FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-228597-01
     

 

 

 

 

  
  FREE WRITING PROSPECTUS, DATED JULY 11, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 General Property Type Detailed Property Type Year Built Year Renovated
1 Loan   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 Office CBD 2019 NAP
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall NAP NAP 1201 Lake Woodlands Drive The Woodlands Texas 77380 Retail Super Regional Mall 1994, 2003, 2016 NAP
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio NAP NAP         Office Suburban    
3.01 Property       1350 West Middlefield     1350 West Middlefield Road Mountain View California 94043 Office Suburban 1975 NAP
3.02 Property       1212 Terra Bella     1212 Terra Bella Avenue Mountain View California 94043 Office Suburban 1976 NAP
3.03 Property       850 - 900 North Shoreline     850-900 North Shoreline Boulevard Mountain View California 94043 Office Suburban 1969 NAP
3.04 Property       1277 Terra Bella     1277 Terra Bella Avenue Mountain View California 94043 Office Suburban 1962 2017
3.05 Property       1215 Terra Bella     1215 Terra Bella Avenue Mountain View California 94043 Office Suburban 1974 NAP
3.06 Property       1340 West Middlefield     1340 West Middlefield Road Mountain View California 94043 Office Suburban 1977 NAP
3.07 Property       1255 Terra Bella     1255 Terra Bella Avenue Mountain View California 94043 Office Suburban 1990 NAP
3.08 Property       1305 Terra Bella     1305 Terra Bella Avenue Mountain View California 94043 Office Suburban 1977 NAP
3.09 Property       1330 West Middlefield     1330 West Middlefield Road Mountain View California 94043 Office Suburban 1975 NAP
3.10 Property       1245 Terra Bella     1245 Terra Bella Avenue Mountain View California 94043 Office Suburban 1965 NAP
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square NAP NAP 1746 South Victoria Avenue Ventura California 93003 Retail Anchored 2002-2003 NAP
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ NAP NAP 1007 North Market Street Wilmington Delaware 19801 Office CBD 1913-1970 2018
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle NAP NAP         Mixed Use Office/Laboratory    
6.01 Property       610 Main Street North     610 Main Street Cambridge Massachusetts 02139 Mixed Use Office/Laboratory 2016 NAP
6.02 Property       1 Portland Street     1 Portland Street Cambridge Massachusetts 02139 Mixed Use Office/Laboratory 2013 NAP
6.03 Property       700 Main Street     700 Main Street Cambridge Massachusetts 02139 Mixed Use Office/Laboratory Late 1800s 2002, 2012
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard NAP NAP 10000 Santa Monica Boulevard Los Angeles California 90067 Multifamily High Rise 2017 NAP
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle NAP NAP 3 Columbus Circle New York New York 10019 Office CBD 1927 2010-2013
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston NAP NAP 250 Livingston Street  Brooklyn New York 11201 Mixed Use Office/Multifamily  1910 2013
10 Loan   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 Retail Specialty Retail 1999 2007
11 Loan   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         Various Various    
11.01 Property       Wood Village Town Center     22557 Northeast Park Lane Wood Village Oregon 97060 Retail Anchored 2006 NAP
11.02 Property       Pecan Promenade     2735-2755 South 99th Avenue & 9820-9870 West Lower Buckeye Road Tolleson Arizona 85353 Retail Anchored 2006 NAP
11.03 Property       Valley Plaza     3115 South McClintock Drive Tempe Arizona 85282 Retail Anchored 1991 NAP
11.04 Property       Pear Tree     504 East Perkins Street Ukiah California 95482 Retail Anchored 1977 1998
11.05 Property       Glendale Market Square     5840, 5870, 5880, 5890 West Bell Road & 17045 North 59th Avenue Glendale Arizona 85308 Retail Anchored 1988 NAP
11.06 Property       Central Park Shopping Center     7425-7719 East Iliff Avenue; 2150 South Quebec Street Denver Colorado 80231 Retail Anchored 1986 NAP
11.07 Property       Val Vista Towne Center     1395-1505 East Warner Road Gilbert Arizona 85296 Retail Anchored 2000 NAP
11.08 Property       2641 Hall Ave - Riverside, CA     2641 Hall Avenue Riverside California 92509 Industrial Warehouse/Distribution 1987, 2013 NAP
11.09 Property       606 W Troy - Indianapolis, IN     606 West Troy Avenue Indianapolis Indiana 46225 Industrial Warehouse/Distribution 1967 1989
11.10 Property       Homeland - Bartow, FL     5700 US Highway 17 South Bartow Florida 33830 Industrial Warehouse/Distribution 1983 NAP
11.11 Property       2621 Hall Ave - Riverside, CA     2621 Hall Avenue Riverside California 92509 Industrial Warehouse/Distribution 1990 NAP
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza NAP NAP 500 Ala Moana Boulevard Honolulu Hawaii 96813 Mixed Use Office/Retail 1989 2006
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida NAP NAP         Self Storage Self Storage    
13.01 Property       University Parkway Sarasota Self Storage     8424 Florida Street Sarasota Florida 34243 Self Storage Self Storage 2010 NAP
13.02 Property       Meadow Woods Orlando Self Storage     800 Greenway Professional Court Orlando Florida 32824 Self Storage Self Storage 2007 NAP
13.03 Property       Cortez Bradenton Self Storage     8915 Cortez Road Bradenton Florida 34210 Self Storage Self Storage 2004 NAP
13.04 Property       Cheval Lutz Self Storage     19020 North Dale Mabry Highway Lutz Florida 33548 Self Storage Self Storage 2002 NAP
13.05 Property       Waterford Lakes Orlando Self Storage     14120 East Colonial Drive Orlando Florida 32826 Self Storage Self Storage 2007 NAP
13.06 Property       Lockwood Sarasota Self Storage     7750 Lockwood Ridge Road Sarasota Florida 34243 Self Storage Self Storage 2005 NAP
14 Loan   GACC Deutsche Bank AG, New York Branch 2 MacArthur NAP NAP 2 MacArthur Place Santa Ana California 92707 Office Suburban 2001 NAP
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre NAP NAP 695 Anderson Avenue Cliffside Park New Jersey 07010 Multifamily High Rise 2017 NAP
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio NAP NAP         Multifamily Various    
16.01 Property       University Downs     120 15th Street Tuscaloosa Alabama 35401 Multifamily Student Housing 2011 NAP
16.02 Property       Ella Lofts     817 Chestnut Street San Marcos Texas 78666 Multifamily Student Housing 2016 NAP
16.03 Property       University View     2190 Northwest 4th Court Boca Raton Florida 33431 Multifamily Student Housing 2009 NAP
16.04 Property       Colonie     7 Bristol Court Amherst New York 14228 Multifamily Garden 1973 NAP
16.05 Property       Hillcrest Oakwood     1101 Fuller Avenue & 19700 14 Mile Road Big Rapids Michigan 49307 Multifamily Student Housing 1969, 2002 NAP
16.06 Property       Southgate     801 A Southgate Drive State College Pennsylvania 16801 Multifamily Student Housing 1969 NAP
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio NAP NAP         Various Various    
17.01 Property       244 East 78th Street     244 East 78th Street New York New York 10075 Multifamily Mid Rise 1910 2017
17.02 Property       332 East 71st Street     332 East 71st Street New York New York 10021 Multifamily Mid Rise 1925 2011
17.03 Property       323 East 78th Street     323 East 78th Street New York New York 10075 Multifamily Mid Rise 1910 2017
17.04 Property       513 East 82nd Street     513 East 82nd Street New York New York 10028 Multifamily Mid Rise 1910 2017
17.05 Property       502 East 73rd Street     502 East 73rd Street New York New York 10021 Multifamily Mid Rise 1910 2017
17.06 Property       1556 Second Avenue     1556 Second Avenue New York New York 10028 Mixed Use Multifamily/Retail 1910 NAP
17.07 Property       344 East 55th Street     344 East 55th Street New York New York 10022 Mixed Use Multifamily/Retail 1940 2017
17.08 Property       228 East 84th Street     228 East 84th Street New York New York 10028 Multifamily Mid Rise 1910 2015
17.09 Property       419 East 82nd Street     419 East 82nd Street New York New York 10028 Mixed Use Multifamily/Office 1910 NAP
17.10 Property       340 East 81st Street     340 East 81st Street New York New York 10028 Multifamily Mid Rise 1910 2018
17.11 Property       338 East 55th Street     338 East 55th Street New York New York 10022 Multifamily Mid Rise 1950 2015
17.12 Property       409 East 81st Street     409 East 81st Street New York New York 10028 Multifamily Mid Rise 1900 2018
17.13 Property       322 East 74th Street     322 East 74th Street New York New York 10021 Multifamily Mid Rise 1910 NAP
17.14 Property       443 East 78th Street     443 East 78th Street New York New York 10075 Mixed Use Multifamily/Retail 1924 NAP
17.15 Property       340 East 55th Street     340 East 55th Street New York New York 10022 Multifamily Mid Rise 1920 2015
17.16 Property       407 East 81st Street     407 East 81st Street New York New York 10028 Multifamily Mid Rise 1920 2018
17.17 Property       340 East 61st Street     340 East 61st Street New York New York 10065 Multifamily Mid Rise 1910 2018
17.18 Property       242 East 75th Street     242 East 75th Street New York New York 10021 Multifamily Mid Rise 1910 2015
17.19 Property       342 East 76th Street     342 East 76th Street New York New York 10021 Multifamily Mid Rise 1910 NAP
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront NAP NAP 2 Waterfront Place Morgantown West Virginia 26501 Hospitality Full Service 2003 2017
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls NAP NAP 3441 Lakeline Boulevard Leander Texas 78641 Retail Anchored 2016 NAP
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace NAP NAP 1815 South Meyers Road Villa Park Illinois 60181 Office Suburban 1991 2017
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center NAP NAP 6801-6823 North 35th Avenue Phoenix Arizona 85041 Retail Anchored 1988 2010
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville NAP NAP 240 Commonwealth Boulevard Martinsville Virginia 24112 Retail Anchored 1989 2014
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio NAP NAP         Hospitality Full Service    
23.01 Property       InterContinental     444 Saint Charles Avenue New Orleans Louisiana 70130 Hospitality Full Service 1983 2013
23.02 Property       DoubleTree Sunrise     13400 West Sunrise Boulevard Sunrise Florida 33323 Hospitality Full Service 2001 2011
23.03 Property       DoubleTree Charlotte     6300 Morrison Boulevard Charlotte North Carolina 28211 Hospitality Full Service 1985 2012
23.04 Property       DoubleTree RTP     4810 Page Creek Lane Durham North Carolina 27703 Hospitality Full Service 1988 2013
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building NAP NAP 1195 Boyson Road Hiawatha Iowa 52233 Office Medical 2015 NAP
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  NAP NAP         Retail Single Tenant Retail    
25.01 Property       Iron Mountain     1000 North Stephenson Avenue Iron Mountain Michigan 49801 Retail Single Tenant Retail 2018 NAP
25.02 Property       Deerwood     23726 Serpent Road Deerwood Minnesota 56444 Retail Single Tenant Retail 2019 NAP
25.03 Property       Rose City     2740 South M-33 Rose City Michigan 48654 Retail Single Tenant Retail 2018 NAP
25.04 Property       Roscommon     5925 North Markey Road Roscommon Michigan 48653 Retail Single Tenant Retail 2019 NAP
25.05 Property       Bigfork     103 State Highway 38 South Bigfork Minnesota 56628 Retail Single Tenant Retail 2019 NAP
25.06 Property       Brimfield     17511 West Route 150 Brimfield Illinois 61517 Retail Single Tenant Retail 2018 NAP
25.07 Property       Whittemore     418 North Bullock Street Whittemore Michigan 48770 Retail Single Tenant Retail 2019 NAP
25.08 Property       Frederic     6088 North Old 27 Frederic Township Michigan 49733 Retail Single Tenant Retail 2019 NAP
25.09 Property       Lenox     316 South Brooks Street Lenox Iowa 50851 Retail Single Tenant Retail 2018 NAP
25.10 Property       Paullina     5629 460th Street Paullina Iowa 51046 Retail Single Tenant Retail 2018 NAP
25.11 Property       Adair     103 South 5th Street Adair Iowa 50002 Retail Single Tenant Retail 2019 NAP
25.12 Property       Akron     301 Highway 12 North Akron Iowa 51001 Retail Single Tenant Retail 2018 NAP
25.13 Property       New Harmony     1119 East Church Street New Harmony Indiana 47631 Retail Single Tenant Retail 2019 NAP
25.14 Property       Table Grove     1461 East U.S. 136 Highway Table Grove Illinois 61482 Retail Single Tenant Retail 2018 NAP
25.15 Property       Griswold     55298 Tucson Road Griswold Iowa 51535 Retail Single Tenant Retail 2018 NAP
25.16 Property       Neosho     12023 Highway K Neosho Missouri 64850 Retail Single Tenant Retail 2018 NAP
25.17 Property       Sidney     1400 Northridge Road Sidney Iowa 51652 Retail Single Tenant Retail 2018 NAP
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio NAP NAP         Self Storage Self Storage    
26.01 Property       Compass Self Storage Jackson     4885 West Michigan Avenue Jackson Michigan 49201 Self Storage Self Storage 1999 NAP
26.02 Property       Compass Self Storage Flat Rock     14551 Telegraph Road Flat Rock Michigan 48134 Self Storage Self Storage 2002 NAP
26.03 Property       Storage Pros Lansing     4724 South Creyts Road Lansing Michigan 48917 Self Storage Self Storage 1988 NAP
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial Group 1 NAP 315 & 325 Weakley Street and 2365 Portico Boulevard Calexico California 92231 Industrial Warehouse/Distribution 1998-2001 NAP
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven NAP NAP 2601-2675 South Military Trail West Palm Beach Florida 33415 Retail Anchored 1987 NAP
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport NAP NAP 6290 Tower Road Denver Colorado 80249 Hospitality Limited Service 1996 2015
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza NAP NAP 6301 Northwest 5th Way Fort Lauderdale Florida 33309 Office Suburban 1983 NAP
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing NAP NAP 733 Pegasus Street Brunswick Maine 04011 Multifamily Garden 2002 2018
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake NAP NAP 1446 Crossways Boulevard Chesapeake Virginia 23320 Hospitality Limited Service 2008 2016-2017
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments NAP NAP 4747 Jurupa Avenue Riverside California 92506 Multifamily Garden 1973 NAP
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell NAP NAP 5313 Route 9 North Howell New Jersey 07731 Retail Anchored 2014-2017 NAP
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I Group 2 NAP 18103 West 106th Street Olathe Kansas 66061 Office Suburban 2008 NAP
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza Group 3 NAP 111 Franklin Road Southeast Roanoke Virginia 24011 Office CBD 1985 2017
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building Group 2 NAP 4435 Waterfront Drive Glen Allen Virginia 23060 Office Suburban 1986 NAP
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute NAP NAP 3325 U.S. 41 South Terre Haute Indiana 47802 Hospitality Limited Service 1972 2015-2017
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center NAP NAP 2609 Causeway Center Drive Tampa Florida 33619 Industrial Flex 2008 NAP
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place NAP NAP 1180 US Highway 26 Alpine Wyoming 83128 Manufactured Housing Manufactured Housing 2016 NAP
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building Group 1 NAP 9015 Mountain Ridge Drive Austin Texas 78759 Office Suburban 1985 2018
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza NAP NAP 1758-1864 East Irvington Road Tucson Arizona 85714 Retail Anchored 1977 1985, 2000, 2018
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place Group 3 NAP 6111 Oak Tree Boulevard Independence Ohio 44131 Office Suburban 1979 2016
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN NAP NAP 17435 County Road 6 Plymouth Minnesota 55447 Retail Single Tenant Retail 2018 NAP
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace NAP NAP 5606-5612 Bardstown Road Louisville Kentucky 40291 Retail Anchored 1976, 2009 NAP
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton NAP NAP 7850 West Lane Stockton California 95210 Retail Single Tenant Retail 2008 NAP
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea NAP NAP 359 South La Brea Avenue Los Angeles California 90036 Retail Single Tenant Retail 2014 2016

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Units, Pads, Rooms, SF Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 1,463,234  SF  765.43 Fee Simple 93,200,000 93,200,000 93,200,000 7.9% 93,200,000 3.11000%
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 758,231  SF  324.70 Fee Simple 76,200,000 76,200,000 76,200,000 6.4% 76,200,000 4.25600%
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 251,575  SF  476.99 Fee Simple 65,000,000 65,000,000 65,000,000 5.5% 65,000,000 4.30000%
3.01 Property       1350 West Middlefield 29,670  SF    Fee Simple     9,100,000 0.8%    
3.02 Property       1212 Terra Bella 37,166  SF    Fee Simple     8,796,667 0.7%    
3.03 Property       850 - 900 North Shoreline 31,347  SF    Fee Simple     8,775,000 0.7%    
3.04 Property       1277 Terra Bella 24,000  SF    Fee Simple     8,666,667 0.7%    
3.05 Property       1215 Terra Bella 25,000  SF    Fee Simple     6,315,292 0.5%    
3.06 Property       1340 West Middlefield 25,000  SF    Fee Simple     5,997,333 0.5%    
3.07 Property       1255 Terra Bella 17,980  SF    Fee Simple     4,888,542 0.4%    
3.08 Property       1305 Terra Bella 20,732  SF    Fee Simple     4,241,250 0.4%    
3.09 Property       1330 West Middlefield 25,000  SF    Fee Simple     4,197,917 0.4%    
3.10 Property       1245 Terra Bella 15,680  SF    Fee Simple     4,021,333 0.3%    
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square 218,234  SF  252.02 Fee Simple/Leasehold 55,000,000 55,000,000 55,000,000 4.7% 55,000,000 3.87000%
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 283,069  SF  178.05 Fee Simple 50,400,000 50,400,000 50,400,000 4.3% 50,400,000 3.96000%
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 676,947  SF  635.20 Leasehold 50,000,000 50,000,000 50,000,000 4.2% 50,000,000 3.79700%
6.01 Property       610 Main Street North 278,738  SF    Leasehold     20,182,609 1.7%    
6.02 Property       1 Portland Street 229,330  SF    Leasehold     17,826,087 1.5%    
6.03 Property       700 Main Street 168,879  SF    Leasehold     11,991,304 1.0%    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 281  Units  782,918.15 Fee Simple 50,000,000 50,000,000 50,000,000 4.2% 50,000,000 4.15000%
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 753,713  SF  650.11 Fee Simple 50,000,000 50,000,000 50,000,000 4.2% 50,000,000 3.91400%
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 370,305  SF  337.56 Fee Simple 50,000,000 50,000,000 50,000,000 4.2% 50,000,000 3.63000%
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 759,891  SF  1,000.14 Fee Simple/Leasehold 50,000,000 50,000,000 50,000,000 4.2% 50,000,000 3.74080%
11 Loan   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 1,190,355  SF  108.03 Fee Simple 50,000,000 50,000,000 50,000,000 4.2% 50,000,000 4.13900%
11.01 Property       Wood Village Town Center 137,105  SF    Fee Simple     8,240,157 0.7%    
11.02 Property       Pecan Promenade 141,485  SF    Fee Simple     7,659,901 0.6%    
11.03 Property       Valley Plaza 147,526  SF    Fee Simple     6,968,364 0.6%    
11.04 Property       Pear Tree 194,241  SF    Fee Simple     6,491,442 0.5%    
11.05 Property       Glendale Market Square 185,907  SF    Fee Simple     6,146,998 0.5%    
11.06 Property       Central Park Shopping Center 147,563  SF    Fee Simple     5,590,589 0.5%    
11.07 Property       Val Vista Towne Center 95,248  SF    Fee Simple     4,928,197 0.4%    
11.08 Property       2641 Hall Ave - Riverside, CA 34,982  SF    Fee Simple     1,454,507 0.1%    
11.09 Property       606 W Troy - Indianapolis, IN 22,860  SF    Fee Simple     1,086,323 0.1%    
11.10 Property       Homeland - Bartow, FL 67,438  SF    Fee Simple     768,375 0.1%    
11.11 Property       2621 Hall Ave - Riverside, CA 16,000  SF    Fee Simple     665,148 0.1%    
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 543,346  SF  229.24 Leasehold 50,000,000 49,822,682 49,822,682 4.2% 36,583,384 4.41500%
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 378,857  SF  104.92 Fee Simple 39,750,000 39,750,000 39,750,000 3.4% 39,750,000 4.40000%
13.01 Property       University Parkway Sarasota Self Storage 76,315  SF    Fee Simple     7,000,000 0.6%    
13.02 Property       Meadow Woods Orlando Self Storage 76,734  SF    Fee Simple     6,900,000 0.6%    
13.03 Property       Cortez Bradenton Self Storage 54,304  SF    Fee Simple     6,900,000 0.6%    
13.04 Property       Cheval Lutz Self Storage 56,440  SF    Fee Simple     6,750,000 0.6%    
13.05 Property       Waterford Lakes Orlando Self Storage 74,525  SF    Fee Simple     6,200,000 0.5%    
13.06 Property       Lockwood Sarasota Self Storage 40,539  SF    Fee Simple     6,000,000 0.5%    
14 Loan   GACC Deutsche Bank AG, New York Branch 2 MacArthur 208,041  SF  163.43 Fee Simple 34,000,000 34,000,000 34,000,000 2.9% 34,000,000 3.57000%
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre 314  Units  191,082.80 Fee Simple 30,000,000 30,000,000 30,000,000 2.5% 30,000,000 5.68166666666667%
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 1,799  Various  41,903.84 Fee Simple 28,885,000 28,885,000 28,885,000 2.4% 28,885,000 5.15000%
16.01 Property       University Downs 430  Beds    Fee Simple     7,858,743 0.7%    
16.02 Property       Ella Lofts 252  Beds    Fee Simple     5,762,823 0.5%    
16.03 Property       University View 165  Beds    Fee Simple     5,498,438 0.5%    
16.04 Property       Colonie 184  Units    Fee Simple     3,641,997 0.3%    
16.05 Property       Hillcrest Oakwood 616  Beds    Fee Simple     3,609,428 0.3%    
16.06 Property       Southgate 152  Units    Fee Simple     2,513,572 0.2%    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 350  Units  167,142.86 Fee Simple 25,000,000 25,000,000 25,000,000 2.1% 25,000,000 4.50000%
17.01 Property       244 East 78th Street 24  Units    Fee Simple     1,879,862 0.2%    
17.02 Property       332 East 71st Street 20  Units    Fee Simple     1,534,140 0.1%    
17.03 Property       323 East 78th Street 16  Units    Fee Simple     1,469,317 0.1%    
17.04 Property       513 East 82nd Street 20  Units    Fee Simple     1,469,317 0.1%    
17.05 Property       502 East 73rd Street 20  Units    Fee Simple     1,469,317 0.1%    
17.06 Property       1556 Second Avenue 7  Units    Fee Simple     1,469,317 0.1%    
17.07 Property       344 East 55th Street 20  Units    Fee Simple     1,426,102 0.1%    
17.08 Property       228 East 84th Street 18  Units    Fee Simple     1,382,887 0.1%    
17.09 Property       419 East 82nd Street 21  Units    Fee Simple     1,296,456 0.1%    
17.10 Property       340 East 81st Street 16  Units    Fee Simple     1,296,456 0.1%    
17.11 Property       338 East 55th Street 10  Units    Fee Simple     1,274,849 0.1%    
17.12 Property       409 East 81st Street 20  Units    Fee Simple     1,231,634 0.1%    
17.13 Property       322 East 74th Street 20  Units    Fee Simple     1,210,026 0.1%    
17.14 Property       443 East 78th Street 21  Units    Fee Simple     1,210,026 0.1%    
17.15 Property       340 East 55th Street 20  Units    Fee Simple     1,166,811 0.1%    
17.16 Property       407 East 81st Street 20  Units    Fee Simple     1,123,596 0.1%    
17.17 Property       340 East 61st Street 20  Units    Fee Simple     1,123,596 0.1%    
17.18 Property       242 East 75th Street 20  Units    Fee Simple     1,037,165 0.1%    
17.19 Property       342 East 76th Street 17  Units    Fee Simple     929,127 0.1%    
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 207  Rooms  111,111.11 Fee Simple/Leasehold 23,000,000 23,000,000 23,000,000 1.9% 23,000,000 4.40000%
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 94,820  SF  223.48 Fee Simple 21,190,000 21,190,000 21,190,000 1.8% 21,190,000 4.15000%
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 232,052  SF  82.85 Fee Simple 19,250,000 19,225,645 19,225,645 1.6% 15,420,434 4.23000%
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 132,985  SF  125.20 Fee Simple 16,650,000 16,650,000 16,650,000 1.4% 14,259,104 4.60000%
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 297,950  SF  55.28 Fee Simple 16,500,000 16,471,147 16,471,147 1.4% 12,010,841 4.28000%
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 1,192  Rooms  167,785.23 Fee Simple 15,000,000 15,000,000 15,000,000 1.3% 15,000,000 4.95800%
23.01 Property       InterContinental 484  Rooms    Fee Simple     7,972,500 0.7%    
23.02 Property       DoubleTree Sunrise 252  Rooms    Fee Simple     2,775,000 0.2%    
23.03 Property       DoubleTree Charlotte 207  Rooms    Fee Simple     2,250,000 0.2%    
23.04 Property       DoubleTree RTP 249  Rooms    Fee Simple     2,002,500 0.2%    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 79,650  SF  188.32 Fee Simple 15,000,000 15,000,000 15,000,000 1.3% 13,744,108 4.58000%
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  148,787  SF  100.48 Fee Simple 14,950,000 14,950,000 14,950,000 1.3% 13,684,803 4.52000%
25.01 Property       Iron Mountain 9,026  SF    Fee Simple     978,441 0.1%    
25.02 Property       Deerwood 9,100  SF    Fee Simple     956,858 0.1%    
25.03 Property       Rose City 9,198  SF    Fee Simple     928,080 0.1%    
25.04 Property       Roscommon 9,228  SF    Fee Simple     906,497 0.1%    
25.05 Property       Bigfork 9,100  SF    Fee Simple     906,497 0.1%    
25.06 Property       Brimfield 9,204  SF    Fee Simple     899,302 0.1%    
25.07 Property       Whittemore 9,448  SF    Fee Simple     892,108 0.1%    
25.08 Property       Frederic 9,190  SF    Fee Simple     884,913 0.1%    
25.09 Property       Lenox 9,100  SF    Fee Simple     877,719 0.1%    
25.10 Property       Paullina 9,100  SF    Fee Simple     870,525 0.1%    
25.11 Property       Adair 9,026  SF    Fee Simple     863,330 0.1%    
25.12 Property       Akron 9,100  SF    Fee Simple     856,136 0.1%    
25.13 Property       New Harmony 9,026  SF    Fee Simple     848,941 0.1%    
25.14 Property       Table Grove 7,489  SF    Fee Simple     827,358 0.1%    
25.15 Property       Griswold 7,489  SF    Fee Simple     820,164 0.1%    
25.16 Property       Neosho 7,474  SF    Fee Simple     820,164 0.1%    
25.17 Property       Sidney 7,489  SF    Fee Simple     812,969 0.1%    
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio 183,730  SF  80.01 Fee Simple 14,700,000 14,700,000 14,700,000 1.2% 12,847,925 4.43000%
26.01 Property       Compass Self Storage Jackson 61,895  SF    Fee Simple     5,350,000 0.5%    
26.02 Property       Compass Self Storage Flat Rock 54,335  SF    Fee Simple     5,000,000 0.4%    
26.03 Property       Storage Pros Lansing 67,500  SF    Fee Simple     4,350,000 0.4%    
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial 335,000  SF  41.31 Fee Simple 13,875,000 13,838,118 13,838,118 1.2% 11,110,266 4.22000%
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 172,364  SF  80.06 Fee Simple 13,800,000 13,800,000 13,800,000 1.2% 11,158,620 4.50000%
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 122  Rooms  111,475.41 Fee Simple 13,600,000 13,600,000 13,600,000 1.2% 12,460,910 4.58000%
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 118,428  SF  111.88 Fee Simple 13,250,000 13,250,000 13,250,000 1.1% 11,509,598 4.17000%
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing 190  Units  65,383.71 Fee Simple 12,450,000 12,422,905 12,422,905 1.1% 11,518,331 5.20000%
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 132  Rooms  90,698.46 Fee Simple 12,000,000 11,972,197 11,972,197 1.0% 9,835,109 4.90000%
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 112  Units  95,535.71 Fee Simple 10,700,000 10,700,000 10,700,000 0.9% 10,700,000 4.94000%
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 227,045  SF  204.81 Fee Simple 10,000,000 10,000,000 10,000,000 0.8% 8,675,136 5.10000%
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 88,050  SF  105.62 Fee Simple 9,300,000 9,300,000 9,300,000 0.8% 8,301,089 4.32000%
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 136,455  SF  60.46 Fee Simple 8,250,000 8,250,000 8,250,000 0.7% 8,250,000 3.68000%
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 65,809  SF  120.35 Fee Simple 7,920,000 7,920,000 7,920,000 0.7% 6,937,994 4.53000%
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 112  Rooms  70,154.59 Fee Simple 7,875,000 7,857,314 7,857,314 0.7% 7,269,395 5.05000%
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 92,000  SF  76.09 Fee Simple 7,000,000 7,000,000 7,000,000 0.6% 5,972,171 4.46000%
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place 78  Pads  84,923.08 Fee Simple 6,624,000 6,624,000 6,624,000 0.6% 6,095,944 4.86000%
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 34,432  SF  170.84 Fee Simple 5,882,500 5,882,500 5,882,500 0.5% 5,882,500 4.43000%
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 54,480  SF  105.27 Fee Simple 5,735,000 5,735,000 5,735,000 0.5% 5,735,000 4.35000%
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 66,784  SF  81.61 Fee Simple 5,450,000 5,450,000 5,450,000 0.5% 5,450,000 4.18000%
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 9,656  SF  559.24 Fee Simple 5,400,000 5,400,000 5,400,000 0.5% 5,400,000 4.25000%
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 64,593  SF  56.51 Fee Simple 3,650,000 3,650,000 3,650,000 0.3% 2,936,060 4.35000%
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 14,820  SF  224.36 Fee Simple 3,325,000 3,325,000 3,325,000 0.3% 3,325,000 4.50000%
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 3,016  SF  812.33 Fee Simple 2,450,000 2,450,000 2,450,000 0.2% 2,450,000 5.25000%

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning (Mos.) Original Interest-Only Period (Mos.)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards   3.11000% 244,898.10 2,938,777.20 2,698,083.39 32,377,000.65 Interest Only Actual/360 1 120
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall   4.25600% 274,009.56 3,288,114.72 611,307.40 7,335,688.85 Interest Only Actual/360 0 120
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio   4.30000% 236,151.62 2,833,819.44 199,820.60 2,397,847.20 Interest Only Actual/360 2 60
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   GACC Deutsche Bank AG, New York Branch Montalvo Square   3.87000% 179,838.54 2,158,062.48     Interest Only Actual/360 1 120
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ   3.96000% 168,630.00 2,023,560.00     Interest Only Actual/360 0 63
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle   3.79700% 160,405.67 1,924,868.04 1,219,083.10 14,628,997.24 Interest Only Actual/360 2 120
6.01 Property       610 Main Street North                    
6.02 Property       1 Portland Street                    
6.03 Property       700 Main Street                    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard   4.15000% 175,318.29 2,103,819.48 596,082.17 7,152,986.08 Interest Only Actual/360 3 120
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle   3.91400% 165,348.38 1,984,180.56 1,455,065.74 17,460,788.88 Interest Only Actual/360 5 120
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston   3.63000% 153,350.69 1,840,208.28 230,026.05 2,760,312.60 Interest Only Actual/360 2 120
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes   3.74080% 158,031.48 1,896,377.76 2,244,047.04 26,928,564.48 Interest Only Actual/360 1 120
11 Loan   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   4.13900% 174,853.59 2,098,243.08 274,869.84 3,298,438.08 Interest Only Actual/360 2 120
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   GACC Deutsche Bank AG, New York Branch Waterfront Plaza   4.41500% 275,509.44 3,306,113.28 413,264.16 4,959,169.92 Amortizing Actual/360 2 0
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida   4.40000% 147,774.31 1,773,291.72     Interest Only Actual/360 2 120
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   GACC Deutsche Bank AG, New York Branch 2 MacArthur   3.57000% 102,554.86 1,230,658.32     Interest Only Actual/360 1 60
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre   5.68167% 144,014.47 1,728,173.64 144,014.46 1,728,173.53 Interest Only Actual/360 1 60
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio   5.15000% 125,686.52 1,508,238.24 202,334.21 2,428,010.52 Interest Only Actual/360 6 120
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                    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio   4.50000% 95,052.08 1,140,624.96 127,369.80 1,528,437.60 Interest Only Actual/360 3 60
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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront   4.40000% 85,504.63 1,026,055.56     Interest Only Actual/360 1 120
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls   4.15000% 74,299.89 891,598.68     Interest Only Actual/360 1 120
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace   4.23000% 94,473.18 1,133,678.16     Amortizing Actual/360 1 0
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center   4.60000% 85,355.29 1,024,263.48     Interest Only, Then Amortizing Actual/360 3 24
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville   4.28000% 89,664.18 1,075,970.16     Amortizing Actual/360 1 0
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio   4.95800% 62,835.76 754,029.12 774,974.43 9,299,693.16 Interest Only Actual/360 3 120
23.01 Property       InterContinental                    
23.02 Property       DoubleTree Sunrise                    
23.03 Property       DoubleTree Charlotte                    
23.04 Property       DoubleTree RTP                    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building   4.58000% 76,717.47 920,609.64     Interest Only, Then Amortizing Actual/360 3 60
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II    4.52000% 75,927.22 911,126.64     Interest Only, Then Amortizing - ARD Actual/360 2 60
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   4.43000% 73,872.58 886,470.96     Interest Only, Then Amortizing Actual/360 1 36
26.01 Property       Compass Self Storage Jackson                    
26.02 Property       Compass Self Storage Flat Rock                    
26.03 Property       Storage Pros Lansing                    
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial   4.22000% 68,013.20 816,158.40     Amortizing Actual/360 2 0
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven   4.50000% 69,922.57 839,070.84     Amortizing Actual/360 0 0
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport   4.58000% 69,557.17 834,686.04     Interest Only, Then Amortizing Actual/360 0 60
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza   4.17000% 64,562.98 774,755.76     Interest Only, Then Amortizing Actual/360 1 36
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing   5.20000% 68,364.30 820,371.60     Amortizing Actual/360 2 0
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake   4.90000% 63,687.21 764,246.52     Amortizing Actual/360 2 0
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments   4.94000% 44,660.12 535,921.44     Interest Only Actual/360 1 120
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell   5.10000% 54,294.98 651,539.76 198,176.66 2,378,119.92 Interest Only, Then Amortizing Actual/360 3 24
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I   4.32000% 46,132.33 553,587.96     Interest Only, Then Amortizing Actual/360 2 48
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza   3.68000% 25,651.39 307,816.68     Interest Only Actual/360 1 120
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building   4.53000% 40,270.78 483,249.36     Interest Only, Then Amortizing Actual/360 2 36
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute   5.05000% 42,515.67 510,188.04     Amortizing Actual/360 2 0
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center   4.46000% 35,301.80 423,621.60     Interest Only, Then Amortizing Actual/360 2 24
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place   4.86000% 34,994.47 419,933.64     Interest Only, Then Amortizing Actual/360 2 24
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building   4.43000% 22,017.84 264,214.08     Interest Only Actual/360 2 120
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza   4.35000% 21,078.12 252,937.44     Interest Only Actual/360 2 120
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place   4.18000% 19,247.84 230,974.08     Interest Only Actual/360 2 120
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN   4.25000% 19,390.63 232,687.56     Interest Only Actual/360 1 120
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace   4.35000% 18,170.13 218,041.56     Amortizing Actual/360 0 0
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton   4.50000% 12,641.93 151,703.16     Interest Only Actual/360 2 120
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea   5.25000% 10,867.62 130,411.44     Interest Only Actual/360 1 60

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 119 120 119 0 0 6/14/2019 6 8/6/2019 7/6/2029  
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 120 120 120 0 0 7/5/2019 1 9/1/2019 8/1/2029  
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 58 60 58 0 0 5/31/2019 6 7/6/2019 6/6/2024  
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   GACC Deutsche Bank AG, New York Branch Montalvo Square 119 120 119 0 0 7/1/2019 6 8/6/2019 7/6/2029  
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 63 63 63 0 0 7/8/2019 1 9/1/2019 11/1/2024  
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 118 120 118 0 0 5/16/2019 1 7/1/2019 6/1/2029  
6.01 Property       610 Main Street North                    
6.02 Property       1 Portland Street                    
6.03 Property       700 Main Street                    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 117 120 117 0 0 4/12/2019 6 6/6/2019 5/6/2029  
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 115 120 115 0 0 3/12/2019 11 4/11/2019 3/11/2029  
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 118 120 118 0 0 5/31/2019 6 7/6/2019 6/6/2029  
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 119 120 119 0 0 6/3/2019 1 8/1/2019 7/1/2029  
11 Loan   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 118 120 118 0 0 5/9/2019 6 7/6/2019 6/6/2029  
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   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 0 120 118 300 298 5/17/2019 6 7/6/2019   7/6/2019
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 118 120 118 0 0 6/6/2019 6 7/6/2019 6/6/2029  
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   GACC Deutsche Bank AG, New York Branch 2 MacArthur 59 60 59 0 0 6/14/2019 6 8/6/2019 7/6/2024  
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre 59 60 59 0 0 6/28/2019 6 8/6/2019 7/6/2024  
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 114 120 114 0 0 1/28/2019 1 3/1/2019 2/1/2029  
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                    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 57 60 57 0 0 4/17/2019 1 6/1/2019 5/1/2024  
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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 119 120 119 0 0 6/27/2019 6 8/6/2019 7/6/2029  
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 119 120 119 0 0 6/19/2019 1 8/1/2019 7/1/2029  
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 0 120 119 360 359 7/3/2019 6 8/6/2019   8/6/2019
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 21 120 117 360 360 5/1/2019 6 6/6/2019 5/6/2021 6/6/2021
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 0 120 119 300 299 6/28/2019 6 8/6/2019   8/6/2019
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 117 120 117 0 0 4/18/2019 1 6/1/2019 5/1/2029  
23.01 Property       InterContinental                    
23.02 Property       DoubleTree Sunrise                    
23.03 Property       DoubleTree Charlotte                    
23.04 Property       DoubleTree RTP                    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 57 120 117 360 360 5/1/2019 1 6/1/2019 5/1/2024 6/1/2024
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  58 120 118 360 360 5/24/2019 6 7/6/2019 6/6/2024 7/6/2024
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 35 120 119 360 360 6/7/2019 6 8/6/2019 7/6/2022 8/6/2022
26.01 Property       Compass Self Storage Jackson                    
26.02 Property       Compass Self Storage Flat Rock                    
26.03 Property       Storage Pros Lansing                    
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial 0 120 118 360 358 5/30/2019 6 7/6/2019   7/6/2019
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 0 120 120 360 360 7/5/2019 1 9/1/2019   9/1/2019
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 60 120 120 360 360 7/9/2019 1 9/1/2019 8/1/2024 9/1/2024
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 35 120 119 360 360 6/27/2019 1 8/1/2019 7/1/2022 8/1/2022
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing 0 60 58 360 358 5/15/2019 1 7/1/2019   7/1/2019
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 0 120 118 360 358 6/5/2019 6 7/6/2019   7/6/2019
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 119 120 119 0 0 6/12/2019 6 8/6/2019 7/6/2029  
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 21 120 117 360 360 4/18/2019 1 6/1/2019 5/1/2021 6/1/2021
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 46 120 118 360 360 5/28/2019 6 7/6/2019 6/6/2023 7/6/2023
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 119 120 119 0 0 6/25/2019 6 8/6/2019 7/6/2029  
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 34 120 118 360 360 5/21/2019 6 7/6/2019 6/6/2022 7/6/2022
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 0 60 58 360 358 5/15/2019 6 7/6/2019   7/6/2019
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 22 120 118 360 360 6/5/2019 6 7/6/2019 6/6/2021 7/6/2021
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place 22 84 82 360 360 5/21/2019 6 7/6/2019 6/6/2021 7/6/2021
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 118 120 118 0 0 5/31/2019 6 7/6/2019 6/6/2029  
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 118 120 118 0 0 6/5/2019 6 7/6/2019 6/6/2029  
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 118 120 118 0 0 5/28/2019 6 7/6/2019 6/6/2029  
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 119 120 119 0 0 6/26/2019 6 8/6/2019 7/6/2029  
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 0 120 120 360 360 7/9/2019 6 9/6/2019   9/6/2019
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 118 120 118 0 0 5/20/2019 1 7/1/2019 6/1/2029  
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 59 60 59 0 0 6/28/2019 1 8/1/2019 7/1/2024  

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2016 EGI 2016 Expenses ($) 2016 NOI ($) 2017 EGI ($)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 7/6/2029 No   0 0 Lockout/25_Defeasance or YM1%/90_0%/5 N/A N/A N/A N/A
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 8/1/2029 No   0 1 (Once Per Year) Lockout/24_Defeasance/91_0%/5 47,043,362 9,088,306 37,955,056 51,530,705
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 6/6/2024 No   0 0 YM1%/26_Defeasance or YM1%/27_0%/7 N/A N/A N/A N/A
3.01 Property       1350 West Middlefield             1,078,227 107,095 971,132 1,117,781
3.02 Property       1212 Terra Bella             979,341 162,233 817,108 1,071,207
3.03 Property       850 - 900 North Shoreline             1,394,436 192,068 1,202,368 1,354,187
3.04 Property       1277 Terra Bella             N/A N/A N/A N/A
3.05 Property       1215 Terra Bella             846,597 95,708 750,889 N/A
3.06 Property       1340 West Middlefield             554,200 93,965 460,234 595,228
3.07 Property       1255 Terra Bella             658,764 89,807 568,957 820,936
3.08 Property       1305 Terra Bella             785,993 88,731 697,263 820,429
3.09 Property       1330 West Middlefield             712,500 174,038 538,462 740,460
3.10 Property       1245 Terra Bella             559,192 62,557 496,635 707,306
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square 7/6/2029 No   0 0 Lockout/25_Defeasance/90_0%/5 6,366,886 1,813,383 4,553,502 6,544,043
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 11/1/2024 No   0 0 Lockout/24_Defeasance/33_0%/6 N/A N/A N/A N/A
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 6/1/2029 No   0 0 Lockout/25_YM1%/88_0%/7 N/A N/A N/A 55,887,418
6.01 Property       610 Main Street North             N/A N/A N/A 24,392,158
6.02 Property       1 Portland Street             N/A N/A N/A 19,154,337
6.03 Property       700 Main Street             N/A N/A N/A 12,340,923
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 5/6/2029 No   0 0 Lockout/27_Defeasance/89_0%/4 N/A N/A N/A 18,246,774
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 3/11/2029 No   0 0 Lockout/29_Defeasance/86_0%/5 50,161,202 14,968,652 35,192,550 50,952,874
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 6/6/2029 No   0 0 Lockout/26_Defeasance/90_0%/4 8,501,114 3,506,081 4,995,033 11,314,694
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 7/1/2029 No   0 2 (once per year) Lockout/25_Defeasance/90_0%/5 112,655,066 33,296,436 79,358,630 107,586,327
11 Loan   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 6/6/2029 No   0 0 Lockout/24_YM1%/89_0%/7 N/A N/A N/A N/A
11.01 Property       Wood Village Town Center             N/A N/A N/A N/A
11.02 Property       Pecan Promenade             2,740,791 988,747 1,752,044 2,854,118
11.03 Property       Valley Plaza             2,080,692 506,959 1,573,733 2,231,849
11.04 Property       Pear Tree             2,043,906 487,163 1,556,743 2,156,706
11.05 Property       Glendale Market Square             2,892,540 786,173 2,106,367 2,574,463
11.06 Property       Central Park Shopping Center             2,117,642 747,569 1,370,073 2,183,914
11.07 Property       Val Vista Towne Center             1,088,058 232,183 855,876 1,474,944
11.08 Property       2641 Hall Ave - Riverside, CA             229,566 21,163 208,403 234,120
11.09 Property       606 W Troy - Indianapolis, IN             315,703 29,807 285,895 313,848
11.10 Property       Homeland - Bartow, FL             292,592 82,220 210,372 265,962
11.11 Property       2621 Hall Ave - Riverside, CA             328,675 11,828 316,847 332,458
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 6/6/2029 No   0 0 Lockout/24_YM1%/91_0%/5 24,019,229 13,732,293 10,286,936 24,671,611
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 6/6/2029 No   0 0 Lockout/26_Defeasance/90_0%/4 5,563,842 1,830,344 3,733,498 5,690,597
13.01 Property       University Parkway Sarasota Self Storage             1,062,817 344,871 717,946 1,019,726
13.02 Property       Meadow Woods Orlando Self Storage             930,172 297,120 633,052 988,768
13.03 Property       Cortez Bradenton Self Storage             937,790 311,987 625,803 934,241
13.04 Property       Cheval Lutz Self Storage             922,951 304,196 618,755 944,006
13.05 Property       Waterford Lakes Orlando Self Storage             941,884 308,073 633,812 990,324
13.06 Property       Lockwood Sarasota Self Storage             768,228 264,097 504,131 813,532
14 Loan   GACC Deutsche Bank AG, New York Branch 2 MacArthur 7/6/2024 No   0 0 Lockout/25_Defeasance/31_0%/4 N/A N/A N/A N/A
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre 7/6/2024 No   0 0 Lockout/25_Defeasance/31_0%/4 N/A N/A N/A N/A
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 2/1/2029 No   0 0 Lockout/25_YM1%/92_0%/3 N/A N/A N/A 13,378,333
16.01 Property       University Downs             2,693,850 1,547,351 1,146,499 2,876,657
16.02 Property       Ella Lofts             N/A N/A N/A 2,197,392
16.03 Property       University View             1,843,263 731,969 1,111,294 2,099,249
16.04 Property       Colonie             1,802,935 1,043,676 759,258 1,894,396
16.05 Property       Hillcrest Oakwood             2,641,755 1,399,344 1,242,411 2,538,342
16.06 Property       Southgate             1,677,611 870,073 807,538 1,772,297
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 5/1/2024 No   0 5 (Once per year) Lockout/25_YM1%/29_0%/6 10,130,164 3,440,538 6,689,626 10,638,780
17.01 Property       244 East 78th Street             617,427 295,273 322,154 812,334
17.02 Property       332 East 71st Street             645,403 195,803 449,600 678,546
17.03 Property       323 East 78th Street             686,264 225,360 460,904 695,951
17.04 Property       513 East 82nd Street             642,052 161,750 480,302 605,942
17.05 Property       502 East 73rd Street             499,246 160,902 338,344 522,727
17.06 Property       1556 Second Avenue             529,332 130,441 398,891 514,855
17.07 Property       344 East 55th Street             622,939 195,443 427,496 635,370
17.08 Property       228 East 84th Street             592,001 191,864 400,137 590,937
17.09 Property       419 East 82nd Street             533,325 176,413 356,912 548,884
17.10 Property       340 East 81st Street             410,771 146,726 264,045 488,793
17.11 Property       338 East 55th Street             455,336 120,119 335,217 497,496
17.12 Property       409 East 81st Street             531,365 147,644 383,721 529,252
17.13 Property       322 East 74th Street             510,755 202,854 307,901 559,806
17.14 Property       443 East 78th Street             406,494 176,550 229,944 459,154
17.15 Property       340 East 55th Street             533,277 211,712 321,565 552,186
17.16 Property       407 East 81st Street             509,125 181,323 327,802 531,919
17.17 Property       340 East 61st Street             477,619 156,610 321,009 468,385
17.18 Property       242 East 75th Street             489,676 183,458 306,218 496,889
17.19 Property       342 East 76th Street             437,757 180,293 257,464 449,354
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 7/6/2029 No   0 0 Lockout/25_Defeasance/89_0%/6 N/A N/A N/A 11,856,592
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 7/1/2029 No   5 5 Lockout/25_YM1%/92_0%/3 N/A N/A N/A 2,280,218
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 7/6/2029 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 3,846,696
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 5/6/2029 No   0 0 Lockout/24_YM1%/92_0%/4 2,280,900 519,286 1,761,614 2,206,356
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 7/6/2029 No   0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A 2,466,191
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 5/1/2029 No   0 0 Lockout/27_Defeasance/89_0%/4 62,713,333 41,323,117 21,390,216 66,365,215
23.01 Property       InterContinental             27,835,636 18,421,768 9,413,868 30,980,767
23.02 Property       DoubleTree Sunrise             13,606,627 9,190,246 4,416,381 14,245,690
23.03 Property       DoubleTree Charlotte             10,919,964 6,608,916 4,311,048 10,767,997
23.04 Property       DoubleTree RTP             10,351,106 7,102,187 3,248,919 10,370,761
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 5/1/2029 No   0 0 Lockout/27_Defeasance/89_0%/4 N/A N/A N/A N/A
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  6/6/2029 Yes 6/6/2033 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A
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 7/6/2029 No   0 0 Lockout/25_Defeasance/91_0%/4 1,710,594 642,723 1,067,871 1,813,855
26.01 Property       Compass Self Storage Jackson             616,671 218,790 397,881 664,673
26.02 Property       Compass Self Storage Flat Rock             564,707 212,614 352,093 568,469
26.03 Property       Storage Pros Lansing             529,216 211,319 317,897 580,713
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial 6/6/2029 No   0 0 Lockout/26_Defeasance/89_0%/5 N/A N/A N/A 1,576,062
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 8/1/2029 No   0 0 Lockout/25_YM1%/92_0%/3 1,284,280 671,191 613,089 1,584,178
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 8/1/2029 No   0 0 Lockout/24_Defeasance/90_0%/6 4,894,197 3,250,782 1,643,415 4,979,739
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 7/1/2029 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing 6/1/2024 No   0 0 Lockout/25_YM1%/32_0%/3 N/A N/A N/A N/A
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 6/6/2029 No   0 0 Lockout/26_Defeasance/90_0%/4 3,720,409 2,481,982 1,238,427 3,978,069
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 7/6/2029 No   0 0 Lockout/36_YM2%/77_0%/7 1,101,920 457,261 644,659 1,242,524
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 5/1/2029 No   5 (Once per year) 0 Lockout/37_YM1%/79_0%/4 N/A N/A N/A N/A
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 6/6/2029 No   5 days grace, once per calendar year 0 Lockout/24_YM2%/92_0%/4 2,419,674 832,113 1,587,561 1,663,023
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 7/6/2029 No   0 0 Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 739,524
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 6/6/2029 No   5 days grace, once per 366 days 0 Lockout/24_YM2%/92_0%/4 1,351,298 400,766 950,532 1,287,187
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 6/6/2024 No   0 0 Lockout/26_Defeasance/30_0%/4 3,572,500 2,232,148 1,340,352 3,389,606
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 6/6/2029 No   0 0 Lockout/26_Defeasance/89_0%/5 859,596 189,714 669,882 927,938
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place 6/6/2026 No   0 0 Lockout/26_Defeasance/53_0%/5 N/A N/A N/A N/A
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 6/6/2029 No   0 0 Lockout/26_Defeasance/89_0%/5 N/A N/A N/A 965,522
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 6/6/2029 No   0 0 Lockout/26_Defeasance/87_0%/7 832,647 206,405 626,242 837,059
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 6/6/2029 No   0 0 Lockout/26_Defeasance/90_0%/4 868,630 482,474 386,156 626,808
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 7/6/2029 No   0 0 Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 8/6/2029 No   0 0 Lockout/24_Defeasance/92_0%/4 459,247 169,656 289,591 502,339
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 6/1/2029 No   0 0 Lockout/25_YM1%/92_0%/3 N/A N/A N/A N/A
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 7/1/2024 No   0 5 (Twice per year) Lockout/25_Defeasance/32_0%/3 N/A N/A N/A 305,714

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name 2017 Expenses ($) 2017 NOI ($) 2018 EGI ($) 2018 Expenses ($) 2018 NOI ($) Most Recent EGI (if past 2018) ($) Most Recent Expenses (if past 2018) ($) Most Recent NOI (if past 2018) ($) Most Recent NOI Date (if past 2018) Most Recent # of months
1 Loan   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 NAV NAV
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 10,009,375 41,521,330 52,962,351 9,785,492 43,176,859 53,807,988 10,101,329 43,706,659 5/31/2019 12
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio N/A N/A 9,652,372 1,847,444 7,804,928 10,197,152 1,917,505 8,279,647 3/31/2019 12
3.01 Property       1350 West Middlefield 115,950 1,001,832 1,156,262 125,920 1,030,342 1,160,322 130,870 1,029,452 3/31/2019 12
3.02 Property       1212 Terra Bella 156,002 915,205 1,113,897 190,072 923,825 1,151,010 201,131 949,879 3/31/2019 12
3.03 Property       850 - 900 North Shoreline 241,299 1,112,888 1,471,799 146,538 1,325,261 1,558,649 176,145 1,382,504 3/31/2019 12
3.04 Property       1277 Terra Bella N/A N/A 1,612,758 417,422 1,195,336 1,822,338 425,955 1,396,383 3/31/2019 12
3.05 Property       1215 Terra Bella 151,237 (151,237) 961,148 132,416 828,732 1,052,915 137,490 915,425 3/31/2019 12
3.06 Property       1340 West Middlefield 116,542 478,686 N/A 144,621 (144,621) 168,448 135,852 32,595 3/31/2019 12
3.07 Property       1255 Terra Bella 146,803 674,133 916,540 218,818 697,723 878,362 212,869 665,493 3/31/2019 12
3.08 Property       1305 Terra Bella 93,880 726,549 883,707 103,351 780,356 880,432 104,605 775,827 3/31/2019 12
3.09 Property       1330 West Middlefield 191,592 548,868 754,680 190,915 563,765 759,180 215,563 543,617 3/31/2019 12
3.10 Property       1245 Terra Bella 119,100 588,206 781,581 177,372 604,209 765,495 177,025 588,470 3/31/2019 12
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square 1,874,412 4,669,631 6,725,899 1,887,267 4,838,632 6,604,325 1,906,579 4,697,746 3/31/2019 12
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 13,850,608 42,036,811 59,626,445 15,721,797 43,904,648 60,868,091 15,860,286 45,007,805 3/31/2019 12
6.01 Property       610 Main Street North 5,060,066 19,332,091 25,653,185 6,363,502 19,289,683 26,172,221 6,322,623 19,849,598 3/31/2019 12
6.02 Property       1 Portland Street 4,220,162 14,934,175 20,777,288 4,849,523 15,927,766 21,060,689 4,968,008 16,092,681 3/31/2019 12
6.03 Property       700 Main Street 4,570,379 7,770,545 13,195,972 4,508,772 8,687,199 13,635,181 4,569,654 9,065,526 3/31/2019 12
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 15,684,622 2,562,152 39,378,213 19,905,778 19,472,435 40,206,841 19,998,236 20,208,605 1/31/2019 12
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 16,254,125 34,698,749 57,324,235 17,233,200 40,091,035 N/A N/A N/A NAV NAV
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 3,704,002 7,610,692 11,221,785 3,875,560 7,346,225 11,251,298 3,861,916 7,389,382 3/31/2019 12
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 33,160,381 74,425,947 103,110,653 31,784,180 71,326,473 102,473,435 31,007,624 71,465,811 3/31/2019 12
11 Loan   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 17,277,730 4,616,971 12,660,759 17,561,596 4,694,815 12,866,781 2/28/2019 12
11.01 Property       Wood Village Town Center N/A N/A 2,452,348 584,313 1,868,035 2,801,565 663,382 2,138,183 2/28/2019 12
11.02 Property       Pecan Promenade 963,259 1,890,858 2,889,453 941,721 1,947,732 2,874,992 928,260 1,946,733 2/28/2019 12
11.03 Property       Valley Plaza 524,561 1,707,288 2,299,616 551,143 1,748,473 2,285,063 554,428 1,730,635 2/28/2019 12
11.04 Property       Pear Tree 619,411 1,537,295 2,603,067 705,998 1,897,070 2,608,254 701,355 1,906,899 2/28/2019 12
11.05 Property       Glendale Market Square 746,001 1,828,462 2,119,604 553,160 1,566,444 2,033,560 540,861 1,492,700 2/28/2019 12
11.06 Property       Central Park Shopping Center 717,680 1,466,234 2,332,463 767,722 1,564,741 2,305,891 795,370 1,510,521 2/28/2019 12
11.07 Property       Val Vista Towne Center 381,471 1,093,473 1,437,803 384,336 1,053,467 1,448,918 372,574 1,076,344 2/28/2019 12
11.08 Property       2641 Hall Ave - Riverside, CA 21,417 212,703 226,729 22,209 204,520 249,753 32,217 217,536 2/28/2019 12
11.09 Property       606 W Troy - Indianapolis, IN 21,676 292,172 312,765 33,151 279,614 335,563 33,151 302,412 2/28/2019 12
11.10 Property       Homeland - Bartow, FL 53,050 212,912 273,790 55,216 218,574 274,807 55,216 219,591 2/28/2019 12
11.11 Property       2621 Hall Ave - Riverside, CA 11,960 320,498 330,092 18,003 312,089 343,230 18,003 325,227 2/28/2019 12
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 14,341,452 10,330,159 23,794,668 14,617,833 9,176,834 N/A N/A N/A NAV NAV
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 1,887,738 3,802,859 5,590,413 1,949,607 3,640,806 5,552,415 1,932,209 3,620,206 4/30/2019 12
13.01 Property       University Parkway Sarasota Self Storage 352,509 667,217 991,920 358,372 633,549 983,441 352,573 630,868 4/30/2019 12
13.02 Property       Meadow Woods Orlando Self Storage 308,679 680,089 952,713 319,366 633,348 945,104 318,567 626,537 4/30/2019 12
13.03 Property       Cortez Bradenton Self Storage 310,310 623,931 965,230 332,893 632,337 971,190 334,640 636,550 4/30/2019 12
13.04 Property       Cheval Lutz Self Storage 318,277 625,729 951,184 338,622 612,562 944,602 327,036 617,566 4/30/2019 12
13.05 Property       Waterford Lakes Orlando Self Storage 312,000 678,324 897,312 316,757 580,555 866,827 318,904 547,923 4/30/2019 12
13.06 Property       Lockwood Sarasota Self Storage 285,964 527,568 832,054 283,598 548,456 841,251 280,489 560,763 4/30/2019 12
14 Loan   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 NAV NAV
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 6,992,088 6,386,245 13,664,924 7,158,471 6,506,453 13,666,236 7,223,098 6,443,138 3/31/2019 12
16.01 Property       University Downs 1,512,019 1,364,638 3,049,167 1,623,419 1,425,748 3,042,031 1,627,283 1,414,748 3/31/2019 12
16.02 Property       Ella Lofts 1,370,080 827,312 2,361,702 1,309,062 1,052,641 2,389,577 1,227,820 1,161,757 3/31/2019 12
16.03 Property       University View 899,281 1,199,969 2,096,140 866,133 1,230,007 2,055,097 844,352 1,210,745 3/31/2019 12
16.04 Property       Colonie 1,035,972 858,424 2,061,266 1,161,790 899,476 2,113,588 1,218,171 895,417 3/31/2019 12
16.05 Property       Hillcrest Oakwood 1,340,980 1,197,363 2,331,904 1,383,152 948,751 2,332,805 1,491,578 841,227 3/31/2019 12
16.06 Property       Southgate 833,758 938,540 1,764,746 814,915 949,830 1,733,138 813,894 919,244 3/31/2019 12
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 3,575,742 7,063,038 10,893,629 3,846,648 7,046,981 N/A N/A N/A NAV NAV
17.01 Property       244 East 78th Street 304,581 507,753 816,284 314,732 501,552 N/A N/A N/A NAV NAV
17.02 Property       332 East 71st Street 219,038 459,508 675,898 238,187 437,711 N/A N/A N/A NAV NAV
17.03 Property       323 East 78th Street 239,432 456,519 702,756 255,838 446,918 N/A N/A N/A NAV NAV
17.04 Property       513 East 82nd Street 190,099 415,843 616,812 206,942 409,870 N/A N/A N/A NAV NAV
17.05 Property       502 East 73rd Street 163,987 358,740 534,556 181,496 353,060 N/A N/A N/A NAV NAV
17.06 Property       1556 Second Avenue 126,701 388,154 572,455 128,755 443,700 N/A N/A N/A NAV NAV
17.07 Property       344 East 55th Street 198,659 436,711 633,257 216,513 416,744 N/A N/A N/A NAV NAV
17.08 Property       228 East 84th Street 166,167 424,770 591,133 183,638 407,495 N/A N/A N/A NAV NAV
17.09 Property       419 East 82nd Street 195,968 352,916 548,794 202,470 346,324 N/A N/A N/A NAV NAV
17.10 Property       340 East 81st Street 157,288 331,505 535,857 149,056 386,801 N/A N/A N/A NAV NAV
17.11 Property       338 East 55th Street 96,016 401,480 585,656 185,762 399,894 N/A N/A N/A NAV NAV
17.12 Property       409 East 81st Street 171,378 357,874 553,070 185,857 367,213 N/A N/A N/A NAV NAV
17.13 Property       322 East 74th Street 199,326 360,480 582,175 204,438 377,737 N/A N/A N/A NAV NAV
17.14 Property       443 East 78th Street 178,443 280,711 488,238 188,055 300,183 N/A N/A N/A NAV NAV
17.15 Property       340 East 55th Street 233,598 318,588 547,833 218,969 328,864 N/A N/A N/A NAV NAV
17.16 Property       407 East 81st Street 223,827 308,092 538,539 222,538 316,001 N/A N/A N/A NAV NAV
17.17 Property       340 East 61st Street 145,893 322,492 466,693 166,746 299,947 N/A N/A N/A NAV NAV
17.18 Property       242 East 75th Street 185,524 311,365 488,962 207,208 281,754 N/A N/A N/A NAV NAV
17.19 Property       342 East 76th Street 179,817 269,537 414,661 189,448 225,213 N/A N/A N/A NAV NAV
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 11,055,899 800,693 15,495,821 12,265,999 3,229,822 15,276,308 12,065,032 3,211,276 5/31/2019 12
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 731,453 1,548,765 2,688,250 818,833 1,869,417 2,750,318 813,602 1,936,716 4/30/2019 12
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 1,958,279 1,888,417 3,725,666 1,992,206 1,733,460 3,908,223 2,027,033 1,881,190 4/30/2019 12
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 510,161 1,696,195 2,118,295 472,034 1,646,261 N/A N/A N/A NAV NAV
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 389,564 2,076,628 2,460,120 403,590 2,056,530 2,441,923 423,238 2,018,684 3/31/2019 12
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 43,211,736 23,153,479 66,729,172 43,480,214 23,248,958 67,602,311 43,879,064 23,723,247 1/31/2019 12
23.01 Property       InterContinental 19,766,718 11,214,049 31,180,753 19,795,133 11,385,620 32,071,611 20,134,221 11,937,390 1/31/2019 12
23.02 Property       DoubleTree Sunrise 9,631,768 4,613,922 14,475,487 9,819,873 4,655,614 14,545,915 9,864,856 4,681,059 1/31/2019 12
23.03 Property       DoubleTree Charlotte 6,684,584 4,083,413 10,311,960 6,543,660 3,768,300 10,215,358 6,532,670 3,682,688 1/31/2019 12
23.04 Property       DoubleTree RTP 7,128,666 3,242,095 10,760,972 7,321,548 3,439,424 10,769,427 7,347,317 3,422,110 1/31/2019 12
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building N/A N/A 1,085,031 165,831 919,200 N/A N/A N/A NAV NAV
25 Loan   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 NAV NAV
25.01 Property       Iron Mountain N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.02 Property       Deerwood N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.03 Property       Rose City N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.04 Property       Roscommon N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.05 Property       Bigfork N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.06 Property       Brimfield N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.07 Property       Whittemore N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.08 Property       Frederic N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.09 Property       Lenox N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.10 Property       Paullina N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.11 Property       Adair N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.12 Property       Akron N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.13 Property       New Harmony N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.14 Property       Table Grove N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.15 Property       Griswold N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.16 Property       Neosho N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
25.17 Property       Sidney N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio 675,780 1,138,075 1,986,594 716,336 1,270,258 2,016,034 705,480 1,310,554 4/30/2019 12
26.01 Property       Compass Self Storage Jackson 229,284 435,389 685,989 219,711 466,278 691,328 207,320 484,008 4/30/2019 12
26.02 Property       Compass Self Storage Flat Rock 223,419 345,050 672,941 246,706 426,235 681,087 242,552 438,534 4/30/2019 12
26.03 Property       Storage Pros Lansing 223,078 357,635 627,664 249,920 377,744 643,619 255,607 388,012 4/30/2019 12
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial 238,636 1,337,426 1,246,758 269,533 977,225 1,330,528 275,048 1,055,479 2/28/2019 12
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 759,843 824,335 1,296,991 760,104 536,887 N/A N/A N/A NAV NAV
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 3,446,145 1,533,594 5,213,723 3,660,085 1,553,637 5,384,175 3,761,981 1,622,194 5/31/2019 12
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza N/A N/A 2,258,218 1,361,836 896,382 2,527,425 1,393,144 1,134,281 4/30/2019 12
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing N/A N/A N/A N/A N/A 1,905,656 793,858 1,111,797 2/28/2019 12
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 2,564,432 1,413,637 4,074,542 2,484,523 1,590,019 4,025,740 2,374,134 1,651,606 3/31/2019 12
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 478,794 763,730 1,244,252 432,083 812,169 1,414,516 499,631 914,885 4/30/2019 12
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell N/A N/A 4,309,577 1,144,819 3,164,758 N/A N/A N/A NAV NAV
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 736,984 926,039 1,741,712 744,651 997,061 N/A N/A N/A NAV NAV
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 418,060 321,464 1,523,608 1,029,595 494,013 1,537,245 1,108,741 428,504 4/30/2019 12
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 383,868 903,319 1,183,016 383,968 799,048 N/A N/A N/A NAV NAV
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 2,261,661 1,127,945 3,234,372 2,179,944 1,054,428 3,206,000 2,148,000 1,058,000 2/28/2019 12
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 194,216 733,722 949,016 211,467 737,549 949,384 208,185 741,199 4/30/2019 12
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place N/A N/A N/A N/A N/A 1,200,915 487,165 713,750 4/30/2019 3
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 451,458 514,064 1,058,381 440,601 617,780 1,027,248 454,444 572,804 2/28/2019 12
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 201,865 635,195 967,516 204,683 762,833 944,073 210,181 733,892 2/28/2019 12
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 386,678 240,130 585,586 410,168 175,418 N/A N/A N/A NAV NAV
44 Loan   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 NAV NAV
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 146,284 356,055 515,621 161,427 354,194 534,078 145,194 388,884 3/31/2019 12
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton N/A N/A N/A N/A N/A N/A N/A N/A NAV NAV
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 115,350 190,364 294,325 100,740 193,585 N/A N/A N/A NAV NAV

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards Not Available 164,291,079 42,267,893 122,023,186 10.9% 292,647 0 121,730,539 3.45 10.9%
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall Trailing 12 53,931,267 10,814,593 43,116,674 17.5% 151,646 758,231 42,206,797 3.97 17.1%
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio Trailing 12 10,955,024 1,364,472 9,590,551 8.0% 35,410 0 9,555,142 1.83 8.0%
3.01 Property       1350 West Middlefield Trailing 12 1,527,012 87,291 1,439,720   4,176 0 1,435,544    
3.02 Property       1212 Terra Bella Trailing 12 1,421,995 143,696 1,278,299   5,231 0 1,273,068    
3.03 Property       850 - 900 North Shoreline Trailing 12 1,463,239 171,583 1,291,656   4,412 0 1,287,244    
3.04 Property       1277 Terra Bella Trailing 12 1,579,663 295,220 1,284,443   3,378 0 1,281,065    
3.05 Property       1215 Terra Bella Trailing 12 999,561 80,997 918,565   3,519 0 915,046    
3.06 Property       1340 West Middlefield Trailing 12 953,003 92,855 860,148   3,519 0 856,630    
3.07 Property       1255 Terra Bella Trailing 12 844,013 145,872 698,141   2,531 0 695,611    
3.08 Property       1305 Terra Bella Trailing 12 696,261 61,925 634,335   2,918 0 631,417    
3.09 Property       1330 West Middlefield Trailing 12 734,706 158,337 576,369   3,519 0 572,850    
3.10 Property       1245 Terra Bella Trailing 12 735,571 126,697 608,874   2,207 0 606,667    
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square Trailing 12 6,862,329 1,924,190 4,938,139 9.0% 43,647 109,117 4,785,375 2.22 8.7%
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ Not Available 8,536,221 2,859,276 5,676,945 11.3% 56,614 141,535 5,478,797 2.71 10.9%
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle Trailing 12 70,789,429 17,055,013 53,734,416 12.5% 182,776 1,878,551 51,673,090 3.12 12.0%
6.01 Property       610 Main Street North Trailing 12 30,351,909 6,775,685 23,576,224   75,259 0 23,500,965    
6.02 Property       1 Portland Street Trailing 12 24,096,635 5,282,690 18,813,944   61,919 1,081,864 17,670,161    
6.03 Property       700 Main Street Trailing 12 16,340,886 4,996,638 11,344,248   45,597 796,687 10,501,964    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard Trailing 12 41,869,092 20,152,705 21,716,388 9.9% 56,200 0 21,660,188 2.34 9.8%
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle Not Available 79,416,007 18,918,555 60,497,452 12.3% 150,743 3,752,630 56,594,080 2.91 11.5%
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston Trailing 12 16,032,086 4,309,444 11,722,642 9.4% 84,350 0 11,638,292 2.53 9.3%
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes Trailing 12 104,029,334 31,007,624 73,021,709 9.6% 0 2,023,806 70,997,903 2.46 9.3%
11 Loan   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 Trailing 12 17,894,164 4,772,257 13,121,906 10.2% 223,431 595,178 12,303,298 2.28 9.6%
11.01 Property       Wood Village Town Center Trailing 12 2,664,878 653,930 2,010,947   23,131 68,553 1,919,264    
11.02 Property       Pecan Promenade Trailing 12 2,958,396 929,031 2,029,365   48,023 70,743 1,910,599    
11.03 Property       Valley Plaza Trailing 12 2,472,407 547,460 1,924,947   17,152 73,113 1,834,682    
11.04 Property       Pear Tree Trailing 12 2,383,917 686,766 1,697,150   42,297 98,719 1,556,135    
11.05 Property       Glendale Market Square Trailing 12 2,454,358 648,331 1,806,027   53,940 92,954 1,659,134    
11.06 Property       Central Park Shopping Center Trailing 12 2,412,264 788,827 1,623,437   24,676 73,782 1,524,979    
11.07 Property       Val Vista Towne Center Trailing 12 1,490,329 371,215 1,119,114   14,212 46,676 1,058,226    
11.08 Property       2641 Hall Ave - Riverside, CA Trailing 12 253,841 32,264 221,577   0 17,491 204,086    
11.09 Property       606 W Troy - Indianapolis, IN Trailing 12 345,412 41,185 304,227   0 11,430 292,797    
11.10 Property       Homeland - Bartow, FL Trailing 12 274,362 55,215 219,147   0 33,719 185,428    
11.11 Property       2621 Hall Ave - Riverside, CA Trailing 12 184,000 18,032 165,968   0 8,000 157,968    
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza Not Available 28,658,662 15,035,447 13,623,215 10.9% 135,837 718,408 12,768,971 1.54 10.3%
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida Trailing 12 5,552,415 1,916,222 3,636,193 9.1% 39,388 0 3,596,804 2.03 9.0%
13.01 Property       University Parkway Sarasota Self Storage Trailing 12 983,441 354,217 629,224   8,395 0 620,829    
13.02 Property       Meadow Woods Orlando Self Storage Trailing 12 945,104 314,842 630,262   7,673 0 622,589    
13.03 Property       Cortez Bradenton Self Storage Trailing 12 971,190 336,941 634,249   5,973 0 628,276    
13.04 Property       Cheval Lutz Self Storage Trailing 12 944,602 322,786 621,816   5,644 0 616,172    
13.05 Property       Waterford Lakes Orlando Self Storage Trailing 12 866,827 314,960 551,867   5,217 0 546,650    
13.06 Property       Lockwood Sarasota Self Storage Trailing 12 841,251 272,477 568,775   6,486 0 562,288    
14 Loan   GACC Deutsche Bank AG, New York Branch 2 MacArthur Not Available 7,885,003 2,923,951 4,961,052 14.6% 43,689 0 4,917,363 4.00 14.5%
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre Not Available 10,488,618 2,588,348 7,900,270 13.2% 78,500 0 7,821,770 2.26 13.0%
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio Trailing 12 14,645,085 7,184,664 7,460,421 9.9% 0 0 7,460,421 1.90 9.9%
16.01 Property       University Downs Trailing 12 3,272,908 1,644,794 1,628,114   0 0 1,628,114    
16.02 Property       Ella Lofts Trailing 12 2,618,742 1,297,787 1,320,955   0 0 1,320,955    
16.03 Property       University View Trailing 12 2,073,686 944,946 1,128,740   0 0 1,128,740    
16.04 Property       Colonie Trailing 12 2,178,431 1,141,712 1,036,719   0 0 1,036,719    
16.05 Property       Hillcrest Oakwood Trailing 12 2,806,637 1,354,872 1,451,765   0 0 1,451,765    
16.06 Property       Southgate Trailing 12 1,694,681 800,553 894,128   0 0 894,128    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio Not Available 11,226,823 4,103,552 7,123,271 12.2% 87,085 3,900 7,032,286 2.63 12.0%
17.01 Property       244 East 78th Street Not Available 818,606 330,072 488,534   6,000 0 482,534    
17.02 Property       332 East 71st Street Not Available 678,286 254,313 423,973   5,000 0 418,973    
17.03 Property       323 East 78th Street Not Available 725,864 271,955 453,909   4,000 0 449,909    
17.04 Property       513 East 82nd Street Not Available 638,525 228,345 410,180   5,000 0 405,180    
17.05 Property       502 East 73rd Street Not Available 537,988 194,186 343,801   5,000 0 338,801    
17.06 Property       1556 Second Avenue Not Available 597,932 136,760 461,172   1,755 1,700 457,717    
17.07 Property       344 East 55th Street Not Available 686,371 231,347 455,024   4,900 1,000 449,124    
17.08 Property       228 East 84th Street Not Available 622,473 200,407 422,066   4,500 0 417,566    
17.09 Property       419 East 82nd Street Not Available 582,366 217,041 365,324   5,000 0 360,324    
17.10 Property       340 East 81st Street Not Available 557,329 155,406 401,923   4,000 0 397,923    
17.11 Property       338 East 55th Street Not Available 621,949 193,542 428,407   2,500 0 425,907    
17.12 Property       409 East 81st Street Not Available 586,572 201,642 384,930   5,000 0 379,930    
17.13 Property       322 East 74th Street Not Available 592,387 214,965 377,422   5,000 0 372,422    
17.14 Property       443 East 78th Street Not Available 517,296 200,351 316,945   5,180 1,200 310,565    
17.15 Property       340 East 55th Street Not Available 561,937 229,320 332,616   5,000 0 327,616    
17.16 Property       407 East 81st Street Not Available 556,893 236,857 320,036   5,000 0 315,036    
17.17 Property       340 East 61st Street Not Available 539,440 185,060 354,380   5,000 0 349,380    
17.18 Property       242 East 75th Street Not Available 532,414 221,199 311,216   5,000 0 306,216    
17.19 Property       342 East 76th Street Not Available 479,389 200,785 278,604   4,250 0 274,354    
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront Trailing 12 15,276,308 12,160,937 3,115,371 13.7% 763,815 0 2,351,556 2.29 10.3%
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls Trailing 12 2,715,125 804,663 1,910,462 9.0% 13,919 94,820 1,801,723 2.02 8.5%
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace Trailing 12 3,987,374 2,056,939 1,930,435 10.0% 46,410 55,581 1,828,444 1.61 9.5%
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center Not Available 2,197,166 512,047 1,685,119 10.1% 33,246 127,854 1,524,018 1.49 9.2%
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville Trailing 12 2,482,637 471,990 2,010,646 12.2% 44,693 149,462 1,816,491 1.69 11.0%
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio Trailing 12 67,719,285 43,853,764 23,865,520 11.9% 3,385,964 0 20,479,556 2.04 10.2%
23.01 Property       InterContinental Trailing 12 32,072,057 20,123,933 11,948,124   1,603,603 0 10,344,521    
23.02 Property       DoubleTree Sunrise Trailing 12 14,545,812 9,838,315 4,707,496   727,291 0 3,980,206    
23.03 Property       DoubleTree Charlotte Trailing 12 10,331,719 6,558,669 3,773,050   516,586 0 3,256,464    
23.04 Property       DoubleTree RTP Trailing 12 10,769,697 7,332,847 3,436,850   538,485 0 2,898,365    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building Not Available 2,342,365 927,396 1,414,969 9.4% 11,948 25,604 1,377,418 1.50 9.2%
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  Not Available 1,494,284 118,040 1,376,244 9.2% 22,318 0 1,353,926 1.49 9.1%
25.01 Property       Iron Mountain Not Available N/A N/A N/A   N/A N/A N/A    
25.02 Property       Deerwood Not Available N/A N/A N/A   N/A N/A N/A    
25.03 Property       Rose City Not Available N/A N/A N/A   N/A N/A N/A    
25.04 Property       Roscommon Not Available N/A N/A N/A   N/A N/A N/A    
25.05 Property       Bigfork Not Available N/A N/A N/A   N/A N/A N/A    
25.06 Property       Brimfield Not Available N/A N/A N/A   N/A N/A N/A    
25.07 Property       Whittemore Not Available N/A N/A N/A   N/A N/A N/A    
25.08 Property       Frederic Not Available N/A N/A N/A   N/A N/A N/A    
25.09 Property       Lenox Not Available N/A N/A N/A   N/A N/A N/A    
25.10 Property       Paullina Not Available N/A N/A N/A   N/A N/A N/A    
25.11 Property       Adair Not Available N/A N/A N/A   N/A N/A N/A    
25.12 Property       Akron Not Available N/A N/A N/A   N/A N/A N/A    
25.13 Property       New Harmony Not Available N/A N/A N/A   N/A N/A N/A    
25.14 Property       Table Grove Not Available N/A N/A N/A   N/A N/A N/A    
25.15 Property       Griswold Not Available N/A N/A N/A   N/A N/A N/A    
25.16 Property       Neosho Not Available N/A N/A N/A   N/A N/A N/A    
25.17 Property       Sidney Not Available N/A N/A N/A   N/A N/A N/A    
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio Trailing 12 2,016,034 738,184 1,277,850 8.7% 18,374 0 1,259,477 1.42 8.6%
26.01 Property       Compass Self Storage Jackson Trailing 12 691,328 225,035 466,293   6,190 0 460,103    
26.02 Property       Compass Self Storage Flat Rock Trailing 12 681,087 254,710 426,377   5,434 0 420,944    
26.03 Property       Storage Pros Lansing Trailing 12 643,619 258,439 385,180   6,750 0 378,430    
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial Trailing 12 2,168,901 690,751 1,478,150 10.7% 33,500 104,947 1,339,703 1.64 9.7%
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven Not Available 2,373,710 1,027,193 1,346,517 9.8% (34,145) 99,316 1,281,346 1.53 9.3%
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport Trailing 12 5,384,175 3,774,333 1,609,842 11.8% 0 0 1,609,842 1.93 11.8%
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza Trailing 12 2,840,961 1,341,327 1,499,634 11.3% 23,686 78,428 1,397,520 1.80 10.5%
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing Trailing 12 2,629,055 895,337 1,733,718 14.0% 47,500 0 1,686,218 2.06 13.6%
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake Trailing 12 4,025,740 2,405,104 1,620,636 13.5% 161,030 0 1,459,606 1.91 12.2%
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments Trailing 12 1,454,425 535,175 919,250 8.6% 28,000 0 891,250 1.66 8.3%
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell Not Available 4,967,499 1,107,903 3,859,596 8.3% 34,057 204,341 3,621,199 1.20 7.8%
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I Not Available 2,274,209 984,907 1,289,302 13.9% 17,610 102,000 1,169,692 2.11 12.6%
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza Trailing 12 2,609,176 1,193,055 1,416,120 17.2% 39,572 136,168 1,240,381 4.03 15.0%
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building Not Available 1,347,198 394,532 952,666 12.0% 19,743 40,000 892,923 1.85 11.3%
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute Trailing 12 3,251,314 2,137,877 1,113,437 14.2% 130,053 0 983,384 1.93 12.5%
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center Trailing 12 957,686 224,438 733,248 10.5% 15,640 45,500 672,108 1.59 9.6%
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place Annualized 1,240,570 359,324 881,246 13.3% 23,244 0 858,002 2.04 13.0%
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building Trailing 12 1,109,733 449,419 660,314 11.2% 8,264 64,286 587,763 2.22 10.0%
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza Trailing 12 918,718 213,991 704,728 12.3% 8,172 31,173 665,383 2.63 11.6%
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place Not Available 1,301,573 496,218 805,355 14.8% 13,357 35,000 756,998 3.28 13.9%
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN Not Available 479,438 20,060 459,379 8.5% 1,448 3,794 454,137 1.95 8.4%
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace Trailing 12 557,131 143,272 413,859 11.3% 9,689 43,441 360,730 1.65 9.9%
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton Not Available 348,170 6,963 341,207 10.3% 0 0 341,207 2.25 10.3%
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea Not Available 304,799 101,466 203,333 8.3% 302 1,508 201,523 1.55 8.2%

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Appraised Value ($) Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 2,200,000,000 5/23/2019 50.9% 50.9% 100.0% 8/6/2019 NAP NAP WarnerMedia 1,463,234
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 953,400,000 4/20/2019 25.8% 25.8% 95.8% 5/28/2019 NAP NAP Forever 21 85,150
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 187,400,000 5/7/2019 64.0% 64.0% 100.0% Various NAP NAP    
3.01 Property       1350 West Middlefield 22,700,000 5/7/2019     100.0% 8/6/2019 NAP NAP Egnyte, Inc. 29,670
3.02 Property       1212 Terra Bella 26,500,000 5/7/2019     100.0% 8/6/2019 NAP NAP Iridex Corporation 37,166
3.03 Property       850 - 900 North Shoreline 24,300,000 5/7/2019     100.0% 5/21/2019 NAP NAP Zendesk (X Motors) 16,613
3.04 Property       1277 Terra Bella 22,000,000 5/7/2019     100.0% 8/6/2019 NAP NAP Elementum SCM, Inc. 24,000
3.05 Property       1215 Terra Bella 17,800,000 5/7/2019     100.0% 8/6/2019 NAP NAP Elementum SCM, Inc. 25,000
3.06 Property       1340 West Middlefield 17,300,000 5/7/2019     100.0% 8/6/2019 NAP NAP Nuro, Inc. 25,000
3.07 Property       1255 Terra Bella 14,100,000 5/7/2019     100.0% 8/6/2019 NAP NAP Google, Inc 17,980
3.08 Property       1305 Terra Bella 14,100,000 5/7/2019     100.0% 8/6/2019 NAP NAP Vimo, Inc. 20,732
3.09 Property       1330 West Middlefield 17,000,000 5/7/2019     100.0% 8/6/2019 NAP NAP The County of Santa Clara 25,000
3.10 Property       1245 Terra Bella 11,600,000 5/7/2019     100.0% 8/6/2019 NAP NAP Google, Inc 15,680
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square 85,000,000 5/2/2019 64.7% 64.7% 94.8% 6/1/2019 NAP NAP Ralph’s Grocery Company 58,000
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 84,000,000 5/2/2019 60.0% 60.0% 100.0% 8/1/2019 NAP NAP Chemours 283,069
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 1,158,000,000 4/11/2019 37.1% 37.1% 100.0% 5/1/2019 NAP NAP    
6.01 Property       610 Main Street North 462,000,000 4/11/2019     100.0% 5/1/2019 NAP NAP Pfizer 270,056
6.02 Property       1 Portland Street 416,000,000 4/11/2019     100.0% 5/1/2019 NAP NAP Pfizer 229,330
6.03 Property       700 Main Street 280,000,000 4/11/2019     100.0% 5/1/2019 NAP NAP Novartis Institutes for Biomedical Research, Inc. 99,883
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 553,000,000 3/25/2019 39.8% 39.8% 89.0% 4/9/2019 NAP NAP NAP  
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 1,080,000,000 1/1/2019 45.4% 45.4% 97.2% 1/1/2019 NAP NAP Young & Rubicam, Inc. 375,236
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 210,000,000 4/16/2019 59.5% 59.5% 100.0% 4/1/2019 NAP NAP The City of New York 342,496
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 1,640,000,000 4/3/2019 46.3% 46.3% 94.0% 5/31/2019 NAP NAP The Venetian Casino Resort 81,105
11 Loan   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 198,100,000 4/29/2019 64.9% 64.9% 91.4% Various NAP NAP    
11.01 Property       Wood Village Town Center 31,100,000 3/30/2019     94.1% 5/1/2019 NAP NAP Kohl’s Department Stores 87,501
11.02 Property       Pecan Promenade 28,910,000 4/3/2019     88.5% 5/1/2019 NAP NAP Ross Stores 30,187
11.03 Property       Valley Plaza 26,300,000 4/5/2019     94.7% 5/1/2019 NAP NAP US Foods 60,145
11.04 Property       Pear Tree 24,500,000 4/3/2019     92.3% 5/1/2019 NAP NAP JC Penney 51,395
11.05 Property       Glendale Market Square 23,200,000 4/2/2019     92.8% 5/1/2019 NAP NAP Floor & Décor 75,000
11.06 Property       Central Park Shopping Center 21,100,000 4/8/2019     95.1% 5/1/2019 NAP NAP Big Lots 32,153
11.07 Property       Val Vista Towne Center 18,600,000 4/5/2019     63.0% 5/1/2019 NAP NAP Ross Stores 25,126
11.08 Property       2641 Hall Ave - Riverside, CA 5,489,310 4/9/2019     100.0% 8/6/2019 NAP NAP 48 Forty Solutions 34,982
11.09 Property       606 W Troy - Indianapolis, IN 4,100,000 4/5/2019     100.0% 8/6/2019 NAP NAP 48 Forty Solutions 22,860
11.10 Property       Homeland - Bartow, FL 2,900,000 4/10/2019     100.0% 8/6/2019 NAP NAP 48 Forty Solutions 67,438
11.11 Property       2621 Hall Ave - Riverside, CA 2,510,690 4/9/2019     100.0% 8/6/2019 NAP NAP 48 Forty Solutions 16,000
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 170,000,000 2/1/2021 73.3% 53.8% 96.3% 1/31/2019 NAP NAP Hawaii Pacific University 99,058
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 59,300,000 Various 67.0% 67.0% 77.0% 3/31/2019 NAP NAP    
13.01 Property       University Parkway Sarasota Self Storage 10,700,000 4/26/2019     71.7% 3/31/2019 NAP NAP NAP  
13.02 Property       Meadow Woods Orlando Self Storage 10,500,000 4/25/2019     74.3% 3/31/2019 NAP NAP NAP  
13.03 Property       Cortez Bradenton Self Storage 9,900,000 4/26/2019     85.9% 3/31/2019 NAP NAP NAP  
13.04 Property       Cheval Lutz Self Storage 9,900,000 4/26/2019     80.2% 3/31/2019 NAP NAP NAP  
13.05 Property       Waterford Lakes Orlando Self Storage 9,900,000 4/25/2019     69.6% 3/31/2019 NAP NAP NAP  
13.06 Property       Lockwood Sarasota Self Storage 8,400,000 4/26/2019     88.8% 3/31/2019 NAP NAP NAP  
14 Loan   GACC Deutsche Bank AG, New York Branch 2 MacArthur 85,000,000 5/7/2020 40.0% 40.0% 100.0% 2/6/2019 NAP NAP State of California 169,070
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre 188,200,000 4/12/2019 31.9% 31.9% 89.5% 6/24/2019 NAP NAP NAP  
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 120,600,000 Various 62.5% 62.5% 90.0% Various NAP NAP    
16.01 Property       University Downs 34,500,000 11/28/2018     86.0% 12/3/2018 NAP NAP NAP  
16.02 Property       Ella Lofts 22,300,000 11/27/2018     98.0% 12/5/2018 NAP NAP NAP  
16.03 Property       University View 21,600,000 12/3/2018     95.8% 12/11/2018 NAP NAP NAP  
16.04 Property       Colonie 15,500,000 12/4/2018     97.8% 12/11/2018 NAP NAP NAP  
16.05 Property       Hillcrest Oakwood 17,200,000 12/5/2018     85.1% 12/11/2018 NAP NAP NAP  
16.06 Property       Southgate 9,500,000 12/4/2018     92.1% 12/11/2018 NAP NAP NAP  
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 201,300,000 Various 29.1% 29.1% 97.7% 4/11/2019 NAP NAP    
17.01 Property       244 East 78th Street 16,300,000 10/4/2018     91.7% 4/11/2019 NAP NAP NAP  
17.02 Property       332 East 71st Street 12,900,000 10/4/2018     95.0% 4/11/2019 NAP NAP NAP  
17.03 Property       323 East 78th Street 12,500,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.04 Property       513 East 82nd Street 11,200,000 10/4/2018     95.0% 4/11/2019 NAP NAP NAP  
17.05 Property       502 East 73rd Street 10,400,000 10/4/2018     95.0% 4/11/2019 NAP NAP NAP  
17.06 Property       1556 Second Avenue 10,300,000 10/4/2018     83.3% 4/11/2019 NAP NAP Hospitality Group, Cascabell 1,800
17.07 Property       344 East 55th Street 11,800,000 10/3/2018     100.0% 4/11/2019 NAP NAP Eric Vlado 1,000
17.08 Property       228 East 84th Street 11,600,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.09 Property       419 East 82nd Street 10,200,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.10 Property       340 East 81st Street 9,900,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.11 Property       338 East 55th Street 8,800,000 10/3/2018     100.0% 4/11/2019 NAP NAP NAP  
17.12 Property       409 East 81st Street 10,000,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.13 Property       322 East 74th Street 10,500,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.14 Property       443 East 78th Street 9,600,000 10/4/2018     95.0% 4/11/2019 NAP NAP Oriental Oasis Consulting 1,200
17.15 Property       340 East 55th Street 10,000,000 10/3/2018     95.0% 4/11/2019 NAP NAP NAP  
17.16 Property       407 East 81st Street 9,800,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.17 Property       340 East 61st Street 8,700,000 10/3/2018     100.0% 4/11/2019 NAP NAP NAP  
17.18 Property       242 East 75th Street 8,900,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
17.19 Property       342 East 76th Street 7,900,000 10/4/2018     100.0% 4/11/2019 NAP NAP NAP  
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 45,500,000 3/19/2019 50.5% 50.5% 68.3% 5/31/2019 150.90 103.09 NAP  
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 32,680,000 5/28/2019 64.8% 64.8% 98.9% 6/7/2019 NAP NAP Randall’s 61,508
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 28,100,000 5/20/2019 68.4% 54.9% 78.0% 6/7/2019 NAP NAP SHC Direct 22,287
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 22,200,000 3/18/2019 75.0% 64.2% 82.5% 5/1/2019 NAP NAP Los Altos Ranch Market 61,837
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 26,100,000 5/6/2019 63.1% 46.0% 96.1% 5/9/2019 NAP NAP Belk 85,000
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 335,600,000 10/16/2018 59.6% 59.6% 80.3% 1/31/2019 150.49 120.88    
23.01 Property       InterContinental 170,000,000 10/12/2018     78.7% 1/31/2019 169.77 133.61 NAP  
23.02 Property       DoubleTree Sunrise 61,000,000 10/15/2018     87.2% 1/31/2019 148.26 129.26 NAP  
23.03 Property       DoubleTree Charlotte 50,000,000 10/11/2018     80.5% 1/31/2019 144.25 116.04 NAP  
23.04 Property       DoubleTree RTP 40,200,000 10/16/2018     76.1% 1/31/2019 120.45 91.68 NAP  
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 21,700,000 4/9/2019 69.1% 63.3% 100.0% 4/18/2019 NAP NAP Mercy Medical Center 55,250
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  20,750,000 Various 72.0% 66.0% 100.0% 8/6/2019 NAP NAP    
25.01 Property       Iron Mountain 1,360,000 4/28/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,026
25.02 Property       Deerwood 1,330,000 5/3/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,100
25.03 Property       Rose City 1,290,000 4/29/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,198
25.04 Property       Roscommon 1,260,000 4/29/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,228
25.05 Property       Bigfork 1,260,000 5/3/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,100
25.06 Property       Brimfield 1,250,000 5/2/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,204
25.07 Property       Whittemore 1,240,000 4/29/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,448
25.08 Property       Frederic 1,230,000 4/29/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,190
25.09 Property       Lenox 1,220,000 4/30/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,100
25.10 Property       Paullina 1,210,000 4/30/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,100
25.11 Property       Adair 1,200,000 4/30/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,026
25.12 Property       Akron 1,190,000 4/30/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,100
25.13 Property       New Harmony 1,180,000 5/4/2019     100.0% 8/6/2019 NAP NAP Dollar General 9,026
25.14 Property       Table Grove 1,120,000 5/2/2019     100.0% 8/6/2019 NAP NAP Dollar General 7,489
25.15 Property       Griswold 1,140,000 4/30/2019     100.0% 8/6/2019 NAP NAP Dollar General 7,489
25.16 Property       Neosho 1,140,000 4/28/2019     100.0% 8/6/2019 NAP NAP Dollar General 7,474
25.17 Property       Sidney 1,130,000 4/30/2019     100.0% 8/6/2019 NAP NAP Dollar General 7,489
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio 20,425,000 4/26/2019 72.0% 62.9% 86.3% Various NAP NAP    
26.01 Property       Compass Self Storage Jackson 7,450,000 4/26/2019     78.1% 4/30/2019 NAP NAP NAP  
26.02 Property       Compass Self Storage Flat Rock 7,050,000 4/26/2019     89.2% 4/30/2019 NAP NAP NAP  
26.03 Property       Storage Pros Lansing 5,925,000 4/26/2019     91.5% 5/28/2019 NAP NAP NAP  
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial 19,400,000 5/1/2020 71.3% 57.3% 100.0% 2/28/2019 NAP NAP Vertiv 125,000
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 19,900,000 4/4/2019 69.3% 56.1% 90.1% 5/1/2019 NAP NAP Presidente Super Market 66,475
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 20,128,000 5/16/2019 67.6% 61.9% 83.8% 5/31/2019 140.75 117.92 NAP  
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 19,500,000 5/10/2020 67.9% 59.0% 85.3% 5/1/2019 NAP NAP Bosch Security Systems 19,992
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing 22,600,000 4/3/2019 55.0% 51.0% 92.6% 5/31/2019 NAP NAP NAP  
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 17,900,000 4/24/2019 66.9% 54.9% 81.0% 3/31/2019 95.69 77.49 NAP  
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 16,500,000 3/19/2019 64.8% 64.8% 93.8% 6/10/2019 NAP NAP NAP  
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 66,900,000 2/8/2019 69.5% 60.3% 100.0% 2/7/2019 NAP NAP BJ’s Wholesale Club 90,588
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 13,260,000 4/5/2019 70.1% 62.6% 93.0% 5/21/2019 NAP NAP Premiere Global Services (Hyland Software) 63,811
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 16,400,000 5/8/2019 50.3% 50.3% 87.7% 4/29/2019 NAP NAP Atlantic Credit & Finance, Inc. 53,775
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 11,300,000 3/27/2019 70.1% 61.4% 96.8% 3/19/2019 NAP NAP New York Life Insurance 18,100
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 11,500,000 4/1/2019 68.3% 63.2% 72.4% 2/28/2019 106.97 77.42 NAP  
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 10,650,000 5/2/2019 65.7% 56.1% 98.9% 5/1/2019 NAP NAP Trigen Laboratories, LLC 10,000
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place 11,040,000 2/4/2019 60.0% 55.2% 96.2% 3/4/2019 NAP NAP NAP  
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 9,220,000 3/27/2019 63.8% 63.8% 88.9% 2/28/2019 NAP NAP Capital Home Health 8,069
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 9,250,000 3/28/2019 62.0% 62.0% 97.8% 3/14/2019 NAP NAP Goodwill Industries of Southern AZ 20,250
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 8,200,000 2/19/2019 66.5% 66.5% 88.1% 4/30/2019 NAP NAP Lifeline Screening 23,739
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 9,100,000 5/24/2019 59.3% 59.3% 100.0% 8/6/2019 NAP NAP CVS 9,656
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 5,000,000 7/8/2019 73.0% 58.7% 94.2% 4/1/2019 NAP NAP Winner Furniture 17,915
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 6,200,000 4/4/2019 53.6% 53.6% 100.0% 8/1/2019 NAP NAP Walgreens 14,820
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 5,500,000 5/28/2019 44.5% 44.5% 100.0% 8/1/2019 NAP NAP Starbucks 3,016

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 6/30/2034 NAP     NAP     NAP    
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 6/30/2025 Dick’s Sporting Goods 83,075 1/31/2027 Barnes & Noble 30,471 1/31/2020 Woodlands Financial Group 22,359 3/31/2027
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio                    
3.01 Property       1350 West Middlefield 4/30/2024 NAP     NAP     NAP    
3.02 Property       1212 Terra Bella 2/28/2022 NAP     NAP     NAP    
3.03 Property       850 - 900 North Shoreline 12/31/2021 Vita Insurance Associates, Inc. 14,734 12/31/2026 NAP     NAP    
3.04 Property       1277 Terra Bella 12/31/2024 NAP     NAP     NAP    
3.05 Property       1215 Terra Bella 1/31/2023 NAP     NAP     NAP    
3.06 Property       1340 West Middlefield 8/15/2023 NAP     NAP     NAP    
3.07 Property       1255 Terra Bella 3/10/2021 NAP     NAP     NAP    
3.08 Property       1305 Terra Bella 6/30/2023 NAP     NAP     NAP    
3.09 Property       1330 West Middlefield 9/30/2021 NAP     NAP     NAP    
3.10 Property       1245 Terra Bella 3/10/2021 NAP     NAP     NAP    
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square 6/30/2032 LA Fitness 46,300 6/30/2027 CVS 23,112 2/28/2023 Patrick Diesfeld 6,199 4/30/2020
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 12/31/2033 NAP     NAP     NAP    
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle                    
6.01 Property       610 Main Street North 12/31/2031 Sulmona Restaurant Group 3,355 2/28/2027 Café Luna 2,328 3/31/2027 Boston Burger 1,984 9/30/2027
6.02 Property       1 Portland Street 1/31/2024 NAP     NAP     NAP    
6.03 Property       700 Main Street 7/31/2024 Lab Central Inc. 68,996 3/31/2027 NAP     NAP    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard   NAP     NAP     NAP    
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 7/31/2033 Emerge 212 3CC LLC 57,359 11/30/2027 Nordstrom 46,991 10/31/2039 Jazz at Lincoln Center, Inc. 30,653 4/30/2028
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 8/22/2030 Metro Finest Deli 990 5/31/2030 NAP     NAP    
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 5/31/2029 Tao Nightclub 49,441 1/31/2025 Madame ‘Tussaud Las Vegas 28,235 7/31/2024 Regis Galerie 28,099 5/31/2025
11 Loan   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 1/31/2027 Theresa’s Pet 9,800 6/30/2024 The Rock Wood Fired Pizza & Spirit 5,196 6/30/2021 The Sleep Train, Inc. 5,091 9/30/2026
11.02 Property       Pecan Promenade 1/31/2022 LA Fitness 27,564 11/30/2029 Dollar Tree 10,000 10/31/2022 Kirkland’s 10,000 6/30/2020
11.03 Property       Valley Plaza 3/31/2024 Ross Stores 27,650 1/31/2021 Salon Boutique 7,880 5/31/2028 Banner Health 5,000 8/31/2023
11.04 Property       Pear Tree 2/28/2024 Lucky’s (SaveMart) 49,377 3/31/2024 Ross Stores 25,976 1/30/2025 Big 5 Sporting Goods 16,520 5/31/2022
11.05 Property       Glendale Market Square 4/30/2028 Linda Home Furnishings 45,000 11/30/2024 EJ’s Auction & Consignment 28,909 11/30/2025 Hospice of the Valley (White Dove) 8,443 2/29/2020
11.06 Property       Central Park Shopping Center 1/31/2023 ARC Thrift Store 29,294 5/31/2025 Adventure Dental 8,805 4/30/2024 Fast Cash Pawn and Jewelry 5,724 11/30/2019
11.07 Property       Val Vista Towne Center 1/31/2022 Petco 13,221 1/31/2022 Fred Astaire 3,511 11/30/2024 Val Vista Dental 2,551 4/30/2020
11.08 Property       2641 Hall Ave - Riverside, CA 5/31/2023 NAP     NAP     NAP    
11.09 Property       606 W Troy - Indianapolis, IN 4/30/2024 NAP     NAP     NAP    
11.10 Property       Homeland - Bartow, FL 6/30/2025 NAP     NAP     NAP    
11.11 Property       2621 Hall Ave - Riverside, CA 5/31/2023 NAP     NAP     NAP    
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 6/30/2034 Oahu Publications, Inc. 47,548 3/31/2023 USCIS 30,994 6/20/2025 McCorriston Miller Mukai MacKinnon LLLP 29,231 12/31/2021
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida                    
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   GACC Deutsche Bank AG, New York Branch 2 MacArthur 5/31/2039 Radiology Partners 33,889 1/31/2025 NAP     NAP    
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre   NAP     NAP     NAP    
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio                    
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    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio                    
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 7/31/2024 NAP     NAP     NAP    
17.07 Property       344 East 55th Street 1/31/2024 NAP     NAP     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 2/28/2021 NAP     NAP     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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront   NAP     NAP     NAP    
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 1/1/2037 Tomlinson’s Pet Supply 3,707 11/1/2023 Orange Theory Fitness 3,000 12/1/2023 Jon’Ric International Salon and Wellness Spa 2,981 11/1/2027
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 3/31/2025 Matson Integrated Logistics, Inc. 17,004 7/31/2023 Employers Mutual Casualty Company 14,999 12/31/2024 Pump Management Services Co. 12,171 7/31/2022
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 12/31/2029 Bonita Fashions 7,824 1/31/2021 Rent-A-Center 4,052 11/30/2021 Wavemax 3,168 5/31/2029
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 8/29/2020 Kroger 60,049 7/12/2022 Dunham’s Sports 43,872 1/31/2025 Marshall’s 24,100 10/31/2023
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio                    
23.01 Property       InterContinental   NAP     NAP     NAP    
23.02 Property       DoubleTree Sunrise   NAP     NAP     NAP    
23.03 Property       DoubleTree Charlotte   NAP     NAP     NAP    
23.04 Property       DoubleTree RTP   NAP     NAP     NAP    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 4/30/2039 Clinic Investments, Inc (Wolfe Eye Clinic) 24,400 8/31/2031 NAP     NAP    
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II                     
25.01 Property       Iron Mountain 7/31/2033 NAP     NAP     NAP    
25.02 Property       Deerwood 1/31/2034 NAP     NAP     NAP    
25.03 Property       Rose City 7/31/2033 NAP     NAP     NAP    
25.04 Property       Roscommon 2/28/2034 NAP     NAP     NAP    
25.05 Property       Bigfork 2/28/2034 NAP     NAP     NAP    
25.06 Property       Brimfield 6/30/2033 NAP     NAP     NAP    
25.07 Property       Whittemore 2/28/2034 NAP     NAP     NAP    
25.08 Property       Frederic 2/28/2034 NAP     NAP     NAP    
25.09 Property       Lenox 2/28/2034 NAP     NAP     NAP    
25.10 Property       Paullina 1/31/2034 NAP     NAP     NAP    
25.11 Property       Adair 2/28/2034 NAP     NAP     NAP    
25.12 Property       Akron 2/28/2034 NAP     NAP     NAP    
25.13 Property       New Harmony 3/31/2034 NAP     NAP     NAP    
25.14 Property       Table Grove 5/31/2034 NAP     NAP     NAP    
25.15 Property       Griswold 2/28/2034 NAP     NAP     NAP    
25.16 Property       Neosho 12/31/2033 NAP     NAP     NAP    
25.17 Property       Sidney 2/28/2034 NAP     NAP     NAP    
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio                    
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   GACC Deutsche Bank AG, New York Branch Calexico Industrial 8/31/2023 Clover Technologies Group 108,600 12/31/2020 Novamex 101,400 3/31/2021 NAP    
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 6/30/2039 You Fit 14,962 6/30/2020 Burnett International University 14,648 3/31/2025 Wellmax 13,540 2/28/2025
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport   NAP     NAP     NAP    
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 9/1/2023 CV McDowell 13,309 2/1/2022 BitDefender 10,554 10/31/2023 Maxim Healthcare Services 7,165 4/30/2022
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing   NAP     NAP     NAP    
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake   NAP     NAP     NAP    
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments   NAP     NAP     NAP    
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 1/31/2035 Xscape Cinemas 56,639 4/30/2031 LA Fitness 37,000 5/31/2030 Five Star Climbzone USA LLC 24,170 9/16/2029
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 3/31/2027 HCL America 9,278 8/31/2023 Olathe Chamber of Commerce 6,013 8/31/2021 Keller Williams 2,770 4/30/2021
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 6/30/2029 Commonwealth of VA 26,367 10/31/2024 Union First Market Bank 20,498 3/31/2025 Aerotek 8,039 4/30/2022
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 9/30/2022 Network Building & Consulting, LLC 10,300 7/31/2020 Martin Dolan & Holton 7,196 12/31/2023 Blue Ocean Brain 7,054 5/31/2024
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute   NAP     NAP     NAP    
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 10/31/2023 Imaging Experts of Florida 10,000 12/31/2027 Element Church, Inc. 10,000 7/31/2022 Faulkner Engineering Services 7,500 10/31/2020
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place   NAP     NAP     NAP    
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 12/31/2023 Watts Dental, PLLC 6,953 10/31/2020 Glen Una 4,722 5/31/2031 Texas Farm Bureau Mutual Ins 3,352 1/31/2020
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 4/30/2030 O’Reilly’s Auto Parts 8,100 3/31/2027 American Charter Schools Foundation 6,000 12/31/2027 Little Castle Childcare & Preschool III 4,246 1/31/2022
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 6/30/2029 Sedgwick Claims Management 23,127 7/4/2021 Taleris Credit Union 5,475 2/23/2024 Leukemia & Lymphoma Society 5,085 7/31/2023
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 1/31/2044 NAP     NAP     NAP    
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 2/28/2023 Guanajuato - Supermercado 14,580 5/31/2028 Dollar Tree 12,500 1/31/2023 Ole Frijole Mexican Restaurant 6,000 12/31/2019
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 12/31/2082 NAP     NAP     NAP    
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 6/30/2024 NAP     NAP     NAP    

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Y/N Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Y/N
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards NAP     5/30/2019 No NAP 6/3/2019 NAP NAP No
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall Macy’s Children’s 17,161 1/31/2022 5/3/2019 No NAP 4/28/2019 NAP NAP No
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio                   No
3.01 Property       1350 West Middlefield NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 16% No
3.02 Property       1212 Terra Bella NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 16% No
3.03 Property       850 - 900 North Shoreline NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 18% No
3.04 Property       1277 Terra Bella NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 13% No
3.05 Property       1215 Terra Bella NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 18% No
3.06 Property       1340 West Middlefield NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 16% No
3.07 Property       1255 Terra Bella NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 16% No
3.08 Property       1305 Terra Bella NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 13% No
3.09 Property       1330 West Middlefield NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 16% No
3.10 Property       1245 Terra Bella NAP     5/20/2019 No NAP 5/20/2019 6/24/2019 17% No
4 Loan   GACC Deutsche Bank AG, New York Branch Montalvo Square Sola Salons 6,000 11/30/2024 5/14/2019 No NAP 5/10/2019 5/10/2019 9% No
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ NAP     5/14/2019 No NAP 5/14/2019 NAP NAP No
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle                   No
6.01 Property       610 Main Street North Revela 1,015 7/31/2027 4/10/2019 No NAP 4/10/2019 NAP NAP No
6.02 Property       1 Portland Street NAP     4/10/2019 No NAP 4/10/2019 NAP NAP No
6.03 Property       700 Main Street NAP     4/10/2019 No NAP 4/10/2019 NAP NAP No
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard NAP     3/27/2019 No NAP 3/26/2019 3/26/2019 9% No
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle Josephson 22,742 12/31/2032 1/22/2019 No NAP 1/22/2019 NAP NAP No
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston NAP     11/9/2018 No NAP 11/8/2018 NAP NAP No
10 Loan   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 Lux Café 19,100 12/31/2029 5/15/2019 No NAP 3/18/2019 NAP NAP No
11 Loan   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
11.01 Property       Wood Village Town Center National Vision, Inc. 3,183 1/31/2020 4/12/2019 No NAP 4/12/2019 4/12/2019 7% No
11.02 Property       Pecan Promenade Shoe Show 7,007 6/30/2026 4/12/2019 No NAP 4/12/2019 NAP NAP No
11.03 Property       Valley Plaza Sprint 4,230 8/31/2021 4/12/2019 No NAP 4/12/2019 NAP NAP No
11.04 Property       Pear Tree Maurice’s 5,300 1/31/2021 4/12/2019 No NAP 4/12/2019 4/12/2019 17% No
11.05 Property       Glendale Market Square Cucina Tagliani 4,920 4/30/2024 4/12/2019 No NAP 4/12/2019 NAP NAP No
11.06 Property       Central Park Shopping Center Comrade Brewery 5,315 5/31/2021 4/12/2019 No NAP 4/12/2019 NAP NAP No
11.07 Property       Val Vista Towne Center Regis Salon 1,910 11/30/2019 4/12/2019 No NAP 4/12/2019 NAP NAP No
11.08 Property       2641 Hall Ave - Riverside, CA NAP     4/12/2019 No NAP 4/12/2019 4/12/2019 18% No
11.09 Property       606 W Troy - Indianapolis, IN NAP     4/12/2019 No NAP 4/12/2019 NAP NAP No
11.10 Property       Homeland - Bartow, FL NAP     4/12/2019 No NAP 4/12/2019 NAP NAP No
11.11 Property       2621 Hall Ave - Riverside, CA NAP     4/12/2019 No NAP 4/12/2019 4/12/2019 11% No
12 Loan   GACC Deutsche Bank AG, New York Branch Waterfront Plaza AT&T Corp. 26,160 6/30/2020 4/5/2019 No NAP 3/27/2019 NAP NAP No
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida                   No
13.01 Property       University Parkway Sarasota Self Storage NAP     4/17/2019 No NAP 4/17/2019 NAP NAP No
13.02 Property       Meadow Woods Orlando Self Storage NAP     4/18/2019 No NAP 4/17/2019 NAP NAP No
13.03 Property       Cortez Bradenton Self Storage NAP     4/18/2019 No NAP 4/17/2019 NAP NAP No
13.04 Property       Cheval Lutz Self Storage NAP     4/18/2019 No NAP 4/17/2019 NAP NAP No
13.05 Property       Waterford Lakes Orlando Self Storage NAP     4/17/2019 No NAP 4/17/2019 NAP NAP No
13.06 Property       Lockwood Sarasota Self Storage NAP     4/17/2019 No NAP 4/17/2019 NAP NAP No
14 Loan   GACC Deutsche Bank AG, New York Branch 2 MacArthur NAP     1/28/2019 No NAP 1/28/2019 1/28/2019 10% No
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre NAP     6/13/2019 No NAP 4/17/2019 NAP NAP No
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio                   No
16.01 Property       University Downs NAP     12/4/2018 No NAP 12/4/2018 NAP NAP No
16.02 Property       Ella Lofts NAP     12/3/2018 No NAP 11/26/2018 NAP NAP No
16.03 Property       University View NAP     12/3/2018 No NAP 12/3/2018 NAP NAP No
16.04 Property       Colonie NAP     12/4/2018 No NAP 12/1/2018 NAP NAP No
16.05 Property       Hillcrest Oakwood NAP     Various No NAP Various NAP NAP No
16.06 Property       Southgate NAP     11/30/2018 No NAP 11/30/2018 NAP NAP No
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio                   No
17.01 Property       244 East 78th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.02 Property       332 East 71st Street NAP     10/19/2018 No NAP 10/18/2018 NAP NAP No
17.03 Property       323 East 78th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.04 Property       513 East 82nd Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.05 Property       502 East 73rd Street NAP     10/19/2018 No NAP 10/18/2018 NAP NAP No
17.06 Property       1556 Second Avenue NAP     10/19/2018 No NAP 10/18/2018 NAP NAP No
17.07 Property       344 East 55th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.08 Property       228 East 84th Street NAP     10/19/2018 No NAP 10/18/2018 NAP NAP No
17.09 Property       419 East 82nd Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.10 Property       340 East 81st Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.11 Property       338 East 55th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.12 Property       409 East 81st Street NAP     10/22/2018 No NAP 10/18/2018 NAP NAP No
17.13 Property       322 East 74th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.14 Property       443 East 78th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.15 Property       340 East 55th Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.16 Property       407 East 81st Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.17 Property       340 East 61st Street NAP     10/18/2018 No NAP 10/18/2018 NAP NAP No
17.18 Property       242 East 75th Street NAP     10/19/2018 No NAP 10/18/2018 NAP NAP No
17.19 Property       342 East 76th Street NAP     10/19/2018 No NAP 10/18/2018 NAP NAP No
18 Loan   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront NAP     3/25/2019 No NAP 3/25/2019 NAP NAP No
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls Firehouse animal Health Center 2,941 3/1/2027 5/21/2019 No NAP 6/3/2019 NAP NAP No
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace Intel Americas, Inc. 11,950 3/31/2021 5/31/2019 No NAP 5/29/2019 NAP NAP No
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center T-Mobile 3,060 11/30/2020 3/26/2019 No NAP 3/27/2019 NAP NAP No
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville OfficeMax 23,523 9/30/2020 5/16/2019 No NAP 5/16/2019 NAP NAP No
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio                   No
23.01 Property       InterContinental NAP     2/1/2019 No NAP 2/1/2019 NAP NAP No
23.02 Property       DoubleTree Sunrise NAP     2/1/2019 No NAP 2/1/2019 NAP NAP No
23.03 Property       DoubleTree Charlotte NAP     2/1/2019 No NAP 2/1/2019 NAP NAP No
23.04 Property       DoubleTree RTP NAP     2/1/2019 No NAP 2/1/2019 NAP NAP No
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building NAP     4/11/2019 No NAP 4/11/2019 NAP NAP No
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II                    No
25.01 Property       Iron Mountain NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.02 Property       Deerwood NAP     5/3/2019 No NAP 5/7/2019 NAP NAP No
25.03 Property       Rose City NAP     5/7/2019 No NAP 5/3/2019 NAP NAP No
25.04 Property       Roscommon NAP     5/7/2019 No NAP 5/7/2019 NAP NAP No
25.05 Property       Bigfork NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.06 Property       Brimfield NAP     5/7/2019 No NAP 5/6/2019 NAP NAP No
25.07 Property       Whittemore NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.08 Property       Frederic NAP     5/7/2019 No NAP 5/3/2019 NAP NAP No
25.09 Property       Lenox NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.10 Property       Paullina NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.11 Property       Adair NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.12 Property       Akron NAP     5/3/2019 No NAP 5/6/2019 NAP NAP No
25.13 Property       New Harmony NAP     4/2/2018 No NAP 5/8/2019 NAP NAP No
25.14 Property       Table Grove NAP     5/20/2019 No NAP 5/10/2019 NAP NAP No
25.15 Property       Griswold NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
25.16 Property       Neosho NAP     5/2/2019 No NAP 5/3/2019 NAP NAP No
25.17 Property       Sidney NAP     5/3/2019 No NAP 5/3/2019 NAP NAP No
26 Loan   CREFI Citi Real Estate Funding Inc. Michigan Self Storage Portfolio                   No
26.01 Property       Compass Self Storage Jackson NAP     5/6/2019 No NAP 5/3/2019 NAP NAP No
26.02 Property       Compass Self Storage Flat Rock NAP     5/6/2019 No NAP 5/3/2019 NAP NAP No
26.03 Property       Storage Pros Lansing NAP     4/30/2019 No NAP 4/30/2019 NAP NAP No
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial NAP     4/23/2019 No NAP 4/30/2019 4/23/2019 9% No
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven CitiTrends 13,040 1/31/2025 4/8/2019 No NAP 4/8/2019 NAP NAP No
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport NAP     5/24/2019 No NAP 5/24/2019 NAP NAP No
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza The Singing Machine Company 6,865 3/31/2024 5/22/2019 No NAP 5/22/2019 NAP NAP No
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing NAP     4/18/2019 No NAP 4/18/2019 NAP NAP No
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake NAP     4/29/2019 No NAP 4/26/2019 NAP NAP No
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments NAP     4/4/2019 No NAP 4/4/2019 4/3/2019 15% No
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell Sleepy’s 4,050 11/30/2026 2/20/2019 No NAP 2/19/2019 NAP NAP No
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I NAP     4/15/2019 No NAP 4/15/2019 NAP NAP No
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza BB&T Securities 6,836 8/31/2020 5/13/2019 No NAP 5/13/2019 NAP NAP No
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building PrimeLending 5,336 12/31/2019 3/6/2019 No NAP 3/6/2019 NAP NAP No
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute NAP     4/11/2019 No NAP 4/11/2019 NAP NAP No
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center Environ Ramboll 6,000 3/31/2022 5/15/2019 No NAP 5/13/2019 NAP NAP No
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place NAP     12/12/2018 No NAP 12/12/2018 2/20/2019 6% No
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building City Bank 2,599 4/30/2021 3/14/2019 No NAP 3/14/2019 NAP NAP No
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza Sunny Daze Cafe 2,500 6/30/2023 4/3/2019 No NAP 4/3/2019 NAP NAP No
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place OAESV 1,412 3/31/2023 2/27/2019 No NAP 3/26/2019 NAP NAP No
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN NAP     6/19/2019 No NAP 6/4/2019 NAP NAP No
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace Beef O’Brady’s 2,616 10/31/2025 10/5/2018 No NAP 10/4/2018 NAP NAP No
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton NAP     4/17/2019 No NAP 4/17/2019 4/17/2019 7% No
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea NAP     6/4/2019 No NAP 6/5/2019 6/3/2019 5% No

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 0 0 0 0 0 0 0 0 0 0
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 0 0 0 0 0 0 377,291 0 0 3,018,324
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 347,991 57,999 34,225 5,704 150,000 0 150,000 1,667,365 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   GACC Deutsche Bank AG, New York Branch Montalvo Square 214,109 53,527 0 0 0 3,637 0 0 9,093 654,702
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 0 30,942 12,190 2,743 1,000,000 2,359 56,614 0 0 0
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 0 0 0 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   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 890,641 222,660 0 0 0 6,814 250,000 0 0 0
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 0 0 0 0 0 0 1,000,000 0 0 5,000,000
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 148,101 148,101 0 0 0 0 0 0 0 0
10 Loan   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 0 386,928 0 0 2,321,544
11 Loan   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 323,078 161,539 0 0 301,104 20,994 0 589,027 93,310 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   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 741,075 148,215 0 0 2,300,000 5,433 0 4,598,167 79,238 2,445,057
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 309,586 38,698 0 0 0 3,157 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   GACC Deutsche Bank AG, New York Branch 2 MacArthur 0 0 0 0 0 0 0 528,032 0 0
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre 281,065 93,688 0 0 0 6,542 0 0 0 0
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 652,075 133,333 0 0 25,738 25,738 0 0 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                    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 1,102,623 220,525 0 0 7,268 7,268 261,651 398 398 9,560
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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 197,884 32,981 0 0 0 63,651 0 0 0 0
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 270,023 45,004 0 0 1,185 1,185 0 7,902 7,902 379,300
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 258,538 43,090 38,104 2,931 0 6,768 0 1,600,000 0 1,500,000
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 15,620 15,620 0 0 0 2,786 175,000 200,000 8,417 510,000
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 38,896 12,965 35,393 4,424 82,331 3,724 0 150,000 18,622 1,117,318
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 822,222 205,555 990,844 82,570 0 5% of Gross Revenues 0 0 0 0
23.01 Property       InterContinental                    
23.02 Property       DoubleTree Sunrise                    
23.03 Property       DoubleTree Charlotte                    
23.04 Property       DoubleTree RTP                    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 68,188 34,094 1,010 1,010 0 0 0 0 0 0
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  39,964 13,479 0 0 0 620 14,879 0 1,240 29,757
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 23,260 11,630 23,774 1,829 110,500 1,531 0 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   GACC Deutsche Bank AG, New York Branch Calexico Industrial 59,799 19,933 0 0 0 5,583 201,000 0 11,167 402,000
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 299,142 33,238 0 0 2,873 2,873 172,380 600,000 0 100,000
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 100,610 33,535 9,895 2,629 0 2% of gross income from operations for the calendar month two months prior 0 0 0 0
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 200,000 25,000 0 0 1,974 1,974 71,057 400,000 9,869 575,000
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing 34,913 17,456 0 0 3,958 3,960 0 0 0 0
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 0 10,520 0 0 13,419 4% of Gross Revenues 0 0 0 0
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 0 7,925 0 6,825 0 2,427 0 0 0 0
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 191,462 47,866 675 675 2,838 2,838 0 17,028 17,028 600,000
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 62,535 31,268 1,474 1,474 0 1,468 0 100,000 20,833 1,000,000
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 71,421 14,284 0 0 0 3,298 0 0 0 0
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 5,084 5,084 828 828 0 1,645 39,486 200,000 7,917 400,000
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 27,310 13,655 0 0 0 4% of Gross Revenues 0 0 0 0
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 89,965 9,996 13,745 2,749 0 1,303 0 0 6,517 100,000
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place 10,726 5,363 0 0 0 1,937 69,732 0 0 0
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 0 12,857 0 0 0 689 16,527 0 2,869 68,864
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 27,191 6,798 0 0 0 681 0 207,500 3,904 150,000
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 0 5,142 0 0 0 3,061 73,462 200,000 0 150,000
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 0 0 497 0 0 0 0 0 0 0
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 35,744 3,972 6,126 1,225 0 807 0 0 3,620 0
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 0 0 241 133 0 0 0 0 0 0
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 0 0 0 0 0 0 0 0 0 0

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description Borrower Name
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 0 0 0 0 0 0 0 0   30 HY WM Unit Owner LP
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall 0 0 0 0 0 0 2,174,886 0 Outstanding TI Reserve The Woodlands Mall Associates, LLC
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 0 0 0 0 0 0 0 0   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
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   GACC Deutsche Bank AG, New York Branch Montalvo Square 0 0 0 0 0 0 0 95,000 Ground Rent Reserve Montalvo Square Associates, LLC
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 0 0 0 0 0 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) North Market Property Corp.
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 0 0 0 0 0 0 0 0   610 Main Street North Leasehold LLC, 610 Main Street South Leasehold LLC, 700 Main Street Leasehold LLC and 610-700 Main Garage Leasehold LLC
6.01 Property       610 Main Street North                    
6.02 Property       1 Portland Street                    
6.03 Property       700 Main Street                    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 0 0 0 0 0 0 0 0   SM 10000 Property, LLC
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 0 0 0 0 0 0 2,668,685 0 Outstanding TI/LC Reserve: ($1,820,891); Free Rent Reserve: ($847,794) 3 Columbus Circle LLC, 3 Columbus Circle LLC - Series A and 3 Columbus Circle LLC - Series B
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston 0 0 0 0 0 0 5,376,645 0 Gap Rent Reserve 250 Livingston Owner LLC
10 Loan   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 0 13,527,940 0 Outstanding TI/LC ($12,309,694); Gap Rent Reserve ($1,218,246) Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC
11 Loan   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 0 171,330 0 0 0 52,244 0 Rent Concession Reserve 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
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   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 0 0 0 0 0 0 2,318,452 0 Gap and Free Rent Reserve ($1,418,088); Ground Rent Reserve ($732,000); Security Deposit Funds ($168,364) Waterfront Plaza, LLC
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida 0 0 0 0 0 0 0 0   Amsdell Storage Ventures XXII, LLC
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   GACC Deutsche Bank AG, New York Branch 2 MacArthur 0 0 0 0 0 0 2,497,221 0 Rent Replacement Reserve MacArthur TAI OW, LLC
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre 0 0 0 0 0 0 386,048 0 Unfunded Obligations Reserve ($363,548); Condo Assessment Reserve ($22,500) Cliffside Urban Renewal Company, LLC
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio 0 0 726,149 0 0 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) 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
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                    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio 0 0 0 0 0 0 0 0   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
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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 0 0 0 0 0 0 255,240 0 Earnout Reserve ($250,000); Event Center Rent Reserve ($5,240) Minsyr-Oxbridge LLC
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls 0 0 0 0 0 0 0 0   Crystal Falls Town Center 19 A, LLC, Crystal Falls Town Center 19 B, LLC and Crystal Falls Town Center 19 C, LLC
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace 0 0 4,375 0 0 0 145,467 0 Unfunded Obligations Reserve ($21,703); Free Rent Reserve ($123,764) Oakbrook Terrace Corporate Center, LLC
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center 0 0 0 0 0 0 154,560 0 Outstanding TI/LC ($116,000); Free Rent Reserve ($38,560) Pro’s Ranch Market, LLC
22 Loan   CREFI Citi Real Estate Funding Inc. Village of Martinsville 0 0 15,875 0 0 0 540,588 0 Belk Reserve: ($500,000); Outstanding Obligations Reserve: ($40,588) WHLR-Village of Martinsville, LLC
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio 0 0 97,938 0 0 0 5,000,000 0 PIP Reserve SWVP New Orleans LLC, SWVP Sawgrass Mills LLC, SWVP Charlotte LLC and SWVP Raleigh LLC
23.01 Property       InterContinental                    
23.02 Property       DoubleTree Sunrise                    
23.03 Property       DoubleTree Charlotte                    
23.04 Property       DoubleTree RTP                    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building 0 0 0 0 0 0 30,000 0 Outstanding TI/LC Reserve 1195 Mercy, LLC
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  0 0 0 0 0 0 0 0   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
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 0 186,500 0 0 0 0 0   CSGBSH FRMI I, LLC, CSGBSH JACKSONMI I, LLC and CSGBSH LANSINGMI III, LLC
26.01 Property       Compass Self Storage Jackson                    
26.02 Property       Compass Self Storage Flat Rock                    
26.03 Property       Storage Pros Lansing                    
27 Loan   GACC Deutsche Bank AG, New York Branch Calexico Industrial 0 0 668,263 0 0 0 132,728 0 Rent Abatement Reserve Calexico Industrial, LLC and Calexico Industrial #2, LLC
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven 0 0 104,625 0 0 0 169,729 0 Outstanding TI Reserve NG Shoppes at Cresthaven LLC
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport 0 0 39,625 0 0 0 1,127,999 0 PIP Reserve Terrapin Tower Road, LLC
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza 0 0 0 0 0 0 0 0   Lakeside 6301 LLC
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing 0 8,333 0 0 0 0 0 0   Pegasus Landing, LLC
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake 0 0 0 0 0 0 0 0 Seasonality Reserve (Monthly July - August: $20,000) GHP Two Holdco, LLC
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments 0 0 45,794 0 0 0 104,600 0 Structural Repair Reserve ($100,000); Down Unit Rent Reserve ($4,600) Subsidiaria De San Timoteo LLC
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell 0 0 0 0 0 0 2,409,326 0 Outstanding Tenant Obligation Reserve: ($1,776,826); Starbucks Reserve: ($632,500) 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
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I 0 0 41,438 0 0 0 0 0   Excelsior Corporate Ridge I LLC
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza 0 0 0 0 0 0 0 0   Franklin Plaza Equities LLC
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building 0 0 7,750 0 0 0 126,427 0 Outstanding TI/LC Reserve ($77,637); Blue Ocean Reserve ($48,790) Excelsior 4435 Waterfront LLC
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute 0 0 0 0 0 0 27,500 13,750 Seasonality Reserve (Upfront: $27,500; Monthly April - November: $13,750) Terre Haute Hotel Partners, LLC d/b/a in Indiana as HWY 41 Hotel, LLC
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center 0 0 0 0 0 0 84,628 0 Prepaid Rent Reserve The Causeway Center Group, Inc.
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place 0 0 0 0 0 0 0 0   Bridge-Targhee Place, LLC
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building 0 0 1,250 0 0 0 0 0   GUMC Austin, LLC and GUMC Austin #2, LLC
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza 0 0 0 0 0 0 30,000 0 Free Rent Reserve EC Irvington Foundation LLC
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place 0 0 106,875 0 0 0 100,000 0 Sedgwick Lease Fund Oak Tree Rockside Equities LLC
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN 0 0 0 0 0 0 0 0   Tsoumpas 157 Minnesota Group, LLC
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace 0 0 0 0 0 0 0 0   Creekside Terrace Venture, LLC
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton 0 0 0 0 0 0 0 0   LMF2019 LLC
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea 0 0 0 0 0 0 0 0   359 South La Brea Ave. (LA) Owner, LLC

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Delaware Statutory Trust? Y/N Carve-out Guarantor Loan Purpose Loan Amount (sources) ($) Principal’s New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($) Purchase Price ($)
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards No NAP Acquisition 1,120,000,000 781,978,273 310,000,000 0 2,211,978,273 0 2,155,000,000
2 Loan   GACC Deutsche Bank AG, New York Branch Woodlands Mall No BPR OP, LP Refinance 246,200,000 0 218,800,000 0 465,000,000 322,891,259 0
3 Loan   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio No John Zappettini and Zappettini Investment Company, LLC Refinance 120,000,000 0 0 0 120,000,000 76,803,012 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   GACC Deutsche Bank AG, New York Branch Montalvo Square No D. John Miller, Lindsay Parton and Dieter Mees Refinance 55,000,000 0 0 0 55,000,000 51,867,954 0
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ No NAP Acquisition 50,400,000 41,130,738 0 0 91,530,738 0 84,000,000
6 Loan   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle No NAP Acquisition 430,000,000 581,942,656 145,000,000 0 1,156,942,656 0 1,148,275,000
6.01 Property       610 Main Street North                    
6.02 Property       1 Portland Street                    
6.03 Property       700 Main Street                    
7 Loan   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard No 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 0 130,000,000 0 350,000,000 339,715,633 0
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle No Joseph Moinian Refinance 490,000,000 13,763,711 105,000,000 0 608,763,711 371,671,992 0
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston No Clipper Realty L.P. and Clipper Realty Inc. Refinance 125,000,000 0 0 0 125,000,000 75,143,438 0
10 Loan   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes No BPR Nimbus LLC Refinance 760,000,000 0 215,000,000 0 975,000,000 627,284,452 0
11 Loan   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 Trevor Smith, Joshua Volen and CIRE OpCo I, LLC Refinance 128,600,000 0 0 0 128,600,000 101,632,278 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   GACC Deutsche Bank AG, New York Branch Waterfront Plaza No Jay H. Shidler Refinance 125,000,000 0 0 0 125,000,000 108,812,981 0
13 Loan   CREFI Citi Real Estate Funding Inc. Compass Self Storage Florida No Robert J. Amsdell and Barry L. Amsdell Refinance 39,750,000 0 0 0 39,750,000 31,537,992 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   GACC Deutsche Bank AG, New York Branch 2 MacArthur No NAP Acquisition 34,000,000 30,760,056 20,000,000 0 84,760,056 0 79,461,303
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre No Leibel Lederman, CLL LLC and Joyce Demetrakis Recapitalization 60,000,000 16,669,063 70,000,000 100,000 146,769,063 116,609,170 14,762,337
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio No 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                    
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio No 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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront No Oxbridge Properties, Inc. Refinance              
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls No Alan C. Fox Acquisition              
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace No Chester Balder and Jared Lucero Refinance              
21 Loan   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center No 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 No Wheeler Real Estate Investment Trust, Inc. Refinance              
23 Loan   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio No 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   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building No Tiffany Earl Williams Acquisition              
25 Loan   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II  No 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 No 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   GACC Deutsche Bank AG, New York Branch Calexico Industrial No Kenneth Levy Acquisition              
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven No Elchonon Schwartz and Simon Singer Refinance              
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport No Anthony Jon Sherman Acquisition              
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza No Yoav Merary Refinance              
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing No Cross Moceri and John Griggs Refinance              
32 Loan   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake No Malay H. Thakkar and Neel D. Desai Refinance              
33 Loan   GACC Deutsche Bank AG, New York Branch Jurupa Royale Apartments No Michael J. Kilroy Refinance              
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell No Avy Azeroual, Zev Schick and AA USA Holdings LLC Refinance              
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I No Abhishek Mathur and Brian C. Adams Acquisition              
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza No Francis J. Greenburger Recapitalization              
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building No Abhishek Mathur and Brian C. Adams Acquisition              
38 Loan   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute No Vineyard Capital Partners, L.L.C. Refinance              
39 Loan   CREFI Citi Real Estate Funding Inc. Causeway Center No Gerald M. Hoffman Refinance              
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place No Steven S. Klein Acquisition              
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building No Kenneth Levy Acquisition              
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza No Mark Hamermesh and Gary Grabel  Refinance              
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place No Francis Greenburger Recapitalization              
44 Loan   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN No Michael Tsoumpas Acquisition              
45 Loan   CREFI Citi Real Estate Funding Inc. Creekside Terrace No Brien Wloch and William J. Frey, Jr. Refinance              
46 Loan   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton No Robert W. Diel Acquisition              
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea No SKR Holdings, LLC Refinance              

 

 

 

 

Benchmark 2019-B12 Annex A                          
                               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator  Property Name Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox Cash Management Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date
1 Loan   GACC Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 30 Hudson Yards 56,978,273 0 0 0 2,211,978,273 Hard Springing (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   GACC Deutsche Bank AG, New York Branch Woodlands Mall 3,880,393 2,174,886 136,053,462 0 465,000,000 Hard Springing (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   CREFI Citi Real Estate Funding Inc. The Zappettini Portfolio 671,453 2,199,581 6,650,690 33,675,264 120,000,000 Springing Springing (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   GACC Deutsche Bank AG, New York Branch Montalvo Square 779,793 214,109 2,138,144 0 55,000,000 Hard Springing (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   JPMCB JPMorgan Chase Bank, National Association Chemours HQ 2,355,907 5,174,831 0 0 91,530,738 Hard Springing (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   JPMCB JPMorgan Chase Bank, National Association Osborn Triangle 8,667,656 0 0 0 1,156,942,656 Hard Springing (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   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard 1,738,818 890,641 7,654,907 0 350,000,000 Soft In Place (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   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle 18,823,034 2,668,685 0 215,600,000 608,763,711 Hard In Place (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   CREFI Citi Real Estate Funding Inc. 250 Livingston 3,215,328 5,524,746 41,116,488 0 125,000,000 Springing Springing (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   JPMCB Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA Grand Canal Shoppes 1,143,041 13,527,940 333,044,567 0 975,000,000 Hard Springing (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   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 2,989,570 1,436,784 22,541,368 0 128,600,000 Hard Springing (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   GACC Deutsche Bank AG, New York Branch Waterfront Plaza 1,126,022 9,957,694 5,103,303 0 125,000,000 Hard Springing (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 703,580 309,586 7,198,842 0 39,750,000 Springing Springing  (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   GACC Deutsche Bank AG, New York Branch 2 MacArthur 1,737,582 3,025,253 0 0 84,224,138 Hard In Place (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   CREFI Citi Real Estate Funding Inc. The Centre 1,911,802 667,113 0 12,818,641 146,769,063 Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x No  
16 Loan   JPMCB JPMorgan Chase Bank, National Association Vie Portfolio           Hard In Place (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  
17 Loan   JPMCB JPMorgan Chase Bank, National Association ICON Upper East Side Portfolio           Soft In Place (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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront           Springing Springing (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 6/1/2026
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls           Hard Springing (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   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace           Soft Springing (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   GACC Deutsche Bank AG, New York Branch Winsor Ranch Shopping Center           Springing Springing (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           Springing Springing (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   JPMCB  Société Générale Financial Corporation and JPMorgan Chase Bank, National Association SWVP Portfolio           Hard Springing (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   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building           Hard Springing (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   GACC Deutsche Bank AG, New York Branch Dollar General Portfolio II            Hard In Place (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           Springing Springing (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   GACC Deutsche Bank AG, New York Branch Calexico Industrial           Springing Springing (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   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven           Hard In Place (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) DSCR is less than 1.10x No  
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport           Springing Springing (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   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza           Hard Springing (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   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing           Springing Springing (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   GACC Deutsche Bank AG, New York Branch Springhill Suites Chesapeake           Hard Springing (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           Soft In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x No  
34 Loan   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell           Hard Springing (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   GACC Deutsche Bank AG, New York Branch Corporate Ridge I           Springing Springing (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   CREFI Citi Real Estate Funding Inc. Franklin Plaza           Springing Springing (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  
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building           Springing Springing (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   GACC Deutsche Bank AG, New York Branch Hampton Inn Terre Haute           Springing Springing (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           Springing Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x No  
40 Loan   GACC Deutsche Bank AG, New York Branch Targhee Place           Springing Springing (i) the occurrence of an Event of Default, (ii) On or after June 6, 2020 DSCR is less than 1.35x No  
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building           Springing Springing (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   CREFI Citi Real Estate Funding Inc. Irvington Plaza           Springing Springing (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   GACC Deutsche Bank AG, New York Branch Oak Tree Place           Springing Springing (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   CREFI Citi Real Estate Funding Inc. CVS Plymouth, MN           Hard Springing (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           Soft Springing (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   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton           Springing Springing (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   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea           Hard Springing (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  

 

 

 

 

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   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   GACC Deutsche Bank AG, New York Branch Woodlands Mall     170,000,000.00 178,800,000.00 4.25600% 40,000,000 5.50000% Yes 2
3 Loan   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   GACC Deutsche Bank AG, New York Branch Montalvo Square 95,000             Yes 4
5 Loan   JPMCB JPMorgan Chase Bank, National Association Chemours HQ               Yes 5
6 Loan   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   JPMCB Natixis Real Estate Capital LLC 10000 Santa Monica Boulevard     170,000,000.00 130,000,000.00 4.15000%     Yes 7
8 Loan   JPMCB JPMorgan Chase Bank, National Association 3 Columbus Circle     440,000,000.00 105,000,000.00 3.91400%     Yes 8
9 Loan   CREFI Citi Real Estate Funding Inc. 250 Livingston     75,000,000.00         Yes 9
10 Loan   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   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   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               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   GACC Deutsche Bank AG, New York Branch 2 MacArthur       20,000,000.00 3.57000%     Yes 14
15 Loan   CREFI Citi Real Estate Funding Inc. The Centre     30,000,000.00 70,000,000.00 3.45000%     Yes 15
16 Loan   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
17 Loan   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   CREFI Citi Real Estate Funding Inc. Marriott Morgantown Waterfront 62,874 5/17/2037           Yes 18
19 Loan   JPMCB JPMorgan Chase Bank, National Association Crystal Falls               Yes 19
20 Loan   CREFI Citi Real Estate Funding Inc. Oakbrook Terrace               Yes 20
21 Loan   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   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   JPMCB JPMorgan Chase Bank, National Association Mercy Medical Office Building               Yes 24
25 Loan   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   GACC Deutsche Bank AG, New York Branch Calexico Industrial               Yes 27
28 Loan   JPMCB JPMorgan Chase Bank, National Association Shoppes at Cresthaven               Yes 28
29 Loan   JPMCB JPMorgan Chase Bank, National Association Hampton Inn Denver Airport               Yes 29
30 Loan   JPMCB JPMorgan Chase Bank, National Association Lakeside Plaza               Yes 30
31 Loan   JPMCB JPMorgan Chase Bank, National Association Pegasus Landing               Yes 31
32 Loan   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   JPMCB JPMorgan Chase Bank, National Association Greenleaf at Howell     36,500,000.00         Yes 34
35 Loan   GACC Deutsche Bank AG, New York Branch Corporate Ridge I               Yes 35
36 Loan   CREFI Citi Real Estate Funding Inc. Franklin Plaza               Yes 36
37 Loan   GACC Deutsche Bank AG, New York Branch New York Life Building               Yes 37
38 Loan   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   GACC Deutsche Bank AG, New York Branch Targhee Place               Yes 40
41 Loan   GACC Deutsche Bank AG, New York Branch Houston Building               Yes 41
42 Loan   CREFI Citi Real Estate Funding Inc. Irvington Plaza               Yes 42
43 Loan   GACC Deutsche Bank AG, New York Branch Oak Tree Place               Yes 43
44 Loan   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   JPMCB JPMorgan Chase Bank, National Association Walgreens Stockton               Yes 46
47 Loan   JPMCB JPMorgan Chase Bank, National Association 359 South La Brea               Yes 47

 

 

 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date / ARD.
   
(4) Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes.  With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan.  See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s).

 

 

 

 

MORTGAGE POOL CHARACTERISTICS
   
Mortgage Pool Characteristics  
Initial Pool Balance $1,181,871,508
Number of Mortgage Loans 47
Number of Mortgaged Properties 117
Average Cut-off Date Mortgage Loan Balance $25,146,202
Weighted Average Mortgage Interest Rate 4.17220%
Weighted Average Remaining Term to Maturity (months) 107
Weighted Average Remaining Amortization Term (months) 345
Weighted Average Cut-off Date LTV Ratio 55.1%
Weighted Average Maturity Date LTV Ratio 52.4%
Weighted Average Underwritten NCF Debt Service Coverage Ratio 2.45x
Weighted Average Debt Yield on Underwritten NOI 11.2%

 

 

 

 

COLLATERAL OVERVIEW
         
Mortgage Loans by Loan Seller        
Mortgage Loan Seller Mortgage Loans Mortgaged
Properties		 Aggregate Cut-off
Date Balance ($)		 % of Initial Pool
Balance
German American Capital Corporation 17 43 469,366,810 39.7%
JPMorgan Chase Bank, National Association 17 45 424,322,905 35.9%
Citi Real Estate Funding Inc. 13 29 288,181,792 24.4%
Total 47 117 1,181,871,508 100.0%

 

Top 10 Mortgage Loans              
Top 10 Mortgage Loans Loan Seller Cut-off Date
Balance ($)		 % of Initial Pool
Balance		 Cut-off Date
LTV Ratio		 UW NOI Debt
Yield		 UW NCF
DSCR		 Property Type
30 Hudson Yards GACC 93,200,000 7.9% 50.9% 10.9% 3.45 Office
Woodlands Mall GACC 76,200,000 6.4% 25.8% 17.5% 3.97 Retail
The Zappettini Portfolio CREFI 65,000,000 5.5% 64.0% 8.0% 1.83 Office
Montalvo Square GACC 55,000,000 4.7% 64.7% 9.0% 2.22 Retail
Chemours HQ JPMCB 50,400,000 4.3% 60.0% 11.3% 2.71 Office
Osborn Triangle JPMCB 50,000,000 4.2% 37.1% 12.5% 3.12 Mixed Use
10000 Santa Monica Boulevard JPMCB 50,000,000 4.2% 39.8% 9.9% 2.34 Multifamily
3 Columbus Circle JPMCB 50,000,000 4.2% 45.4% 12.3% 2.91 Office
250 Livingston CREFI 50,000,000 4.2% 59.5% 9.4% 2.53 Mixed Use
Grand Canal Shoppes JPMCB 50,000,000 4.2% 46.3% 9.6% 2.46 Retail

 

Property Types      
Property Type / Detail Number of
Mortgaged Properties		 Aggregate Cut-off
Date Balance ($)		 % of Initial Pool
Balance
Office 22 376,878,145 31.9%
CBD 4 201,850,000 17.1%
Suburban 17 160,028,145 13.5%
Medical 1 15,000,000 1.3%
Retail 37 340,846,795 28.8%
Anchored 15 188,521,795 16.0%
Super Regional Mall 1 76,200,000 6.4%
Specialty Retail 1 50,000,000 4.2%
Single Tenant Retail 20 26,125,000 2.2%
Mixed Use 9 155,224,583 13.1%
Office/Multifamily 1 50,000,000 4.2%
Office/Laboratory 3 50,000,000 4.2%
Office/Retail 1 49,822,682 4.2%
Multifamily/Retail 3 4,105,445 0.3%
Multifamily/Office 1 1,296,456 0.1%
Multifamily 25 151,606,004 12.8%
High Rise 2 80,000,000 6.8%
Garden 3 26,764,902 2.3%
Student Housing 5 25,243,003 2.1%
Mid Rise 15 19,598,099 1.7%
Hospitality 8 71,429,511 6.0%
Full Service 5 38,000,000 3.2%
Limited Service 3 33,429,511 2.8%
Self Storage 9 54,450,000 4.6%
Industrial 6 24,812,470 2.1%
Warehouse/Distribution 5 17,812,470 1.5%
Flex 1 7,000,000 0.6%
Manufactured Housing 1 6,624,000 0.6%
Total 117 1,181,871,508 100.0%

 

Geographic Distribution      
Property Location Number of
Mortgaged Properties		 Aggregate Cut-off
Date Balance ($)		 % of Initial Pool
Balance
California 20 242,924,214 20.6%
New York 23 221,841,997 18.8%
Texas 4 109,035,323 9.2%
Florida 12 82,841,813 7.0%
Delaware 1 50,400,000 4.3%
Massachusetts 3 50,000,000 4.2%
Nevada 1 50,000,000 4.2%
Hawaii 1 49,822,682 4.2%
Arizona 6 48,088,460 4.1%
Virginia 4 44,613,344 3.8%
New Jersey 2 40,000,000 3.4%
West Virginia 1 23,000,000 1.9%
Michigan 9 22,899,466 1.9%
Illinois 3 20,952,305 1.8%
Iowa 7 20,100,842 1.7%
Colorado 2 19,190,589 1.6%
Maine 1 12,422,905 1.1%
Indiana 3 9,792,578 0.8%
Kansas 1 9,300,000 0.8%
Oregon 1 8,240,157 0.7%
Louisiana 1 7,972,500 0.7%
Alabama 1 7,858,743 0.7%
Minnesota 3 7,263,354 0.6%
Wyoming 1 6,624,000 0.6%
Ohio 1 5,450,000 0.5%
North Carolina 2 4,252,500 0.4%
Kentucky 1 3,650,000 0.3%
Pennsylvania 1 2,513,572 0.2%
Missouri 1 820,164 0.1%
Total 117 1,181,871,508 100.0%

 

Distribution of Amortization Types      
Amortization Type Number of Mortgage
Loans		 Cut-off Date
Balance ($)		 % of Initial Pool
Balance
Interest Only 27 903,817,500 76.5%
Interest Only, Then Amortizing 10 114,044,000 9.6%
Amortizing (30 Years) 7 82,766,179 7.0%
Amortizing (25 Years) 2 66,293,829 5.6%
Interest Only, Then Amortizing - ARD 1 14,950,000 1.3%
Total 47 1,181,871,508 100.0%