment of The Zappettini Portfolio Loan Combination is permitted on or after the Due Date occurring in December 2023 without payment of any prepayment premium. |
(19) | 2016 and 2017 cash flows were not provided for the 1277 Terra Bella property because the property was renovated in 2017. Overall, the increase from 2016 NOI ($) to Most Recent NOI (if |
A-71
past 2018) ($) as well as the increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is primarily attributable to recent leasing at the properties. The 1215 Terra Bella property was vacant in 2017 and Elementum SCM, Inc. executed a lease that commenced in February 2018 accounting for $972,000 of underwritten base rent. The 1340 West Middlefield property was vacant in 2018 and Nuro, Inc. executed a lease that commenced in February 2019 accounting for $911,950 of underwritten base rent. In addition, rent steps were underwritten at $294,898 (inclusive of contractual rent steps through 2020 and present value rent steps for The County of Santa Clara). Earthquake insurance was also required in the past at The Zappettini Portfolio Mortgaged Properties, however going forward, the borrowers are not required to maintain earthquake insurance, which is why the underwritten insurance expense is lower than historical insurance expense. | |
(20) | Total Uses is represents a portion of loan proceeds were used to fund the buyout of previous partners’ interests. |
(21) | Ongoing TI/LC Reserves ($) shall be $1.00 per SF ($18,186 per month), capped at three years collections. However, as long as the Mortgaged Property’s occupancy is 90% or greater, Ongoing TI/LC Reserve ($) shall be $0.50 per SF ($9,093 per month). |
(22) | The Mortgaged Property is newly acquired, and limited historical financials were provided at origination. |
(23) | The Mortgaged Property is a condominium unit in a building that is subject to a condominium regime governing a total of 7 condominium units. The borrower sponsor owns 29.99% of the condominium interests and has the right to appoint one of the seven board members on the Executive Board of the condominium association. The Executive Board votes based on the respective ownership interests of unit holders that appointed such board member. The Chemours HQ Loan borrower does not control the Executive Board, but has certain blocking rights on certain major decisions, together with other protections when any decision affects its unit. The sole tenant of the Chemours HQ property, Chemours, also has rights to block certain matters so long as it is the tenant. The related condominium declaration may not be amended in any material respect without the affirmative vote of a supermajority of the members consisting of 75% ownership of the condominium association. The lender also has notice and cure rights under the condominium documents. See “Risk Factors—Lending on Condominium Units Creates Risks for Lenders That Are Not Present When Lending on Non-Condominiums” in the Preliminary Prospectus. |
(24) | The Mortgaged Property is under a master lease structure to comply with Shari’ah principles. The master lease is subordinate to the mortgage, and the affiliates of the borrowers assigned their respective rights as landlords in the leased spaces to the borrower, which in turn assigned such rights to the lender. See “Risk Factors—Risks Relating to Shari’ah Compliant Loans” in the Preliminary Prospectus for additional information. |
(25) | There is not a separate Carve-out Guarantor, and the borrowers are the only indemnitors under the related environmental indemnity agreement. |
(26) | The sole tenant at the Mortgaged Property, Chemours, may go dark in its space provided that it continues to pay rent and otherwise comply with its obligations under the lease. |
(27) | The Mortgage Loan documents provide that the lender may not unreasonably withhold its consent to the borrower consenting to the condominium entering into a property assessed clean energy (PACE) loan that is repaid through multi-year assessments against all of the condominium units, including the Mortgaged Property (based on its pro rata allocation of the PACE loan), subject to the terms and conditions set forth in the Mortgage Loan documents. See “Description of the Mortgage Pool—Additional Indebtedness—Permitted Unsecured Debt and Other Debt” in the Preliminary Prospectus for additional information. |
A-72
(28) | The Mortgaged Property is a historic building which was rehabilitated by the previous owner in accordance with the federal tax code and state regulations to make it eligible for federal historic tax credits (“HTC”). The federal tax credits are subject to recapture if, prior to the five year period ending on April 24, 2024 (the “Recapture Period”), among other conditions: (i) the holder of the tax credits no longer has an ownership interest in the Mortgaged Property, (ii) the Mortgaged Property is physically altered in a manner that impacts the status of the building as a certified historic structure, or (iii) the Mortgaged Property is leased or transferred to a tax-exempt entity which causes the Mortgaged Property to be used as a “tax-exempt use property” (as defined in the Code). See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. |
(29) | As a condition for the lender’s consent to the permitted PACE Loan, the borrower is required to deposit into the Ongoing Other Reserve ($) an additional $600,000.00, which will be deposited with and held by lender to cover obligations under the permitted PACE Loan attributable to the borrower. |
(30) | The Mortgaged Property is newly acquired, and limited historical financials were provided at origination. |
(31) | The entire Mortgaged Property is subject to a condominium regime, with each individual Mortgaged Property being owned by an affiliate of the Massachusetts Institute of Technology. The fee owner of the units master leases each unit to the individual borrower, and the Mortgaged Property is secured by such leasehold interests. Pursuant to each master lease, the fee owner of the units has delegated the rights to exercise its rights and privileges in its capacity as the fee owner of the units under the condominium declaration to each borrower, and the individual borrowers control 100% of the condominium interests. |
(32) | The Largest Tenant at each of the 610 Main Street North and 1 Portland Street Mortgaged Properties, Pfizer, which represents 73.8% of the total net rentable area at the Osborn Triangle Mortgaged Properties, subleases a total of 163,644 square feet at the 610 Main Street North Mortgaged Property, representing 24.2% of the total net rentable area at the Osborn Triangle Mortgaged Properties, as follows: (i) CRISPR Therapeutics (9.7% of total NRA), expiring on January 31, 2027, (ii) Lab Central (4.9% of total NRA), expiring on December 14, 2027, (iii) Casebia Therapeutics (4.8% of total NRA), expiring on March 31, 2024, and (iv) KSQ Therapeutics (4.8% of total NRA), expiring on February 28, 2022. In addition, CRISPR Therapeutics subleases 5,184 square feet of its subleased space to Bayer’s Life Hub Boston, whose sub-sublease expires on March 31, 2024. |
(33) | There is not a separate Carve-out Guarantor, and the borrowers are the only indemnitors under the related environmental indemnity agreement. At origination of the Mortgage Loan, the borrowers obtained an environmental insurance policy issued by the Sirius International Insurance Corporation in the name of the borrowers, with the lender as additional named insured with its successors, assigns and/or affiliates, with per incident and aggregate limits of $5,000,000, a deductible of $25,000 per incident and a term expiring on May 16, 2032. |
(34) | The Annual Ground Lease Payment ($) under each ground lease was prepaid in full prior to the origination of the Osborn Triangle Loan Combination. |
(35) | Natixis Real Estate Capital LLC originated the Mortgage Loan, and sold three notes, Notes A-3, A-4 and A-6, in the aggregate amount of $50,000,000 to JPMCB, which is contributing each of the notes it purchased to Benchmark 2019-B12. |
(36) | The amount on deposit in the Ongoing Replacement Reserve ($) at any given time may not be less than $81,711.00 in the aggregate. |
A-73
(37) | In the event that the trust for whom the applicable individual is acting as a trustee (each such individual, an “Individual Guarantor”) is voluntarily or involuntarily revoked, terminated or otherwise ceases to exist, then such Individual Guarantor will be required to become a Carve-out Guarantor and personally liable under the 10000 Santa Monica Boulevard Mortgage Loan documents. In the event that such trust involuntarily ceases to exist, the liability of such Individual Guarantor under the Mortgage Loan documents may not exceed the sum of the assets of the trust estate received by such Individual Guarantor plus any assets to which such Individual Guarantor would have been entitled but for such revocation, termination or cessation of existence. |
(38) | Two of the borrowers, 3 Columbus Circle LLC – Series A and 3 Columbus Circle LLC – Series B, each a “series” of the third borrower, 3 Columbus Circle LLC, and formed under the Delaware General Corporation Law, together own a portion of the related mortgaged property as tenants-in-common. |
(39) | The lockout period will be at least 29 payment dates beginning with and including the first payment date of April 11, 2019. Defeasance of the 3 Columbus Circle whole loan in full is permitted after the date that is the earlier to occur of (i) April 11, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 29 payments is based on the expected Benchmark 2019-B12 securitization closing date in August 2019. The actual lockout period may be longer. |
(40) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property. |
(41) | The Mortgaged Property is subject to a property tax exemption pursuant to an Industrial & Commercial Incentive Program (“ICIP”), which is scheduled to end in 2022. Based on the appraisal obtained at origination, the tax benefits began to phase out in fiscal year 2017/18, when the applicable exemption was 80% of the full exemption amount, resulting in the tax liability of $6,704,066 for an abatement of $479,428, and will expire in 2020/21, when the applicable exemption will be 20% of the full exemption amount, resulting in an estimated tax liability of $8,177,042 for an abatement of $138,749. The lender underwrote the real estate taxes based on the full real estate taxes without accounting for the exemption. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. |
(42) | A portion of the mortgaged property is subject to a condominium regime. The borrower owns 100% of the condominiums under the condominium regime, and, therefore, owns 100% control of the related condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics— Condominium and Other Shared Interests” in the Preliminary Prospectus for additional information. |
(43) | The Largest Tenant, Young & Rubicam, Inc. leases (i) 214,372 square feet for $76.00 per square foot with an expiration date of July 2033, (ii) 124,760 square feet for $68.60 per square foot with an expiration date of August 2033, (iii) 34,634 square feet for $62.00 per square foot with an expiration date of August 2033 and (iv) 1,300 square feet for $32.50 per square foot with an expiration date in August 2033. In addition, the 3rd Largest Tenant, Nordstrom’s, leases (i) 43,018 square feet for $241.25 per square foot and (ii) 3,973 square feet for $725.00 per square foot. |
(44) | The 5th Largest Tenant, Josephson, is an affiliate of the borrower and the mortgaged property serves as the borrower’s headquarters. |
(45) | The amount on deposit in the Ongoing Other Reserve ($) for expenses anticipated to be incurred in connection with re-leasing the space demised to the Largest Tenant, Young & Rubicam, at any given time may not exceed $40,000,000 in the aggregate. |
A-74
(46) | The Largest Tenant, The City of New York, has the option to terminate on it leases in or around August 2025 or August 2027 with at least 18 months’ notice and if exercised in August 2027, a termination fee of $16,434,979 is due in connection with such termination (no additional termination fee is due if terminated in August 2025). |
(47) | The Mortgaged Property is comprised of 343,486 SF of commercial, office, and ground level retail space and 26,819 SF of residential space consisting of 36 units. Occupancy as of April 1, 2019 is 100.0% for the commercial space and 94.4% based on units for the residential space. |
(48) | The increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is primarily attributable to the increase in The City of New York’s rent in connection with the executed 10-year lease extension. Commercial rental income is comprised of the current rent that The City of New York is paying ($8,150,060) and the straight line average rent over the loan term ($7,024,334). |
(49) | The Grand Canal Shoppes Loan Combination was co-originated by Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association, and Goldman Sachs Bank USA. |
(50) | The Appraised Value ($) represents the “As-Is” of $1,640,000,000 for the Mortgaged Property, effective April 3, 2019, which excludes the portion of the Mortgaged Property currently demised to Barney’s, Inc. (the “Barney’s Parcel”), assuming a partial release of the Barney’s Parcel. The appraised value of the Mortgaged Property, including the Barney’s Parcel, as of April 3, 2019 is $1,680,000,000, and results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 45.2%. |
(51) | The lockout period will be at least 25 payment dates beginning with and including the first payment date of August 1, 2019. Defeasance of the full $975,000,000 Grand Canal Shoppes Loan Combination is permitted after the date that is the earlier to occur of (i) June 4, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Grand Canal Shoppes REMIC Prohibition Period”). For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 payments is based on the expected Benchmark 2019-B12 securitization closing date in August 2019. The actual lockout period may be longer. |
(52) | The Mortgaged Property’s Appraised Value ($) represents the “as portfolio” appraised value of $198,100,000 as of April 29, 2019, which reflects the appraised value on a portfolio basis. On a standalone basis, the 11 Mortgaged Properties have an aggregate “as is” appraised value of $188,710,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD (%) calculated based on the aggregate standalone “as-is” Appraised Value ($) are is 68.1% and 68.1%, respectively. |
(53) | The Largest Tenant at each of the 2621 Hall Ave - Riverside, CA, the 606 W Troy - Indianapolis, IN and the 2641 Hall Ave - Riverside, CA Mortgaged Properties, 48 Forty Solutions, has the option to terminate its respective lease if capital expenditures are required as a result of the specific and unique use of the premises during the last two years of its lease term and the cost thereof exceeds six months’ base rent. 48 Forty Solutions may terminate its lease at any of the aforementioned Mortgaged Properties unless the landlord notifies 48 Forty Solutions, in writing, within 10 days after receipt of the termination notice that the landlord has elected to pay the difference between the actual cost thereof and an amount equal to six months’ base rent. If 48 Forty Solutions is unable to finance the landlord’s share of capital expenditures or if the balance of the base rent due and payable for the remainder of such lease is not sufficient to fully reimburse 48 Forty Solutions on an offset basis, 48 Forty Solutions will have the right to terminate its respective lease at the related Mortgaged Property. The Largest Tenant at the Homeland - Bartow, FL Mortgaged Property, 48Forty Solutions has a one-time option to terminate its lease, effective July 1, 2022 with at least 12 |
A-75
months’ written notice and a termination fee of $500,000 plus any unamortized capital expenditure allowance amortized over a 60-month term at 12% per annum. | |
(54) | The Mortgaged Property’s Appraised Value ($) represents the “as stabilized” appraised value of $170,000,000 as of February 1, 2021, which assumes that the Mortgage Property will have a stabilized occupancy of 95% and absorption of tenant improvements and rent abatement as well as capital expenditures for elevator modernization in years 2019 and 2020. At origination, the borrower reserved $4,447,079 for existing tenant improvements and leasing commissions, $1,418,088 for free/gap rent and $2,300,000 for future approved capital expenditures associated with elevator work. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD (%) are calculated using the As Stabilized Appraised Value ($) of $170,000,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD (%) based on the “as-is” Appraised Value ($) of $157,500,000, which excludes the stabilization assumption, are 79.1% and 58.1%, respectively. |
(55) | The Mortgaged Property is subject to a ground lease which provides for annual rent of (i) from the origination date through December 31, 2020, $2,928,000, (ii) from January 1, 2021 through December 31, 2025, $3,728,000, (iii) from January 1, 2026 through December 31, 2030, $4,428,000, (iv) from January 1, 2031 through December 31, 2035, $5,028,000 and (v) for each five-year period thereafter, an amount determined by mutual agreement, or, if mutual agreement cannot be reached, an amount equal to the fair market value of the land (as determined pursuant to an appraisal process) multiplied by an 8% rate of return. The Mortgage Loan was underwritten based on the current ground rent of $2,928,000. The ground lease provides that upon a foreclosure or deed in lieu of foreclosure, the leasehold mortgagee (or its assignee) may sell or assign the leasehold estate, provided that (i) a copy of such assignment is delivered to the ground lessor and (ii) no other assignment of the ground lease may be made without the ground lessor’s prior written consent. |
(56) | The Mortgaged Property’s Appraised Value ($) represents the “as stabilized” appraised value of $85,000,000 as of May 7, 2020. The stabilized value is based on the condition that which assumes the contractual tenant improvement and leasing commission obligations have been fulfilled and there is no outstanding free rent. At origination, the borrower reserved $528,032 into a tenant improvements and leasing commissions reserve and $2,497,221 into a free rent reserve. Therefore, since the Appraisal’s conditions are satisfied, the Prospective Market Value Upon Stabilization is relied upon. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD (%) calculated based on the “as-is” Appraised Value ($) of $82,500,000, which excludes the stabilization assumption, are 41.2% and 41.2%, respectively. |
(57) | Historical cash flow information is not available because the Mortgaged Property was recently acquired by the sponsor with both tenants taking occupancy in the last year. |
(58) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date of August 6, 2019. The assumed lockout period of 25 payments is based on the expected BMARK 2019-B12 securitization closing date in August 2019. The actual lockout period may be longer. |
(59) | As part of this transaction, the borrower sponsor, Leibel Lederman, acquired a 60% majority stake in the ownership structure via an approximately $16.7MM fresh cash equity investment for the recapitalization of the Property, which represents Principal’s New Cash Contribution ($). The original developer and seller of the 60% interest in the Property (who maintains a 40% equity interest in the ownership structure) received approximately $12.8MM of sale proceeds as part of the recapitalization which is shown as Other Uses ($). |
(60) | The Centre Property was recently constructed in 2017 and was in lease up from October 2017 through June 2019, therefore no historical information is available. |
A-76
(61) | With respect to The Centre Loan Combination, the Centre Trust Subordinate Companion Loan ($70.0 million) will be held by the Benchmark 2019-B12 trust and will solely back the Centre Loan-Specific Certificates (and will not be part of the pool of Mortgage Loans backing the Pooled Certificates). The Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income ($) and Underwritten Net Cash Flow DSCR (x) based on The Centre Loan Combination as a whole are 69.1%, 6.1% and 1.32x, respectively. The Administrative Fee Rate (%) for The Centre Loan-Specific Certificates is equal to 0.00975%. |
(62) | The University Downs, Ella Lofts, University View and Hillcrest Oakwood individual Mortgaged Properties are leased by the bed. The Colonie and Southgate mortgaged properties are leased by the unit. Occupancy % is based on the weighted average of the mix described above. |
(63) | The Occupancy (%) reflects 2018 occupancies. |
(64) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($), primarily because of an approximately $610,538 increase in UW NOI ($) from Most Recent NOI ($) at the Hillcrest Oakwood property, related to the implementation of a new management team in September 2018. UW NOI is based on occupancy from the in-place rent roll as of December 2018 of 90.0%. Average occupancy for the TTM ending March 2019 period was approximately 85.4%. |
(65) | A portion of the University Downs mortgaged property consists of 42 condominium units that are subject to a condominium regime governing a total of 272 condominium units. The borrower does not have the right to appoint a board member consisting of five members or control the condominium association, as the units comprising a portion of the University Downs mortgaged property constitute only 15.51% of the association. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information. |
(66) | If, at any time, the amount on deposit with the lender for the Condominium Assessments Reserve Fund (as defined below) in the Upfront Other Reserve ($) does not equal the product of (i) 150% and (ii) one month of assessments due from the borrower to the condominium association (the “Condominium Association”) under the related condominium declaration (the product of the foregoing (i) and (ii), the “Condominium Assessments Reserve Fund”), then, on the immediately succeeding Payment Due Date, the borrower will be required to deposit with the lender the amount necessary to cause the amount on deposit to equal the Condominium Assessments Reserve Fund. The amount required to be deposited by the borrowers is determined by the lender based on the most recent monthly assessment amount and the annual budget of the Condominium Association provided to the lender in accordance with the mortgage loan documents. |
(67) | The borrowers are required to deposit into the Ongoing Other Reserve ($), on each of the first 15 Due Dates, $50,256.67 (for a total of $753,850.05, with $25,128.34 per month being available for certain planned capital improvements relating to the Colonie Mortgaged Property and $25,128.33 per month being available for planned capital improvements relating to the Southgate Mortgaged Property), which amounts are reasonably estimated by the lender based on the borrower’s budget to be due for completion of the planned capital improvements at these properties. |
(68) | The borrowers (i) were required to deposit into the Ongoing Other Reserve ($) on March 1, April 1 and May 1 of 2019, $12,375.00, and (ii) thereafter, are required to deposit into the Monthly Other Reserve ($) on each October 1, November 1, December 1, January 1, February 1, March 1, April 1 and May 1, commencing on October 1, 2019 (the “Seasonality Payment Period”), an amount determined by the lender on or before October 1 of each year (commencing on October 1, 2019) equal to the amount which, if added to net operating income of the Mortgaged Property for the immediately preceding period spanning June 1, July 1 and August 1 (the “Seasonality Disbursement Period”), would cause the debt service coverage ratio for such immediately preceding Seasonality Disbursement Period to equal 1.35x. |
A-77
(69) | Upon completion of the capital improvements planned for the Mortgaged Property to, among other requirements, replace furniture and appliances, install new floors, and paint the exterior, which capital improvements are required to be completed by January 28, 2021, the debt service coverage ratio that triggers the excess cash sweep increases from 1.40x to 1.50x. |
(70) | The entire Mortgaged Property is master leased from the borrowers, as the fee owners of the Mortgaged Property and the master lessor, to the borrowers’ affiliates, as master lessees, and subleased from such affiliates to another affiliate, as a master sublessee and the lessor to the end-user tenants, to comply with Shari’ah principles. The lender has received a mortgage on the fee interest in the Mortgaged Property. The master lease is subordinate to the mortgage, and the affiliates of the borrowers assigned their respective rights as landlords in the leased spaces to the borrower, which in turn assigned such rights to the lender. See “Risk Factors—Risks Relating to Shari’ah Compliant Loans” in the Preliminary Prospectus for additional information. |
(71) | Each of the ICON Upper East Side Portfolio – 1556 Second Avenue, ICON Upper East Side Portfolio – 344 East 55th Street, ICON Upper East Side Portfolio – 419 East 82nd Street, ICON Upper East Side Portfolio – 443 East 78th Street Mortgaged Properties is a mixed use building containing multifamily and commercial units. In each case, Units reflects both the multifamily and commercial units, but Occupancy % reflects only the multifamily units. |
(72) | The borrower is permitted the five-day Grace Period- Default no more than one time during any 12-month period. |
(73) | The Underwritten Net Cash Flow ($) is based on the lender’s portfolio level underwriting, which applies additional vacancy at a portfolio level in excess of the in-place vacancy at the property level. Based on the in-place rent roll as of April 2019, the portfolio has a 2.8% economic vacancy rate, while the underwritten portfolio level vacancy assumption is 5.0% for market rate and commercial units. As such, the Underwritten Net Cash Flow ($) does not reflect the sum of the cash flow underwritten for the 19 individual mortgaged properties, as vacancy was underwritten based on the in-place rent roll on a property level. |
(74) | The amount of FF&E reserve that needs to be deposited is tied to the amount required to be deposited by the related franchisor under the franchise agreement. Beginning in January 2020 and each January thereafter, the reserve will be determined by lender. |
(75) | The Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated net of a $250,000 holdback reserve. The holdback reserve of $250,000 for designated replacements is required to be disbursed to the borrower provided that, after giving effect to such disbursement, the debt yield will be equal to or exceeds 11.00%. The Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) calculated based on the fully funded aggregate Mortgage Loan amount of $23,000,000 are 13.5% and 10.2%, respectively. |
(76) | The City of Morgantown leased the Morgantown Event Center (such leasehold interest being part of the collateral) to the borrower, which is considered a leasehold interest fee with annual ground lease payments of approximately $62,874, the last payment will be on November 26, 2024 at which point the leasehold interest will terminate and the fee interest will revert to the related borrower. |
(77) | The borrowers own the Mortgaged Property as tenants-in-common. |
(78) | The Largest Tenant, SHC Direct, leases 22,187 SF of space that expires on March 31, 2025 and 100 SF of space that expires on October 31, 2019. |
A-78
(79) | The borrower is required to make the following deposits related to the Ongoing Replacement Reserve ($): $6,768.18 beginning on the First Due Date through the Due Date in July 2021, $2,900.65 from the Due Date in August 2021 through the Due Date in July 2024, $4,834.42 from the Due Date in August 2024 through the Due Date in July 2028 and $1,933.77 from the Due Date in August 2028 and thereafter. |
(80) | At origination, the borrower deposited $1,600,000 into the Upfront TI/LC Reserve ($). If the balance in the TI/LC reserve falls below $1,250,000 the borrower is required to deposit a monthly amount equal to $38,675.33 until the balance reaches the TI/LC Caps ($) of $1,500,000. |
(81) | The Second Largest Tenant, Matson Integrated Logistics, Inc. has the option to terminate its lease effective July 31, 2021, with notice by July 31, 2020 and payment of a termination fee equal to 8 months’ rent. The Fourth Largest Tenant, Pump Management Services Co., has the option to terminate its lease effective as of the last day of the 72nd month of the term (10/31/20 based on expansion s/d of 11/1/14) , with at least 12 months’ notice prior to the effective date of termination. |
(82) | The Upfront TI/LC Reserve ($) is $200,000 as of the Cut-off Date ($1.50 per SF), capped at $510,000. Ongoing TI/LC Reserve ($) deposits through and including December 2026 will be $8,416.67. Beginning in January 2027 through the remainder of the loan term, Ongoing TI/LC Reserve ($) deposits will be $14,583. |
(83) | With respect to the InterContinental and DoubleTree RTP Mortgaged Properties, approximately 21.2% and 20.9%, respectively, of Underwritten EGI ($) is attributable to the food and beverage outlets at the Mortgaged Properties. |
(84) | The Appraised Value ($) reflects the “As Portfolio” appraised value of $335,600,000 as of October 16, 2018, which assumes the bulk sale value of the mortgaged properties in one transaction to one purchaser and the escrowing of funds required for the capital deduction from the appraisal. The sum of the “as-is” appraised values for the mortgaged properties on an individual basis as of October 2018 is $316,600,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 63.2%. |
(85) | The Appraised Value ($) for the DoubleTree Charlotte Mortgaged Property reflects an “As Is, Assuming Capital Deduction Is Escrowed” value of $50,000,000 as of October 11, 2018, which assumes that capital deduction will be required to fund necessary upgrades for the mortgaged property. The “as-is” appraised value as of October 11, 2018 is $45,400,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 63.2% and 63.2%, respectively. |
(86) | The lockout period will be at least 27 payment dates beginning with and including the first payment date of June 1, 2019. Defeasance of the SWVP Portfolio whole loan in full is permitted after the date that is the earlier to occur of (i) May 1, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 27 payments is based on the expected Benchmark 2019-B12 securitization closing date in August 2019. The actual lockout period may be longer. |
(87) | A portion of the SWVP Portfolio – InterContinental Mortgaged Property consists of the borrower’s leasehold interest in a space lease not structured as a financeable ground lease for 120 parking spaces on an adjacent property. Please see “Description of the Mortgage Pool—Statistical Characteristics of the Mortgage Loans—Leasehold Interests” in the prospectus for additional information. |
(88) | During the continuance of any cash management period as set forth in the related mortgage loan documents, the borrowers are required to deposit on each Due Date into the Ongoing Other Reserve ($) an amount equal to the amount of the taxes collected directly from patrons or guests or included as part of or paid with the sales price of any goods or services for the preceding period |
A-79
from and including the 21st day of any calendar month to and including the 20th day of the immediately succeeding calendar month (such period, a “Hotel Tax Reporting Period”) as set forth on the tax report for the hotel for such preceding Hotel Tax Reporting Period. | |
(89) | The borrowers are required to deposit an amount into the Ongoing Replacement Reserve ($) equal to the greater of (i) 1/12 of the amount required to be reserved for capital expenditures and FF&E under the applicable franchise agreement and (ii) 1/12 of 5.0% of the aggregate annual rents (excluding hotel taxes) based on the prior year. |
(90) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because of recent leasing, including with respect to the Largest Tenant, Mercy Medical Center, whose lease term commenced in May 2019, and contractual rent steps at the Mortgaged Property. |
(91) | The Mortgaged Property is newly acquired, and limited historical financials were provided at origination. |
(92) | The settlement statement provided in connection with the origination of the Mortgage Loan did not include the upfront reserve requirements, even though the borrower was required at origination to deposit such upfront reserve amounts shown on this Annex A. |
(93) | The related Mortgage Loan is an ARD loan with an anticipated repayment date (“ARD”) of June 6, 2029 and a final maturity date of June 6, 2033. From and after the ARD, the related Mortgage Loan accrues interest at a fixed rate equal to the greater of (i) 4.5200% (the “Initial Interest Rate”) (or when applicable, the default rate) plus 3.0000% per annum or (ii) the swap rate calculated by the linear interpolation of mid-market swap yields, as reported on Reuters Capital Markets screen 19901 (SEMI-BOND column), as of the ARD plus 2.02000% (the “Adjusted Interest Rate”); however, interest accrued at the excess of the Adjusted Interest Rate over the Initial Interest Rate (the “Accrued Interest”) will be deferred. From and after the ARD, all excess cash flow from the Mortgaged Property after the payment of reserves, interest calculated at the Initial Interest Rate and operating expenses will be applied (i) first to repay the principal balance of the related Loan and (ii) second to the payment of Accrued Interest. |
(94) | Historical cash flow information is not available because the Mortgaged Property was recently acquired by the sponsor with all properties being built in the last two years. |
(95) | Underwritten Net Operating Income ($) is more than 10% greater than Most Recent NOI (if past 2018) ($) mostly due to an executed lease in August 2018 with Vertiv which accounts for 37.3% of net rentable area and 38.0% of base rent. |
(96) | The Mortgaged Property’s Appraised Value ($) represents the “as complete” appraised value of $19,400,000 as of May 1, 2020, which assumes the proposed roof repairs are completed in a quality manner. At origination, the borrower reserved $668,638 for such roof repairs. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD (%) calculated based on the “as-is” Appraised Value ($) of $18,900,000 as of April 23, 2019, which excludes the completion assumption, are 73.2% and 58.8%, respectively. |
(97) | At origination, the mortgage loan was made to the related borrowers which were 100% owned indirectly by 1031 Exchange Professionals, Inc., and each related borrower entered into a master lease with a master tenant to facilitate a “reverse” 1031 exchange under the Internal Revenue Code (each such transfer, a “1031 Reverse Exchange Transfer”). The master tenant was a co-borrower on the Mortgage Loan at closing and made a loan to the related borrower at closing (the “Initial Subordinate Loan”) for the acquisition of the related property. The Internal Revenue Code requires a “reverse” 1031 exchange to be completed within 180 days following the origination date, upon which the Initial Subordinate Loans would be paid off and the master leases would be terminated. |
A-80
On June 21, 2019, a 1031 Reverse Exchange Transfer relating to the Mortgaged Property was completed, the Initial Subordinate Loan was paid off in full and the above-referenced master leases were terminated. | |
(98) | The Underwritten Net Operating Income ($) is more than 10% higher than the 2018 NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property. |
(99) | The Appraised Value ($) represents the “Hypothetical Market Value As If PIP Funded” value of $20,128,000 for the Mortgaged Property, effective May 16, 2019, which assumes the PIP has been completed as of the date of inspection. The “as-is” appraised value of the Mortgaged Properties (without taking into account such assumption) as of May 16, 2019 is $19,000,000. |
(100) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because of contractual rent steps at the Mortgaged Property. |
(101) | The borrower acquired the Mortgaged Property in 2017, and some historical financials may not be available. |
(102) | Naya, an affiliate of the borrower sponsor and the Carve-out Guarantor, has recently executed a lease for a premise of approximately 3.4% of the net rentable area and approximately 2.3% of the Underwritten EGI ($). |
(103) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because of the lender underwrote the in-place rent roll and grossed-up vacant units at market rents, reflecting the two leases into which the United States Navy has entered encompassing 49 of the 190 total multifamily units at the Mortgaged Property. The term of each lease is one year, with nine one-year extension options. |
(104) | The Mortgaged Property was purchased by the sponsor in February 2018 as vacant, and limited historical financials were available at origination. |
(105) | The United States Navy has entered into two leases with the borrower encompassing 49 of the 190 total multifamily units at the Mortgaged Property. The term of each lease is one year, with nine one-year extension options. The United States Navy may also terminate the leases with a 180 days’ notice following the expiration date of the first lease term. |
(106) | The Ongoing Other Reserve ($) will be collected in July and August annually and released in December, January and February which are seasonal months. |
(107) | The Appraised Value ($) represents the “Hypothetical As Stabilized” value of $66,900,000 for the mortgaged property, effective February 8, 2019, which assumes build-out costs, tenant improvements, leasing commissions and rent abatements for Climbzone and Starbucks are funded. Climbzone has taken occupancy as of June 1, 2019. At origination of the mortgage loan, the borrower deposited approximately $1.8 million to cover these costs. An additional $632,500 was reserved for the build-out of Starbucks’ space. The “as-is” appraised value as of February 8, 2019, is $63,600,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 73.1% and 63.4%, respectively. |
(108) | The borrowers own the Mortgaged Property as tenants-in-common. |
(109) | The borrower is permitted the five-day Grace Period- Late Fee no more than one time during any 12-month period. |
A-81
(110) | The construction of the related Mortgaged Property was completed in 2017, and some historical financials may not be available. |
(111) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because of new leases signed with Five Star Climbzone USA LLC and Starbucks, totaling 26,370 square feet and 10.2% of underwritten base rent. |
(112) | A portion of the Mortgaged Property is subject to a condominium regime. The borrowers hold a majority vote of all owners of the condominium units and is entitled to unilaterally elect the entire condominium board without the consent of any other party. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics— Condominium and Other Shared Interests” in the prospectus for additional information. |
(113) | The Third Largest Tenant, LA Fitness, has the right to terminate its lease effective as of the last day of July 2027 with a 180 days’ notice. The Fifth Largest Tenant, Sleepy’s, has a one-time right to cancel and terminate its lease effective as of November 30, 2023, with a 180 days’ notice and the payment of a termination fee in the amount equal to the tenant improvement allowance set forth in the lease. |
(114) | Upon the earlier of (i) commencement of Year 4 of the Mortgage Loan term, (ii) either (x) Premiere Global Services and Hyland renewing or extending their leases to extend the term of each lease at least two years beyond the maturity date, (y) Premiere Global Services renewing or extending its lease to extend the term at least two years beyond the maturity date and Premiere Global Services re-opening for business in its demised space or (z) the entirety of the Premiere Global Services space being re-tenanted pursuant to qualified leases (as defined in the loan documents), and all tenant improvement obligations and leasing commissions in connection with any such events being satisfied and any initial period of rent abatements expiring, or (iii) delivery of a recognition agreement from Hyland in form and substance satisfactory to Lender (“TILC Reduction Conditions”), the Ongoing TI/LC Reserve ($) will be reduced to $8,500 on a monthly basis. Upon the earlier of satisfaction of the TILC Reduction Conditions or deliver of a recognition agreement from Hyland in form and substance satisfactory to Lender, the TI/LC Reserve Cap ($) will be reduced to $750,000. |
(115) | The Third Largest Tenant, Union First Market Bank, provided no event of default then exists which has continued beyond any applicable grace period without the landlord’s consent, has a one-time option to terminate its lease effective on the last day of the sixty-third month of the term, with at least six months’ prior notice of termination, and payment of a termination fee equal to the unamortized costs of the improvements and leasing commissions, amortized over one hundred twenty-three months at an eight percent amortization rate, and four months of rent. The Fourth Largest Tenant, Aerotek, has the option to terminate its lease effective any time after the end of the 40th month, with notice by the end of the 31st month and a payment fee equal to two months of minimum annual rent at the current rate, plus the unamortized balance of all leasing commissions paid by the landlord in connection with the lease and the cost of all improvements. |
(116) | The increase from Most Recent NOI (if after 2018) ($) to Underwritten Net Operating Income ($) is primarily attributable due to the significant amount of investment the sponsor has put into the property since acquisition. When the sponsor acquired the Mortgaged Property in 2017, the Mortgaged Property’s occupancy was 48.3%, due to significant investment and property management occupancy has since raised to 87.7%. |
(117) | The Fourth Largest Tenant, Blue Ocean Brain, has the one-time option to terminate its lease on June 30, 2022 by providing nine months’ notice and paying a termination fee equal to three months’ rent plus unamortized TI/LC. |
A-82
(118) | The Ongoing Other Reserve ($) deposits will be required only during the months of April through November. |
(119) | Underwritten Net Operating Income ($) is more than 10% greater than Most Recent NOI (if past 2018) ($) due to tenant lease up throughout 2019. |
(120) | Historical cash flow information is not available because the Mortgaged Property was recently acquired by the sponsor. |
(121) | Underwritten Net Operating Income ($) is more than 10% greater than Most Recent NOI (if past 2018) ($) mostly due to an executed lease in May 2019 with Glen Una which accounts for 13.7% of net rentable area and 16.8% of base rent. |
(122) | Historical cash flow information is not available because the Mortgaged Property was recently acquired by the sponsor. |
(123) | At origination, the mortgage loan was made to the related borrowers which were 100% owned indirectly by 1031 Exchange Professionals, Inc., and each related borrower entered into a master lease with a master tenant to facilitate a “reverse” 1031 exchange under the Internal Revenue Code (each such transfer, a “1031 Reverse Exchange Transfer”). The master tenant was a co-borrower on the Mortgage Loan at closing and made a loan to the related borrower at closing (the “Initial Subordinate Loan”) for the acquisition of the related property. The Internal Revenue Code requires a “reverse” 1031 exchange to be completed within 180 days following the origination date, upon which the Initial Subordinate Loans would be paid off and the master leases would be terminated. On June 21, 2019, a 1031 Reverse Exchange Transfer relating to the Mortgaged Property was completed, the Initial Subordinate Loan was paid off in full and the above-referenced master leases were terminated. |
(124) | The Third Largest Tenant, American Charter Schools Foundation, has the option to terminate its lease effective December 31, 2024, with notice by June 30, 2024 and a payment of a termination fee equal to $39,057.43. |
(125) | At origination the borrower deposited $207,500 into the Upfront TI/LC Reserve ($). If the balance in the TI/LC reserve falls below $150,000 the borrower is required to deposit a monthly amount equal to $3,904 until the balance reaches the TI/LC cap ($) of $150,000. |
(126) | Annual capital improvement reserves are to be $0.55 per SF, capped at two years’ of collections. Once the HVAC work is completed in year 3, the capital improvements collections will be reduced to $0.35 per SF and the cap will reset to two years’ collections at the new rate ($46,749). |
(127) | An Upfront TI/LC Reserve ($) in the amount of $200,000 was deposited at origination. When this account falls to a balance of $50,000, Ongoing TI/LC Reserve ($) collection shall commence in the amount of $1.00 per SF annually, capped at $150,000, to be replenished if drawn. During the last twelve months of the Mortgage Loan, there will be no cap of the TI/LC reserve and the ongoing collections will be $4.00 per SF unless the Sedgwick Lease and Lifeline Lease are each extended at least 1 year past maturity or replaced with a lease that extends at least 1 year past maturity. |
(128) | A separate Sedgwick TI/LC account shall be established at origination with an upfront deposit in the amount of $100,000. At the earlier of 3 months prior to each Sedgwick expiration or upon Sedgwick giving notice to vacate, or upon Sedgwick going dark, an additional $100,000 TI/LC shall be deposited for Sedgwick. |
(129) | The Largest Tenant, Lifeline Screening, has the one-time option to terminates its lease on June 30, 2026 by providing 12 months’ notice and paying a termination fee equal to two months of base rent plus unamortized tenant improvements plus leasing commissions at a 7% interest rate. The Fourth |
A-83
Largest Tenant, Leukemia & Lymphoma Society, has the right to terminate its lease by giving notice on or before April 30, 2021. The termination date will be nine months after such notice is given. Upon termination, Leukemia & Lymphoma Society will owe a termination fee in an amount equal to three months base rent plus unamortized leasing costs at an 8% interest rate. The Fifth Largest Tenant, OAESV, has the right to terminate its lease by giving notice on or before March 31, 2021. The termination date will be nine months after such notice is given. OAESV will owe a termination fee in an amount equal to unamortized leases costs at an 8% interest rate. | |
(130) | The Mortgaged Property was built in 2018 and therefore historical information is not available. |
(131) | The Mortgaged Property is newly acquired, and limited historical financials were provided at origination. |
(132) | The lease term of the sole tenant at the Mortgaged Property commenced in 2016, and limited historical financials were provided at origination. |
(133) | If the lender requests for the borrower to make structural changes to the Mortgage Loan to create one or more mezzanine loans and/or to issue preferred equity (the “Mezzanine/Preferred Equity Option”), the borrower has the right (the “Prepayment Option”), for 30 days following the borrower’s receipt of written notice from the lender that it is exercising its rights to the Mezzanine/Preferred Equity Option, which notice will include the approximate anticipated principal balance of the mezzanine and/or preferred equity loan (the “Mezzanine/Preferred Equity Loan Amount”), to prepay the Mortgage Loan in an amount equal to the Mezzanine/Preferred Equity Loan Amount together with all costs and expenses in connection therewith but without payment of any prepayment premium, penalty or fee. |
(134) | The Mortgage Loan documents permit a grace period of five days with respect to the scheduled monthly payment no more frequently than two times in any 12-month period. |
A-84