FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-228597-03 | ||
FREE WRITING PROSPECTUS, DATED OCTOBER 17, 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., Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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. | ||
CGCMT 2019-GC43 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 | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | NAP | NAP | 530 West 33rd Street | New York | New York | 10001 | Office | CBD | 2019 | NAP | 1,463,234 | SF | 765.43 | Fee Simple | 84,400,000 | 84,400,000 | 84,400,000 | 9.0% | 84,400,000 | 3.11000% | |
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | Group 1 | NAP | Various | Various | 439,375 | SF | 177.52 | Fee Simple | 78,000,000 | 78,000,000 | 78,000,000 | 8.3% | 78,000,000 | 3.37000% | |||||||
2.01 | Property | Arrow Electronics | 9201 East Dry Creek Road | Centennial | Colorado | 80112 | Office | Suburban | 2000 | NAP | 128,500 | SF | Fee Simple | 28,500,000 | 3.0% | ||||||||||
2.02 | Property | Caris Life Sciences | 3600 West Royal Lane | Irving | Texas | 75036 | Mixed Use | Office/Lab | 2018 | NAP | 114,500 | SF | Fee Simple | 21,900,000 | 2.3% | ||||||||||
2.03 | Property | L3 Technologies | 1 Radcliff Road | Tewksbury | Massachusetts | 01876 | Office | Suburban | 1986 | 2018 | 140,000 | SF | Fee Simple | 18,300,000 | 2.0% | ||||||||||
2.04 | Property | Flowserve | 7075 South 5th Street | Ridgefield | Washington | 98642 | Industrial | Manufacturing | 2018 | NAP | 56,375 | SF | Fee Simple | 9,300,000 | 1.0% | ||||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | NAP | NAP | Office | CBD | 227,772 | SF | 342.45 | Fee Simple | 78,000,000 | 78,000,000 | 78,000,000 | 8.3% | 78,000,000 | 4.13000% | |||||||
3.01 | Property | 2300 Orchard | 2300 Orchard Parkway | San Jose | California | 95131 | Office | CBD | 1997 | 2019 | 116,381 | SF | Fee Simple | 39,650,000 | 4.2% | ||||||||||
3.02 | Property | One Enterprise | 1 Enterprise Drive | Aliso Viejo | California | 92656 | Office | CBD | 1999 | 2019 | 111,391 | SF | Fee Simple | 38,350,000 | 4.1% | ||||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | NAP | NAP | Office | Suburban | 881,490 | SF | 274.99 | Fee Simple | 75,000,000 | 75,000,000 | 75,000,000 | 8.0% | 75,000,000 | 3.37000% | |||||||
4.01 | Property | Legacy Corporate Centre I & II | 5601 Legacy Drive and 7300 Parkwood Boulevard | Plano | Texas | 75024 | Office | Suburban | 1999 | NAP | 238,926 | SF | Fee Simple | 22,648,515 | 2.4% | ||||||||||
4.02 | Property | Crosstown Center I | 9527 Delaney Creek Boulevard | Tampa | Florida | 33619 | Office | Suburban | 2015 | NAP | 260,869 | SF | Fee Simple | 20,915,842 | 2.2% | ||||||||||
4.03 | Property | Crosstown Center II | 9519 Delaney Creek Boulevard | Tampa | Florida | 33619 | Office | Suburban | 2018 | NAP | 236,550 | SF | Fee Simple | 18,564,356 | 2.0% | ||||||||||
4.04 | Property | Legacy Corporate Centre III | 7400 Parkwood Boulevard | Plano | Texas | 75024 | Office | Suburban | 2019 | NAP | 145,145 | SF | Fee Simple | 12,871,287 | 1.4% | ||||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | NAP | NAP | 3327 & 3377 Las Vegas Boulevard South | Las Vegas | Nevada | 89109 | Retail | Specialty Retail | 1999 | 2007 | 759,891 | SF | 1,000.14 | Fee Simple/Leasehold | 70,384,615 | 70,384,615 | 70,384,615 | 7.5% | 70,384,615 | 3.74080% | |
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | NAP | NAP | 151-155 North Michigan Avenue | Chicago | Illinois | 60601 | Mixed Use | Multifamily/Office/Retail | 1982 | 2015 | 560,083 | SF | 374.94 | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 6.4% | 60,000,000 | 3.66000% | |
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | Group 1 | NAP | 4851 & 4795 Regent Boulevard | Irving | Texas | 75063 | Office | Suburban | 2016 | NAP | 282,438 | SF | 181.81 | Fee Simple | 51,350,000 | 51,350,000 | 51,350,000 | 5.5% | 51,350,000 | 3.56000% | |
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | NAP | NAP | Office | Various | 699,584 | SF | 99.07 | Fee Simple | 49,500,000 | 49,363,948 | 49,363,948 | 5.3% | 39,394,092 | 4.05000% | |||||||
8.01 | Property | Bank of America Tower | 303 West Wall Street | Midland | Texas | 79701 | Office | CBD | 1957 | 2018 | 300,930 | SF | Fee Simple | 21,795,324 | 2.3% | ||||||||||
8.02 | Property | Dinero Plaza | 1004 North Big Spring Street | Midland | Texas | 79701 | Office | Suburban | 1982 | 2017 | 119,175 | SF | Fee Simple | 8,011,012 | 0.9% | ||||||||||
8.03 | Property | First Capital Bank Building | 310 West Wall Street | Midland | Texas | 79701 | Office | CBD | 1978 | 2014 | 99,425 | SF | Fee Simple | 7,473,961 | 0.8% | ||||||||||
8.04 | Property | One Wall Plaza | 306 West Wall Street | Midland | Texas | 79701 | Office | CBD | 1960 | 2017 | 102,234 | SF | Fee Simple | 6,847,402 | 0.7% | ||||||||||
8.05 | Property | Atrium Centre | 110 West Louisiana Avenue | Midland | Texas | 79701 | Office | Suburban | 1983 | 2017 | 77,820 | SF | Fee Simple | 5,236,248 | 0.6% | ||||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | NAP | NAP | Industrial | Various | 3,585,623 | SF | 36.36 | Fee Simple | 47,558,000 | 47,558,000 | 47,558,000 | 5.1% | 47,558,000 | 3.78000% | |||||||
9.01 | Property | Sherwood Foods Cleveland | 16625 Granite Road | Maple Heights | Ohio | 44137 | Industrial | Cold Storage | 1967 | NAP | 345,009 | SF | Fee Simple | 5,313,538 | 0.6% | ||||||||||
9.02 | Property | Owens Corning | 261 Southwest Avenue | Tallmadge | Ohio | 44278 | Industrial | Warehouse/Distribution | 1989 | 1996 | 222,900 | SF | Fee Simple | 3,337,146 | 0.4% | ||||||||||
9.03 | Property | Hunter Defense Tech | 7375 Industrial Road | Florence | Kentucky | 41042 | Industrial | Warehouse/Distribution | 1962 | 2002 | 260,366 | SF | Fee Simple | 3,041,543 | 0.3% | ||||||||||
9.04 | Property | Sterling Jewelers | 30 Foundation Place | Barberton | Ohio | 44203 | Industrial | Warehouse/Distribution | 2002 | 2016 | 134,565 | SF | Fee Simple | 2,931,608 | 0.3% | ||||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | 9100, 9106 & 9110 83rd Avenue North | Brooklyn Park | Minnesota | 55445 | Industrial | Warehouse/Distribution | 1978, 2000 | NAP | 136,167 | SF | Fee Simple | 2,271,996 | 0.2% | ||||||||||
9.06 | Property | Exec Cabinetry SC | 2838 Grandview Drive | Simpsonville | South Carolina | 29680 | Industrial | Manufacturing/Warehouse | 1964, 1980, 1987, 1993 | NAP | 205,912 | SF | Fee Simple | 2,252,452 | 0.2% | ||||||||||
9.07 | Property | Techniplas | N44 W33341 Watertown Plank Road | Nashotah | Wisconsin | 53058 | Industrial | Manufacturing | 1964-1995 | NAP | 137,206 | SF | Fee Simple | 2,198,705 | 0.2% | ||||||||||
9.08 | Property | Metalex (Jason Industries) | 700 Liberty Drive | Libertyville | Illinois | 60048 | Industrial | Manufacturing | 1924 | 2008 | 155,799 | SF | Fee Simple | 2,052,125 | 0.2% | ||||||||||
9.09 | Property | Nyloncraft | 616 West McKinley Avenue | Mishawaka | Indiana | 46545 | Industrial | Warehouse/Distribution | 1961 | 1998 | 185,631 | SF | Fee Simple | 1,881,115 | 0.2% | ||||||||||
9.1 | Property | Dirksen Screw Shelby | 14396-14490 23 Mile Road | Shelby Township | Michigan | 48315 | Industrial | Manufacturing | 1988, 1998 | NAP | 80,967 | SF | Fee Simple | 1,844,470 | 0.2% | ||||||||||
9.11 | Property | Global Flooring | 3700 32nd Street Southeast | Kentwood | Michigan | 49512 | Industrial | Manufacturing | 1984 | 1996 | 121,464 | SF | Fee Simple | 1,751,636 | 0.2% | ||||||||||
9.12 | Property | Dreison | 4540 West 160th Street | Cleveland | Ohio | 44135 | Industrial | Warehouse/Distribution | 1955 | 1967 | 206,471 | SF | Fee Simple | 1,578,182 | 0.2% | ||||||||||
9.13 | Property | Gem City | 401 Leo Street and 1425 North Keowee Street | Dayton | Ohio | 45404 | Industrial | Warehouse/Distribution | 1941 | 1950 | 147,847 | SF | Fee Simple | 1,531,765 | 0.2% | ||||||||||
9.14 | Property | Chemcore Austin | 5311 Fleming Court | Austin | Texas | 78744 | Industrial | Warehouse/Distribution | 1982 | NAP | 40,662 | SF | Fee Simple | 1,363,198 | 0.1% | ||||||||||
9.15 | Property | ATG Precision Canton | 7545 North Haggerty Road | Canton | Michigan | 48187 | Industrial | Manufacturing | 1994 | NAP | 55,118 | SF | Fee Simple | 1,294,793 | 0.1% | ||||||||||
9.16 | Property | Polartec | 310 Industrial Drive Southwest | Cleveland | Tennessee | 37311 | Industrial | Warehouse/Distribution | 1986 | NAP | 175,306 | SF | Fee Simple | 1,245,933 | 0.1% | ||||||||||
9.17 | Property | Design Cabinetry TGK | 100 TGK Circle | Rockledge | Florida | 32955 | Industrial | Warehouse/Distribution | 1998 | NAP | 92,367 | SF | Fee Simple | 1,197,073 | 0.1% | ||||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 3030 North Highway 94 | Saint Charles | Missouri | 63301 | Industrial | Manufacturing | 1966, 2000 | NAP | 91,363 | SF | Fee Simple | 1,172,642 | 0.1% | ||||||||||
9.19 | Property | Custom Extrusions Rome | 100 Anderson Road Southwest | Rome | Georgia | 30161 | Industrial | Warehouse/Distribution | 1960 | 2005 | 151,693 | SF | Fee Simple | 1,159,206 | 0.1% | ||||||||||
9.2 | Property | CECO - Indianapolis | 6040 Guion Road | Indianapolis | Indiana | 46254 | Industrial | Warehouse/Distribution | 1971 | NAP | 66,000 | SF | Fee Simple | 1,001,633 | 0.1% | ||||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | 3600 Mueller Road | Saint Charles | Missouri | 63301 | Industrial | Manufacturing | 1973, 1989 | NAP | 62,712 | SF | Fee Simple | 1,001,633 | 0.1% | ||||||||||
9.22 | Property | Cast Aluminum Solutions | 1310 Kingsland Drive | Batavia | Illinois | 60510 | Industrial | Manufacturing | 1988 | NAP | 59,719 | SF | Fee Simple | 923,456 | 0.1% | ||||||||||
9.23 | Property | Pyramyd Air | 5135 Naiman Parkway | Solon | Ohio | 44139 | Industrial | Warehouse/Distribution | 1970 | NAP | 70,867 | SF | Fee Simple | 908,798 | 0.1% | ||||||||||
9.24 | Property | Workstream | 3158 & 3168 Production Drive | Fairfield | Ohio | 45014 | Industrial | Warehouse/Distribution | 1973, 1988 | NAP | 76,893 | SF | Fee Simple | 864,824 | 0.1% | ||||||||||
9.25 | Property | Techniks | 9930 East 56th Street | Indianapolis | Indiana | 46236 | Industrial | Warehouse/Distribution | 2005 | NAP | 40,418 | SF | Fee Simple | 684,042 | 0.1% | ||||||||||
9.26 | Property | BlueLinx Corporation Little Rock | 400 East 13th Street | North Little Rock | Arkansas | 72114 | Industrial | Warehouse/Distribution | 1971 | 2004 | 82,959 | SF | Fee Simple | 671,827 | 0.1% | ||||||||||
9.27 | Property | BlueLinx Corporation Gulfport | 910 East Railroad Street | Long Beach | Mississippi | 39560 | Industrial | Warehouse/Distribution | 1965 | NAP | 88,061 | SF | Fee Simple | 604,644 | 0.1% | ||||||||||
9.28 | Property | Chemcore Elk Grove | 1830 Lunt Avenue | Elk Grove Village | Illinois | 60007 | Industrial | Manufacturing | 1966 | NAP | 25,576 | SF | Fee Simple | 604,644 | 0.1% | ||||||||||
9.29 | Property | Total Plastics | 1652 Gezon Parkway Southwest | Wyoming | Michigan | 49519 | Industrial | Manufacturing | 1999 | NAP | 44,033 | SF | Fee Simple | 588,764 | 0.1% | ||||||||||
9.3 | Property | Design Cabinetry Barnes | 285 Barnes Boulevard | Rockledge | Florida | 32955 | Industrial | Warehouse/Distribution | 1987 | NAP | 21,572 | SF | Fee Simple | 284,610 | 0.0% | ||||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | NAP | NAP | 3521-3668 North Freeway Boulevard | Sacramento | California | 95834 | Retail | Anchored | 2005 | NAP | 283,341 | SF | 132.35 | Fee Simple | 37,500,000 | 37,500,000 | 37,500,000 | 4.0% | 37,500,000 | 3.89000% | |
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | NAP | NAP | 19100 Ridgewood Parkway | San Antonio | Texas | 78259 | Office | Suburban | 2009 | NAP | 618,017 | SF | 226.53 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | 3.2% | 30,000,000 | 3.65000% | |
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | NAP | NAP | 4414 Southwest College Road | Ocala | Florida | 34474 | Retail | Anchored | 2008 | NAP | 394,044 | SF | 70.63 | Fee Simple | 27,830,000 | 27,830,000 | 27,830,000 | 3.0% | 23,798,186 | 3.54000% | |
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | NAP | NAP | 222 Kearny Street and 180 Sutter Street | San Francisco | California | 94108 | Office | CBD | 1908, 1987 | 1986, 2019 | 148,199 | SF | 320.51 | Fee Simple/Leasehold | 23,750,000 | 23,750,000 | 23,750,000 | 2.5% | 23,750,000 | 3.30000% | |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | NAP | NAP | 2810-2930 Bicentennial Parkway | Henderson | Nevada | 89044 | Retail | Anchored | 2006 | NAP | 118,613 | SF | 190.03 | Fee Simple | 22,540,000 | 22,540,000 | 22,540,000 | 2.4% | 22,540,000 | 3.25000% | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | NAP | NAP | 6163 Oxon Hill Road | Oxon Hill | Maryland | 20745 | Retail | Anchored | 1987 | NAP | 384,304 | SF | 171.74 | Fee Simple | 21,000,000 | 21,000,000 | 21,000,000 | 2.2% | 21,000,000 | 3.69000% | |
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | NAP | NAP | 601 Walnut Street | Evansville | Indiana | 47708 | Hospitality | Full Service | 2017 | NAP | 241 | Rooms | 83,402.49 | Fee Simple | 20,100,000 | 20,100,000 | 20,100,000 | 2.1% | 17,027,196 | 4.20000% | |
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | NAP | NAP | 5860 & 5880 Las Positas Boulevard | Pleasanton | California | 94588 | Office | Suburban | 1986 | NAP | 93,800 | SF | 198.93 | Fee Simple | 18,660,000 | 18,660,000 | 18,660,000 | 2.0% | 18,660,000 | 3.37000% | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | Group 2 | NAP | 836 DeKalb Avenue | Brooklyn | New York | 11221 | Multifamily | Low Rise | 2013 | NAP | 33 | Units | 378,787.88 | Fee Simple | 12,500,000 | 12,500,000 | 12,500,000 | 1.3% | 12,500,000 | 3.70000% | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | Group 2 | NAP | 1433 DeKalb Avenue | Brooklyn | New York | 11237 | Multifamily | High Rise | 2013 | NAP | 28 | Units | 446,428.57 | Fee Simple | 12,500,000 | 12,500,000 | 12,500,000 | 1.3% | 12,500,000 | 3.70000% | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | Group 2 | NAP | 105-107 Vanderveer Street and 96 De Sales Place | Brooklyn | New York | 11207 | Multifamily | High Rise | 1903; 2014 | 2013 | 49 | Units | 248,979.59 | Fee Simple | 12,200,000 | 12,200,000 | 12,200,000 | 1.3% | 12,200,000 | 3.70000% | |
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | NAP | NAP | 800 Harker Street | Port Huron | Michigan | 48060 | Hospitality | Full Service | 1986 | 2013 | 149 | Rooms | 80,425.18 | Fee Simple | 12,000,000 | 11,983,352 | 11,983,352 | 1.3% | 9,463,868 | 3.80000% | |
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | NAP | NAP | 1090 St. Nicholas Avenue | New York | New York | 10032 | Multifamily | Mid Rise | 1920 | 2018 | 40 | Units | 297,500.00 | Fee Simple | 11,900,000 | 11,900,000 | 11,900,000 | 1.3% | 11,900,000 | 3.77000% | |
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | NAP | NAP | 79 Wagner Road | Monaca | Pennsylvania | 15061 | Office | Medical | 2019 | NAP | 59,335 | SF | 200.56 | Fee Simple | 11,900,000 | 11,900,000 | 11,900,000 | 1.3% | 11,900,000 | 3.35000% | |
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | NAP | NAP | 25001 Emery Road | Warrensville Heights | Ohio | 44128 | Office | Suburban | 2004 | NAP | 77,094 | SF | 145.93 | Fee Simple | 11,250,000 | 11,250,000 | 11,250,000 | 1.2% | 9,731,741 | 4.00000% | |
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | NAP | NAP | 18631 North 19th Avenue | Phoenix | Arizona | 85027 | Retail | Anchored | 1987 | 2004 | 110,188 | SF | 72.60 | Fee Simple | 8,000,000 | 8,000,000 | 8,000,000 | 0.9% | 8,000,000 | 3.75000% | |
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | NAP | NAP | 33260 Van Dyke Avenue | Sterling Heights | Michigan | 48312 | Self Storage | Self Storage | 2004 | 2010 | 76,968 | SF | 93.55 | Fee Simple | 7,200,000 | 7,200,000 | 7,200,000 | 0.8% | 7,200,000 | 3.51000% | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | Group 2 | NAP | 431 Grand Street | Brooklyn | New York | 11211 | Multifamily | Low Rise | 2012 | NAP | 15 | Units | 466,666.67 | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.7% | 7,000,000 | 3.70000% | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | NAP | NAP | 4819 13th Avenue | Brooklyn | New York | 11219 | Retail | Unanchored | 1920 | NAP | 12,271 | SF | 570.45 | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.7% | 7,000,000 | 4.03000% | |
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | Group 3 | NAP | Self Storage | Self Storage | 134,350 | SF | 42.80 | Fee Simple | 5,750,000 | 5,750,000 | 5,750,000 | 0.6% | 5,407,872 | 4.29000% | |||||||
29.01 | Property | Smith Store It - County Road | 1015 County Road Northwest | Huntsville | Alabama | 35802 | Self Storage | Self Storage | 2001 | NAP | 83,075 | SF | Fee Simple | 3,880,000 | 0.4% | ||||||||||
29.02 | Property | Smith Store It - Highway 72 | 2386 Highway 72 East | Huntsville | Alabama | 35811 | Self Storage | Self Storage | 1993 | NAP | 51,275 | SF | Fee Simple | 1,870,000 | 0.2% | ||||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | NAP | NAP | 1201 Kentucky Mills Drive | Louisville | Kentucky | 40299 | Hospitality | Extended Stay | 2015 | NAP | 124 | Rooms | 45,106.86 | Fee Simple | 5,600,000 | 5,593,251 | 5,593,251 | 0.6% | 4,520,268 | 4.45000% | |
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | NAP | NAP | 361 Bergen Street | Newark | New Jersey | 07103 | Retail | Single Tenant Retail | 2007 | NAP | 14,800 | SF | 358.78 | Fee Simple | 5,310,000 | 5,310,000 | 5,310,000 | 0.6% | 5,310,000 | 3.56000% | |
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | NAP | NAP | 3331-3372 Southbrook Court | Topeka | Kansas | 66614 | Multifamily | Low Rise | 1997 | NAP | 54 | Units | 79,629.63 | Fee Simple | 4,300,000 | 4,300,000 | 4,300,000 | 0.5% | 3,693,928 | 3.72000% | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | NAP | NAP | 3290 Buford Drive | Buford | Georgia | 30519 | Retail | Shadow Anchored | 2000 | NAP | 19,046 | SF | 212.64 | Fee Simple | 4,050,000 | 4,050,000 | 4,050,000 | 0.4% | 3,461,745 | 3.52400% | |
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | Group 3 | NAP | 1414 Greenville Highway | Hendersonville | North Carolina | 28792 | Self Storage | Self Storage | 1998 | NAP | 47,775 | SF | 62.79 | Fee Simple | 3,000,000 | 3,000,000 | 3,000,000 | 0.3% | 2,580,320 | 3.77000% |
Page 1 of 8
CGCMT 2019-GC43 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.) | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 3.11000% | 221,774.68 | 2,661,296.16 | 2,721,206.81 | 32,654,481.72 | Interest Only | Actual/360 | 4 | 120 | 116 | 120 | 116 | 0 | 0 | 6/14/2019 | 6 | 8/6/2019 | 7/6/2029 | |||
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 3.37000% | 222,092.36 | 2,665,108.32 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/7/2019 | 6 | 12/6/2019 | 11/6/2029 | |||||
2.01 | Property | Arrow Electronics | |||||||||||||||||||||||
2.02 | Property | Caris Life Sciences | |||||||||||||||||||||||
2.03 | Property | L3 Technologies | |||||||||||||||||||||||
2.04 | Property | Flowserve | |||||||||||||||||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 4.13000% | 272,178.47 | 3,266,141.64 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
3.01 | Property | 2300 Orchard | |||||||||||||||||||||||
3.02 | Property | One Enterprise | |||||||||||||||||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 3.37000% | 213,550.35 | 2,562,604.20 | 476,644.38 | 5,719,732.56 | Interest Only | Actual/360 | 4 | 121 | 117 | 121 | 117 | 0 | 0 | 7/2/2019 | 6 | 8/6/2019 | 8/6/2029 | |||
4.01 | Property | Legacy Corporate Centre I & II | |||||||||||||||||||||||
4.02 | Property | Crosstown Center I | |||||||||||||||||||||||
4.03 | Property | Crosstown Center II | |||||||||||||||||||||||
4.04 | Property | Legacy Corporate Centre III | |||||||||||||||||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 3.74080% | 222,459.70 | 2,669,516.40 | 2,179,618.82 | 26,155,425.84 | Interest Only | Actual/360 | 4 | 120 | 116 | 120 | 116 | 0 | 0 | 6/3/2019 | 1 | 8/1/2019 | 7/1/2029 | |||
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 3.66000% | 185,541.67 | 2,226,500.04 | 463,854.16 | 5,566,249.92 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | |||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | 3.56000% | 154,454.14 | 1,853,449.68 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/17/2019 | 6 | 12/6/2019 | 11/6/2029 | |||||
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 4.05000% | 237,749.66 | 2,852,995.92 | 96,060.47 | 1,152,725.64 | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/8/2019 | 6 | 10/6/2019 | 10/6/2019 | |||
8.01 | Property | Bank of America Tower | |||||||||||||||||||||||
8.02 | Property | Dinero Plaza | |||||||||||||||||||||||
8.03 | Property | First Capital Bank Building | |||||||||||||||||||||||
8.04 | Property | One Wall Plaza | |||||||||||||||||||||||
8.05 | Property | Atrium Centre | |||||||||||||||||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 3.78000% | 151,888.36 | 1,822,660.32 | 264,442.50 | 3,173,310.00 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 7/23/2019 | 6 | 9/6/2019 | 8/6/2029 | |||
9.01 | Property | Sherwood Foods Cleveland | |||||||||||||||||||||||
9.02 | Property | Owens Corning | |||||||||||||||||||||||
9.03 | Property | Hunter Defense Tech | |||||||||||||||||||||||
9.04 | Property | Sterling Jewelers | |||||||||||||||||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | |||||||||||||||||||||||
9.06 | Property | Exec Cabinetry SC | |||||||||||||||||||||||
9.07 | Property | Techniplas | |||||||||||||||||||||||
9.08 | Property | Metalex (Jason Industries) | |||||||||||||||||||||||
9.09 | Property | Nyloncraft | |||||||||||||||||||||||
9.1 | Property | Dirksen Screw Shelby | |||||||||||||||||||||||
9.11 | Property | Global Flooring | |||||||||||||||||||||||
9.12 | Property | Dreison | |||||||||||||||||||||||
9.13 | Property | Gem City | |||||||||||||||||||||||
9.14 | Property | Chemcore Austin | |||||||||||||||||||||||
9.15 | Property | ATG Precision Canton | |||||||||||||||||||||||
9.16 | Property | Polartec | |||||||||||||||||||||||
9.17 | Property | Design Cabinetry TGK | |||||||||||||||||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | |||||||||||||||||||||||
9.19 | Property | Custom Extrusions Rome | |||||||||||||||||||||||
9.2 | Property | CECO - Indianapolis | |||||||||||||||||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | |||||||||||||||||||||||
9.22 | Property | Cast Aluminum Solutions | |||||||||||||||||||||||
9.23 | Property | Pyramyd Air | |||||||||||||||||||||||
9.24 | Property | Workstream | |||||||||||||||||||||||
9.25 | Property | Techniks | |||||||||||||||||||||||
9.26 | Property | BlueLinx Corporation Little Rock | |||||||||||||||||||||||
9.27 | Property | BlueLinx Corporation Gulfport | |||||||||||||||||||||||
9.28 | Property | Chemcore Elk Grove | |||||||||||||||||||||||
9.29 | Property | Total Plastics | |||||||||||||||||||||||
9.3 | Property | Design Cabinetry Barnes | |||||||||||||||||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 3.89000% | 123,250.87 | 1,479,010.44 | Interest Only | Actual/360 | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 9/27/2019 | 6 | 11/6/2019 | 10/6/2024 | |||||
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 3.65000% | 92,517.36 | 1,110,208.32 | 339,230.33 | 4,070,763.96 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 8/19/2019 | 6 | 10/6/2019 | 9/6/2029 | |||
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 3.54000% | 125,591.36 | 1,507,096.32 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 9/27/2019 | 6 | 11/6/2019 | 10/6/2022 | 11/6/2022 | ||||
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 3.30000% | 66,219.62 | 794,635.44 | 66,219.62 | 794,635.44 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 8/21/2019 | 6 | 10/6/2019 | 9/6/2029 | |||
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | 3.25000% | 61,893.69 | 742,724.28 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/30/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 3.69000% | 65,471.88 | 785,662.56 | 140,296.88 | 1,683,562.56 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/9/2019 | 6 | 11/6/2019 | 10/6/2029 | |||
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 4.20000% | 98,292.45 | 1,179,509.40 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 9/27/2019 | 6 | 11/6/2019 | 10/6/2021 | 11/6/2021 | ||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | 3.37000% | 53,131.33 | 637,575.96 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/27/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | 3.70000% | 39,076.97 | 468,923.64 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 3.70000% | 39,076.97 | 468,923.64 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | 3.70000% | 38,139.12 | 457,669.44 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 3.80000% | 55,914.88 | 670,978.56 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/30/2019 | 6 | 11/6/2019 | 11/6/2019 | |||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 3.77000% | 37,905.08 | 454,860.96 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/8/2019 | 6 | 12/6/2019 | 11/6/2029 | |||||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 3.35000% | 33,682.23 | 404,186.76 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 10/3/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | 4.00000% | 53,709.22 | 644,510.64 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 9/18/2019 | 6 | 11/6/2019 | 10/6/2022 | 11/6/2022 | ||||
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 3.75000% | 25,347.22 | 304,166.64 | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 8/5/2019 | 6 | 9/6/2019 | 8/6/2029 | |||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | 3.51000% | 21,352.50 | 256,230.00 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | 3.70000% | 21,883.10 | 262,597.20 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 4.03000% | 23,834.84 | 286,018.08 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/11/2019 | 6 | 12/6/2019 | 11/6/2029 | |||||
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | 4.29000% | 28,421.35 | 341,056.20 | Interest Only, Then Amortizing | Actual/360 | 1 | 18 | 17 | 60 | 59 | 360 | 360 | 9/18/2019 | 6 | 11/6/2019 | 4/6/2021 | 5/6/2021 | ||||
29.01 | Property | Smith Store It - County Road | |||||||||||||||||||||||
29.02 | Property | Smith Store It - Highway 72 | |||||||||||||||||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 4.45000% | 28,208.25 | 338,499.00 | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 10/3/2019 | 6 | 11/6/2019 | 11/6/2019 | |||||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 3.56000% | 15,971.79 | 191,661.48 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/18/2019 | 6 | 11/6/2019 | 10/6/2029 | |||||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | 3.72000% | 19,840.84 | 238,090.08 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 9/24/2019 | 6 | 11/6/2019 | 10/6/2022 | 11/6/2022 | ||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 3.52400% | 18,240.61 | 218,887.32 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 10/7/2019 | 6 | 12/6/2019 | 11/6/2022 | 12/6/2022 | ||||
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | 3.77000% | 13,927.54 | 167,130.48 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 10/8/2019 | 6 | 12/6/2019 | 11/6/2022 | 12/6/2022 |
Page 2 of 8
CGCMT 2019-GC43 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 ($) | 2017 EGI ($) | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 7/6/2029 | No | 0 | 0 | Lockout/28_Defeasance or YM1%/87_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 11/6/2029 | No | 0 | 0 | Lockout/24_Defeasance or YM1%/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
2.01 | Property | Arrow Electronics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
2.02 | Property | Caris Life Sciences | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
2.03 | Property | L3 Technologies | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
2.04 | Property | Flowserve | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance or YM1%/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 8,705,624 | 2,148,034 | 6,557,590 | 8,885,032 | 2,287,204 | 6,597,828 | 8/31/2019 | 12 | ||
3.01 | Property | 2300 Orchard | N/A | N/A | N/A | N/A | N/A | N/A | 4,456,890 | 881,154 | 3,575,737 | 4,587,268 | 1,090,969 | 3,496,299 | 8/31/2019 | 12 | |||||||||
3.02 | Property | One Enterprise | N/A | N/A | N/A | N/A | N/A | N/A | 4,248,734 | 1,266,880 | 2,981,854 | 4,297,764 | 1,196,235 | 3,101,529 | 8/31/2019 | 12 | |||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 8/6/2029 | No | 0 | 0 | Lockout/11_YM1%/106_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
4.01 | Property | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
4.02 | Property | Crosstown Center I | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
4.03 | Property | Crosstown Center II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
4.04 | Property | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 7/1/2029 | No | 0 | 2 business days grace, once per trailing 12-month period | Lockout/28_Defeasance/87_0%/5 | 112,655,066 | 33,296,436 | 79,358,630 | 107,586,327 | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 3/31/2019 | 12 | ||
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 8/6/2029 | No | 2 business days grace, once per trailing 12-month period | 0 | Lockout/27_Defeasance/86_0%/7 | 19,476,677 | 5,920,924 | 13,555,753 | 20,409,860 | 6,198,041 | 14,211,819 | 21,775,900 | 6,410,039 | 15,365,861 | 22,194,678 | 6,549,845 | 15,644,833 | 5/31/2019 | 12 | ||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | 11/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | 1,313,794 | 1,670,686 | -356,893 | 5,233,769 | 2,251,293 | 2,982,476 | 5,692,811 | 2,306,082 | 3,386,729 | 6/30/2019 | 12 | ||
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 9/6/2029 | No | 5 days grace, once per trailing 12-month period | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 13,694,826 | 5,429,277 | 8,265,549 | 14,669,808 | 5,491,351 | 9,178,457 | 6/30/2019 | 12 | ||
8.01 | Property | Bank of America Tower | N/A | N/A | N/A | N/A | N/A | N/A | 5,618,168 | 2,322,620 | 3,295,548 | 6,122,329 | 2,405,244 | 3,717,084 | 6/30/2019 | 12 | |||||||||
8.02 | Property | Dinero Plaza | N/A | N/A | N/A | N/A | N/A | N/A | 2,479,036 | 959,694 | 1,519,343 | 2,611,756 | 947,983 | 1,663,773 | 6/30/2019 | 12 | |||||||||
8.03 | Property | First Capital Bank Building | N/A | N/A | N/A | N/A | N/A | N/A | 1,974,796 | 716,110 | 1,258,685 | 2,125,159 | 736,726 | 1,388,433 | 6/30/2019 | 12 | |||||||||
8.04 | Property | One Wall Plaza | N/A | N/A | N/A | N/A | N/A | N/A | 1,989,289 | 830,710 | 1,158,579 | 2,104,787 | 822,966 | 1,281,821 | 6/30/2019 | 12 | |||||||||
8.05 | Property | Atrium Centre | N/A | N/A | N/A | N/A | N/A | N/A | 1,633,537 | 600,143 | 1,033,394 | 1,705,777 | 578,431 | 1,127,346 | 6/30/2019 | 12 | |||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 8/6/2029 | No | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
9.01 | Property | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.02 | Property | Owens Corning | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.03 | Property | Hunter Defense Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.04 | Property | Sterling Jewelers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.06 | Property | Exec Cabinetry SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.07 | Property | Techniplas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.08 | Property | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.09 | Property | Nyloncraft | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.1 | Property | Dirksen Screw Shelby | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.11 | Property | Global Flooring | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.12 | Property | Dreison | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.13 | Property | Gem City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.14 | Property | Chemcore Austin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.15 | Property | ATG Precision Canton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.16 | Property | Polartec | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.17 | Property | Design Cabinetry TGK | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.19 | Property | Custom Extrusions Rome | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.2 | Property | CECO - Indianapolis | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.22 | Property | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.23 | Property | Pyramyd Air | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.24 | Property | Workstream | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.25 | Property | Techniks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.26 | Property | BlueLinx Corporation Little Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.27 | Property | BlueLinx Corporation Gulfport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.28 | Property | Chemcore Elk Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.29 | Property | Total Plastics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
9.3 | Property | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 10/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | 6,268,302 | 2,176,527 | 4,091,774 | 5,063,743 | 2,265,930 | 2,797,813 | 4,979,627 | 2,036,895 | 2,942,732 | 5,381,975 | 2,097,306 | 3,284,669 | 7/31/2019 | 12 | ||
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 9/6/2029 | No | 0 | 0 | Lockout/11_YM1%/105_0%/4 | 12,842,592 | N/A | 12,842,592 | 13,003,124 | N/A | 13,003,124 | 13,165,663 | N/A | 13,165,663 | 13,247,523 | N/A | 13,247,523 | 6/30/2019 | 12 | ||
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 3,108,894 | 1,956,835 | 1,152,059 | 3,591,119 | 1,842,012 | 1,749,107 | N/A | N/A | N/A | NAV | NAV | ||
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 9/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | 8,550,600 | 4,695,206 | 3,855,394 | 8,815,636 | 4,649,992 | 4,165,644 | 9,706,301 | 5,009,571 | 4,696,730 | 3/31/2019 | 12 | ||
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,399,928 | 476,323 | 1,923,605 | 2,606,676 | 470,484 | 2,136,192 | N/A | N/A | N/A | NAV | NAV | ||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 7,736,939 | 2,167,005 | 5,569,934 | 8,040,686 | 2,413,105 | 5,627,581 | 8,256,332 | 2,460,130 | 5,796,202 | 7,546,879 | 2,552,644 | 4,994,234 | 7/31/2019 | 12 | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 6,868,675 | 4,718,812 | 2,149,863 | 8,488,613 | 6,373,352 | 2,115,261 | 9,785,245 | 7,107,505 | 2,677,740 | 8/31/2019 | 12 | ||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/88_0%/7 | 1,275,961 | 488,412 | 787,549 | 1,709,665 | 526,382 | 1,183,283 | 2,101,358 | 558,767 | 1,542,591 | 2,425,888 | 581,426 | 1,844,462 | 7/31/2019 | 12 | ||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 1,011,523 | 147,109 | 864,414 | 1,093,225 | 157,450 | 935,774 | 1,152,427 | 166,800 | 985,627 | 1,170,510 | 174,041 | 996,469 | 6/30/2019 | 12 | ||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 1,078,394 | 154,416 | 923,978 | 1,105,498 | 144,584 | 960,914 | 1,091,893 | 142,831 | 949,062 | 1,101,903 | 149,075 | 952,828 | 6/30/2019 | 12 | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 1,130,449 | 279,037 | 851,412 | 1,125,724 | 309,774 | 815,950 | 1,166,400 | 317,103 | 849,297 | 1,187,452 | 316,677 | 870,776 | 6/30/2019 | 12 | ||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 4,608,339 | 2,830,859 | 1,777,480 | 4,731,128 | 2,907,169 | 1,823,959 | 5,117,908 | 3,126,245 | 1,991,663 | 5,236,349 | 3,209,432 | 2,026,917 | 7/31/2019 | 12 | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 11/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 1,155,537 | 403,828 | 751,709 | 1,149,015 | 437,264 | 711,751 | 7/31/2019 | 12 | ||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,956,047 | 797,356 | 1,158,691 | 1,930,406 | 806,655 | 1,123,751 | 2,052,885 | 755,204 | 1,297,681 | 2,046,508 | 735,386 | 1,311,122 | 6/30/2019 | 12 | ||
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 8/6/2029 | No | 0 | 0 | Lockout/27_Defeasance/86_0%/7 | 1,354,472 | 435,967 | 918,504 | 1,647,434 | 467,586 | 1,179,848 | 1,499,824 | 439,845 | 1,059,980 | 1,419,433 | 445,750 | 973,683 | 5/31/2019 | 12 | ||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 1,029,205 | 367,316 | 661,889 | 1,038,695 | 375,952 | 662,743 | 1,074,281 | 378,668 | 695,613 | 1,083,843 | 369,667 | 714,176 | 8/31/2019 | 12 | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 675,078 | 74,777 | 600,301 | 678,680 | 71,044 | 607,636 | 679,498 | 81,347 | 598,151 | 683,783 | 86,979 | 596,805 | 6/30/2019 | 12 | ||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 11/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 392,500 | 66,626 | 325,874 | 6/30/2019 | 12 | ||
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | 10/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | 790,189 | 301,649 | 488,539 | 838,628 | 309,037 | 529,591 | 851,793 | 312,370 | 539,423 | 5/31/2019 | 12 | ||
29.01 | Property | Smith Store It - County Road | N/A | N/A | N/A | 494,002 | 190,494 | 303,508 | 552,603 | 201,175 | 351,428 | 560,086 | 200,629 | 359,458 | 5/31/2019 | 12 | |||||||||
29.02 | Property | Smith Store It - Highway 72 | N/A | N/A | N/A | 296,187 | 111,155 | 185,031 | 286,025 | 107,862 | 178,163 | 291,706 | 111,741 | 179,965 | 5/31/2019 | 12 | |||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,435,855 | 803,106 | 632,749 | 1,648,820 | 880,105 | 768,715 | 1,627,434 | 875,667 | 751,767 | 1,689,084 | 886,936 | 802,148 | 8/31/2019 | 12 | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | ||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | 10/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 647,788 | 230,973 | 416,816 | 669,828 | 251,120 | 418,708 | 684,860 | 282,022 | 402,838 | 713,003 | 301,575 | 411,428 | 8/31/2019 | 12 | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 11/6/2029 | No | 0 | 0 | Lockout/24_YM1%/89_0%/7 | N/A | N/A | N/A | 567,807 | 132,155 | 435,652 | 610,003 | 131,949 | 478,054 | 591,310 | 128,261 | 463,049 | 8/31/2019 | 12 | ||
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | 11/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 330,459 | 109,625 | 220,834 | 337,539 | 98,108 | 239,431 | 348,643 | 104,161 | 244,482 | 359,524 | 103,951 | 255,573 | 7/31/2019 | 12 |
Page 3 of 8
CGCMT 2019-GC43 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 (%) | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 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% | 2,200,000,000 | 5/23/2019 | 50.9% | 50.9% | 100.0% | 11/6/2019 | NAP | NAP | WarnerMedia | 1,463,234 | |
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | Not Available | 8,890,622 | 1,181,445 | 7,709,177 | 9.9% | 47,983 | 458,296 | 7,202,898 | 2.70 | 9.2% | 108,400,000 | Various | 72.0% | 72.0% | 100.0% | Various | NAP | NAP | |||
2.01 | Property | Arrow Electronics | Not Available | 2,633,550 | 117,076 | 2,516,475 | 23,130 | 150,504 | 2,342,841 | 40,700,000 | 9/6/2019 | 100.0% | 4/1/2019 | NAP | NAP | Arrow Electronics | 128,500 | ||||||||
2.02 | Property | Caris Life Sciences | Not Available | 2,915,959 | 836,681 | 2,079,278 | 8,015 | 130,693 | 1,940,570 | 21,800,000 | 9/9/2019 | 100.0% | 7/1/2019 | NAP | NAP | Caris Life Sciences | 114,500 | ||||||||
2.03 | Property | L3 Technologies | Not Available | 2,342,203 | 112,767 | 2,229,436 | 11,200 | 145,847 | 2,072,389 | 31,900,000 | 9/9/2019 | 100.0% | 12/31/2018 | NAP | NAP | L3 Technologies, Inc. | 140,000 | ||||||||
2.04 | Property | Flowserve | Not Available | 998,909 | 114,922 | 883,987 | 5,638 | 31,253 | 847,097 | 14,000,000 | 9/6/2019 | 100.0% | 3/1/2019 | NAP | NAP | Flowserve US, Inc. | 56,375 | ||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | Trailing 12 | 9,632,552 | 2,999,811 | 6,632,740 | 8.5% | 45,554 | 284,550 | 6,302,636 | 1.93 | 8.1% | 121,700,000 | Various | 64.1% | 64.1% | 100.0% | 11/6/2019 | NAP | NAP | |||
3.01 | Property | 2300 Orchard | Trailing 12 | 4,524,034 | 1,161,259 | 3,362,775 | 23,276 | 145,406 | 3,194,093 | 61,000,000 | 9/6/2019 | 100.0% | 11/6/2019 | NAP | NAP | Marvell Technology Group Ltd. - SUBLEASING | 116,381 | ||||||||
3.02 | Property | One Enterprise | Trailing 12 | 5,108,518 | 1,838,552 | 3,269,965 | 22,278 | 139,144 | 3,108,543 | 60,700,000 | 2/1/2022 | 100.0% | 11/6/2019 | NAP | NAP | Ambry Genetics | 111,391 | ||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | Not Available | 31,543,524 | 7,885,881 | 23,657,643 | 9.8% | 176,298 | 0 | 23,481,345 | 2.84 | 9.7% | 380,000,000 | 6/7/2019 | 63.8% | 63.8% | 100.0% | 11/6/2019 | NAP | NAP | |||
4.01 | Property | Legacy Corporate Centre I & II | Not Available | 8,793,660 | 2,198,415 | 6,595,245 | 47,785 | 0 | 6,547,460 | 114,824,056 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 238,926 | ||||||||
4.02 | Property | Crosstown Center I | Not Available | 8,883,037 | 2,220,759 | 6,662,278 | 52,174 | 0 | 6,610,104 | 106,065,678 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 260,869 | ||||||||
4.03 | Property | Crosstown Center II | Not Available | 8,475,444 | 2,118,861 | 6,356,583 | 47,310 | 0 | 6,309,273 | 93,934,322 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 236,550 | ||||||||
4.04 | Property | Legacy Corporate Centre III | Not Available | 5,391,383 | 1,347,846 | 4,043,538 | 29,029 | 0 | 4,014,509 | 65,175,943 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 145,145 | ||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | 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% | 1,640,000,000 | 4/3/2019 | 46.3% | 46.3% | 94.0% | 5/31/2019 | NAP | NAP | Venetian Casino Resort | 81,105 | |
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | Trailing 12 | 22,411,024 | 6,752,423 | 15,658,602 | 7.5% | 11,400 | 0 | 15,647,202 | 2.01 | 7.5% | 319,000,000 | 6/10/2019 | 65.8% | 65.8% | 99.2% | 5/31/2019 | NAP | NAP | CenturyLink, Inc. | 9,558 | |
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | Trailing 12 | 7,966,170 | 2,868,759 | 5,097,412 | 9.9% | 56,488 | 474,912 | 4,566,012 | 2.46 | 8.9% | 79,000,000 | 8/19/2019 | 65.0% | 65.0% | 100.0% | 7/31/2019 | NAP | NAP | ATOS IT Solutions | 100,520 | |
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | Trailing 12 | 15,451,366 | 6,692,196 | 8,759,171 | 12.6% | 139,917 | 175,855 | 8,443,399 | 2.11 | 12.2% | 110,300,000 | 7/12/2019 | 62.8% | 50.1% | 84.9% | 7/14/2019 | NAP | NAP | |||
8.01 | Property | Bank of America Tower | Trailing 12 | 6,136,937 | 3,070,078 | 3,066,859 | 60,186 | (195,511) | 3,202,184 | 48,700,000 | 7/12/2019 | 69.2% | 7/14/2019 | NAP | NAP | Enlink Midstream Operating LP | 55,684 | ||||||||
8.02 | Property | Dinero Plaza | Trailing 12 | 2,851,206 | 1,064,089 | 1,787,116 | 23,835 | 108,360 | 1,654,922 | 17,900,000 | 7/12/2019 | 97.7% | 7/14/2019 | NAP | NAP | Parallel Petroleum, LLC | 21,640 | ||||||||
8.03 | Property | First Capital Bank Building | Trailing 12 | 2,330,500 | 897,407 | 1,433,093 | 19,885 | 94,454 | 1,318,755 | 16,700,000 | 7/12/2019 | 98.1% | 7/14/2019 | NAP | NAP | FirstCapital Bank of Texas | 34,224 | ||||||||
8.04 | Property | One Wall Plaza | Trailing 12 | 2,307,176 | 965,068 | 1,342,108 | 20,447 | 94,624 | 1,227,038 | 15,300,000 | 7/12/2019 | 92.1% | 7/14/2019 | NAP | NAP | Globe Energy Services, LLC | 8,343 | ||||||||
8.05 | Property | Atrium Centre | Trailing 12 | 1,825,547 | 695,554 | 1,129,993 | 15,564 | 73,929 | 1,040,500 | 11,700,000 | 7/12/2019 | 99.5% | 7/14/2019 | NAP | NAP | PRI Operating LLC | 17,793 | ||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | Not Available | 13,695,724 | 273,914 | 13,421,810 | 10.3% | 358,562 | 622,712 | 12,440,535 | 2.49 | 9.5% | 202,500,000 | 6/1/2019 | 64.4% | 64.4% | 100.0% | 11/6/2019 | NAP | NAP | |||
9.01 | Property | Sherwood Foods Cleveland | Not Available | 1,393,594 | 27,872 | 1,365,722 | 34,501 | 70,005 | 1,261,216 | 21,750,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Sherwood Food Distributors, LLC | 345,009 | ||||||||
9.02 | Property | Owens Corning | Not Available | 1,071,573 | 21,431 | 1,050,141 | 22,290 | 25,125 | 1,002,726 | 13,660,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Owens Corning Foam Insulation, LLC | 222,900 | ||||||||
9.03 | Property | Hunter Defense Tech | Not Available | 840,511 | 16,810 | 823,701 | 26,037 | 33,044 | 764,620 | 12,450,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | HDT Expeditionary Systems, Inc. | 260,366 | ||||||||
9.04 | Property | Sterling Jewelers | Not Available | 842,184 | 16,844 | 825,340 | 13,457 | 31,620 | 780,264 | 12,000,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Sterling Jewelers, Inc. | 134,565 | ||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | Not Available | 641,541 | 12,831 | 628,711 | 13,617 | 20,844 | 594,250 | 9,300,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | BlueLinx Corporation | 136,167 | ||||||||
9.06 | Property | Exec Cabinetry SC | Not Available | 650,873 | 13,017 | 637,855 | 20,591 | 26,369 | 590,895 | 9,220,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Executive Cabinetry, LLC | 205,912 | ||||||||
9.07 | Property | Techniplas | Not Available | 638,047 | 12,761 | 625,286 | 13,721 | 24,312 | 587,254 | 9,000,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Techniplas, LLC | 137,206 | ||||||||
9.08 | Property | Metalex (Jason Industries) | Not Available | 573,396 | 11,468 | 561,928 | 15,580 | 27,770 | 518,579 | 8,400,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Metalex Corporation | 155,799 | ||||||||
9.09 | Property | Nyloncraft | Not Available | 551,532 | 11,031 | 540,501 | 18,563 | 70,657 | 451,281 | 7,700,000 | 6/3/2019 | 100.0% | 11/6/2019 | NAP | NAP | Nyloncraft, Inc. | 185,631 | ||||||||
9.1 | Property | Dirksen Screw Shelby | Not Available | 512,951 | 10,259 | 502,692 | 8,097 | 21,878 | 472,717 | 7,550,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Dirksen Screw Products Co. | 80,967 | ||||||||
9.11 | Property | Global Flooring | Not Available | 515,326 | 10,307 | 505,019 | 12,146 | 13,584 | 479,289 | 7,170,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Global Integrated Flooring Solutions Inc. | 121,464 | ||||||||
9.12 | Property | Dreison | Not Available | 530,405 | 10,608 | 519,797 | 20,647 | 21,287 | 477,862 | 6,460,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Maradyne Corporation and DCM Manufacturing, Inc. | 206,471 | ||||||||
9.13 | Property | Gem City | Not Available | 426,105 | 8,522 | 417,583 | 14,785 | 17,321 | 385,477 | 6,270,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | The Gem City Engineering Co. | 147,847 | ||||||||
9.14 | Property | Chemcore Austin | Not Available | 367,056 | 7,341 | 359,715 | 4,066 | 20,668 | 334,980 | 5,580,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Chemcore Industries, Inc. | 40,662 | ||||||||
9.15 | Property | ATG Precision Canton | Not Available | 357,988 | 7,160 | 350,829 | 5,512 | 15,286 | 330,031 | 5,300,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | ATG Precision Products, LLC | 55,118 | ||||||||
9.16 | Property | Polartec | Not Available | 359,075 | 7,181 | 351,893 | 17,531 | 18,446 | 315,916 | 5,100,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Polartec, LLC | 175,306 | ||||||||
9.17 | Property | Design Cabinetry TGK | Not Available | 345,202 | 6,904 | 338,298 | 9,237 | 13,658 | 315,403 | 4,900,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Designer’s Choice Cabinetry, LLC | 92,367 | ||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | Not Available | 412,364 | 8,247 | 404,116 | 9,136 | 13,892 | 381,088 | 4,800,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Leonard’s Metal, Inc. | 91,363 | ||||||||
9.19 | Property | Custom Extrusions Rome | Not Available | 344,031 | 6,881 | 337,150 | 15,169 | 15,989 | 305,992 | 4,745,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Ascend Custom Extrusions LLC and Profile Custom Extrusions, LLC | 151,693 | ||||||||
9.2 | Property | CECO - Indianapolis | Not Available | 266,962 | 5,339 | 261,623 | 6,600 | 16,496 | 238,527 | 4,100,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Met-Pro Technologies LLC | 66,000 | ||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | Not Available | 310,199 | 6,204 | 303,995 | 6,271 | 21,536 | 276,188 | 4,100,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Leonard’s Metal, Inc. | 62,712 | ||||||||
9.22 | Property | Cast Aluminum Solutions | Not Available | 251,490 | 5,030 | 246,460 | 5,972 | 16,730 | 223,758 | 3,780,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Cast Aluminum Solutions, LLC | 59,719 | ||||||||
9.23 | Property | Pyramyd Air | Not Available | 248,439 | 4,969 | 243,470 | 7,087 | 10,590 | 225,793 | 3,720,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Pyramyd Air Ltd. | 70,867 | ||||||||
9.24 | Property | Workstream | Not Available | 240,730 | 4,815 | 235,915 | 7,689 | 10,220 | 218,006 | 3,540,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Workstream Inc. | 76,893 | ||||||||
9.25 | Property | Techniks | Not Available | 183,661 | 3,673 | 179,988 | 4,042 | 10,748 | 165,198 | 2,800,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Techniks Holdings, LLC | 40,418 | ||||||||
9.26 | Property | BlueLinx Corporation Little Rock | Not Available | 198,155 | 3,963 | 194,192 | 8,296 | 7,205 | 178,691 | 2,750,000 | 5/28/2019 | 100.0% | 11/6/2019 | NAP | NAP | BlueLinx Corporation | 82,959 | ||||||||
9.27 | Property | BlueLinx Corporation Gulfport | Not Available | 197,746 | 3,955 | 193,791 | 8,806 | 11,382 | 173,603 | 2,475,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | BlueLinx Corporation | 88,061 | ||||||||
9.28 | Property | Chemcore Elk Grove | Not Available | 168,424 | 3,368 | 165,056 | 2,558 | 7,197 | 155,301 | 2,475,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Chemcore Industries, Inc. | 25,576 | ||||||||
9.29 | Property | Total Plastics | Not Available | 174,180 | 3,484 | 170,696 | 4,403 | 5,848 | 160,445 | 2,410,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Total Plastics Resources LLC | 44,033 | ||||||||
9.3 | Property | Design Cabinetry Barnes | Not Available | 81,986 | 1,640 | 80,346 | 2,157 | 3,005 | 75,184 | 1,165,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Designer’s Choice Cabinetry, LLC | 21,572 | ||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | Trailing 12 | 6,568,138 | 2,341,250 | 4,226,888 | 11.3% | 42,501 | 325,373 | 3,859,014 | 2.61 | 10.3% | 56,080,000 | 8/16/2019 | 66.9% | 66.9% | 93.8% | 8/23/2019 | NAP | NAP | Best Buy | 30,211 | |
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | Trailing 12 | 23,068,450 | 9,270,507 | 13,797,943 | 9.9% | 154,504 | 1,081,530 | 12,561,909 | 2.42 | 9.0% | 200,500,000 | 7/26/2019 | 69.8% | 69.8% | 100.0% | 11/6/2019 | NAP | NAP | Marathon Petroleum | 618,017 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | Not Available | 5,032,247 | 1,965,129 | 3,067,118 | 11.0% | 77,474 | 145,680 | 2,843,964 | 1.89 | 10.2% | 42,700,000 | 7/30/2019 | 65.2% | 55.7% | 83.4% | 7/10/2019 | NAP | NAP | Dick’s Sporting Goods | 52,000 | |
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | Trailing 12 | 11,260,106 | 5,865,470 | 5,394,636 | 11.4% | 37,050 | 203,417 | 5,154,169 | 3.24 | 10.9% | 74,750,000 | 7/12/2019 | 63.5% | 63.5% | 91.2% | 7/1/2019 | NAP | NAP | Kimpton Hotel & Restaurant | 24,737 | |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | Not Available | 2,659,205 | 508,226 | 2,150,979 | 9.5% | 9,850 | 57,990 | 2,083,139 | 2.80 | 9.2% | 40,800,000 | 8/1/2019 | 55.2% | 55.2% | 100.0% | 9/19/2019 | NAP | NAP | Albertsons | 53,963 | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | Trailing 12 | 8,355,800 | 2,552,434 | 5,803,365 | 8.8% | 84,547 | 204,419 | 5,514,400 | 2.23 | 8.4% | 106,000,000 | 7/10/2019 | 62.3% | 62.3% | 97.0% | 9/4/2019 | NAP | NAP | Target | 84,640 | |
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | Trailing 12 | 9,785,245 | 7,174,223 | 2,611,022 | 13.0% | 391,410 | 0 | 2,219,612 | 1.88 | 11.0% | 32,400,000 | 8/16/2019 | 62.0% | 52.6% | 62.7% | 8/31/2019 | 130.70 | 81.99 | NAP | ||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | Trailing 12 | 2,771,775 | 832,714 | 1,939,061 | 10.4% | 16,884 | 87,616 | 1,834,562 | 2.88 | 9.8% | 28,700,000 | 7/12/2019 | 65.0% | 65.0% | 93.9% | 6/1/2019 | NAP | NAP | Convergint Technologies | 16,945 | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | Trailing 12 | 1,193,032 | 173,626 | 1,019,406 | 8.2% | 8,274 | 6,474 | 1,004,658 | 2.14 | 8.0% | 18,800,000 | 8/15/2019 | 66.5% | 66.5% | 100.0% | 9/19/2019 | NAP | NAP | Media OTG | 4,863 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | Trailing 12 | 1,118,412 | 148,718 | 969,694 | 7.8% | 13,967 | 1,283 | 954,445 | 2.04 | 7.6% | 19,600,000 | 8/13/2019 | 63.8% | 63.8% | 100.0% | 9/19/2019 | NAP | NAP | NAP | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | Trailing 12 | 1,226,133 | 354,165 | 871,968 | 7.1% | 13,622 | 0 | 858,346 | 1.88 | 7.0% | 19,100,000 | 8/13/2019 | 63.9% | 63.9% | 100.0% | 9/19/2019 | NAP | NAP | NAP | ||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | Trailing 12 | 5,182,349 | 3,222,860 | 1,959,489 | 16.4% | 207,294 | 0 | 1,752,195 | 2.61 | 14.6% | 20,500,000 | 8/1/2019 | 58.5% | 46.2% | 70.6% | 7/31/2019 | 125.08 | 88.35 | NAP | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | Trailing 12 | 1,243,317 | 423,279 | 820,037 | 6.9% | 11,679 | 7,140 | 801,218 | 1.76 | 6.7% | 21,200,000 | 8/29/2019 | 56.1% | 56.1% | 97.6% | 10/8/2019 | NAP | NAP | Metropolitan Center for Mental Health, Inc. | 8,000 | |
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | Not Available | 1,255,607 | 31,800 | 1,223,807 | 10.3% | 4,747 | 0 | 1,219,060 | 3.02 | 10.2% | 18,400,000 | 8/26/2019 | 64.7% | 64.7% | 100.0% | 11/6/2019 | NAP | NAP | Valley Medical Facilities | 59,335 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | Trailing 12 | 1,887,726 | 844,482 | 1,043,245 | 9.3% | 19,274 | 55,886 | 968,085 | 1.50 | 8.6% | 16,900,000 | 8/16/2019 | 66.6% | 57.6% | 91.5% | 9/1/2019 | NAP | NAP | Onyx Creative | 21,493 | |
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | Trailing 12 | 1,402,825 | 454,607 | 948,217 | 11.9% | 17,630 | 78,578 | 852,009 | 2.80 | 10.7% | 15,250,000 | 6/17/2019 | 52.5% | 52.5% | 72.9% | 6/1/2019 | NAP | NAP | Goodwill | 24,036 | |
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | Trailing 12 | 1,083,843 | 395,949 | 687,894 | 9.6% | 30,787 | 0 | 657,107 | 2.56 | 9.1% | 11,100,000 | 8/13/2019 | 64.9% | 64.9% | 90.5% | 7/16/2019 | NAP | NAP | NAP | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | Trailing 12 | 698,109 | 96,852 | 601,257 | 8.6% | 4,815 | 0 | 596,442 | 2.27 | 8.5% | 10,900,000 | 8/15/2019 | 64.2% | 64.2% | 100.0% | 9/23/2019 | NAP | NAP | NAP | ||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | Trailing 12 | 646,798 | 157,296 | 489,502 | 7.0% | 1,841 | 17,463 | 470,199 | 1.64 | 6.7% | 9,700,000 | 7/2/2019 | 72.2% | 72.2% | 100.0% | 7/22/2019 | NAP | NAP | Glaubers | 6,000 | |
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | Trailing 12 | 852,702 | 315,676 | 537,026 | 9.3% | 13,435 | 0 | 523,591 | 1.54 | 9.1% | 8,100,000 | 8/19/2019 | 71.0% | 66.8% | 94.2% | Various | NAP | NAP | |||
29.01 | Property | Smith Store It - County Road | Trailing 12 | 560,996 | 201,424 | 359,572 | 8,308 | 0 | 351,264 | 5,500,000 | 8/19/2019 | 100.0% | 8/6/2019 | NAP | NAP | NAP | |||||||||
29.02 | Property | Smith Store It - Highway 72 | Trailing 12 | 291,706 | 114,252 | 177,455 | 5,128 | 0 | 172,327 | 2,600,000 | 8/19/2019 | 84.8% | 8/7/2019 | NAP | NAP | NAP | |||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | Trailing 12 | 1,689,084 | 884,558 | 804,526 | 14.4% | 67,563 | 0 | 736,963 | 2.18 | 13.2% | 8,700,000 | 8/20/2019 | 64.3% | 52.0% | 79.7% | 8/31/2019 | 45.14 | 35.97 | NAP | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | Not Available | 526,046 | 15,781 | 510,264 | 9.6% | 2,960 | 0 | 507,304 | 2.65 | 9.6% | 9,500,000 | 7/15/2019 | 55.9% | 55.9% | 100.0% | 11/6/2019 | NAP | NAP | Walgreens | 14,800 | |
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | Trailing 12 | 713,003 | 310,563 | 402,440 | 9.4% | 14,040 | 0 | 388,400 | 1.63 | 9.0% | 6,290,000 | 8/29/2019 | 68.4% | 58.7% | 98.1% | 9/10/2019 | NAP | NAP | NAP | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | Trailing 12 | 574,078 | 135,566 | 438,512 | 10.8% | 554 | 9,212 | 428,746 | 1.96 | 10.6% | 6,450,000 | 9/3/2019 | 62.8% | 53.7% | 100.0% | 8/30/2019 | NAP | NAP | FedEx | 5,542 | |
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | Trailing 12 | 359,524 | 109,054 | 250,470 | 8.3% | 4,778 | 0 | 245,693 | 1.47 | 8.2% | 4,160,000 | 9/27/2019 | 72.1% | 62.0% | 99.3% | 9/26/2019 | NAP | NAP | NAP |
Page 4 of 8
CGCMT 2019-GC43 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) | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 6/30/2034 | NAP | NAP | NAP | NAP | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | |||||||||
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | No | ||||||||||||||||||||
2.01 | Property | Arrow Electronics | 3/31/2033 | NAP | NAP | NAP | NAP | 4/8/2019 | No | NAP | 4/8/2019 | NAP | NAP | No | |||||||||||
2.02 | Property | Caris Life Sciences | 6/30/2035 | NAP | NAP | NAP | NAP | 6/17/2019 | No | NAP | 6/14/2019 | NAP | NAP | No | |||||||||||
2.03 | Property | L3 Technologies | 4/30/2029 | NAP | NAP | NAP | NAP | 3/25/2019 | No | NAP | 3/22/2019 | NAP | NAP | No | |||||||||||
2.04 | Property | Flowserve | 10/31/2033 | NAP | NAP | NAP | NAP | 3/26/2019 | No | NAP | 3/25/2019 | NAP | NAP | No | |||||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | No | ||||||||||||||||||||
3.01 | Property | 2300 Orchard | 7/31/2027 | NAP | NAP | NAP | NAP | 8/20/2019 | No | NAP | 9/13/2019 | 8/20/2019 | 15% | No | |||||||||||
3.02 | Property | One Enterprise | 1/31/2032 | NAP | NAP | NAP | NAP | 8/20/2019 | No | NAP | 9/13/2019 | 8/20/2019 | 7% | No | |||||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | No | ||||||||||||||||||||
4.01 | Property | Legacy Corporate Centre I & II | 12/31/2029 | NAP | NAP | NAP | NAP | 6/21/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | |||||||||||
4.02 | Property | Crosstown Center I | 8/31/2030 | NAP | NAP | NAP | NAP | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||||||||
4.03 | Property | Crosstown Center II | 12/31/2033 | NAP | NAP | NAP | NAP | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||||||||
4.04 | Property | Legacy Corporate Centre III | 10/31/2033 | NAP | NAP | NAP | NAP | 6/21/2019 | No | NAP | 6/21/2019 | NAP | NAP | No | |||||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 5/31/2029 | TAO | 49,441 | 1/31/2025 | Madame Tussauds Las Vegas | 28,235 | 7/31/2024 | Regis Galerie | 28,099 | 5/31/2025 | Grand Lux Cafe | 19,100 | 12/31/2029 | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No | |
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 9/30/2023 | Broadwing Communications | 6,000 | 1/27/2020 | Nandos of Michigan Ave LLC | 4,055 | 10/31/2032 | Angelini Ori Abate Law | 3,900 | 11/30/2025 | Ferrero USA Inc | 2,785 | 5/31/2027 | 6/11/2019 | No | NAP | 6/12/2019 | NAP | NAP | No | |
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | 5/31/2029 | First American Title Insurance | 76,742 | 12/31/2027 | 7-Eleven, Inc. | 61,495 | 2/28/2025 | Center for Neuro Skills, Inc. | 40,603 | 2/28/2030 | Amenity Center | 2,900 | 8/31/2024 | 9/6/2019 | No | NAP | 9/6/2019 | NAP | NAP | No | |
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | No | ||||||||||||||||||||
8.01 | Property | Bank of America Tower | 6/25/2026 | Bank of America, National Association | 17,200 | 1/14/2023 | Moriah Resources, Inc. | 15,078 | 5/31/2022 | Desert Royalty Company, LLC | 14,144 | 5/31/2021 | Midland Chamber of Commerce Foundation, Inc. | 13,232 | 12/31/2019 | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | |||
8.02 | Property | Dinero Plaza | 2/29/2020 | The General Services Administration for FBI | 11,300 | 7/31/2025 | Ridge Runner Resources, LLC | 9,424 | 2/28/2021 | The General Services Administration for DEA | 7,958 | 7/31/2021 | ReedHycalog, L.P. | 7,233 | 9/30/2021 | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | |||
8.03 | Property | First Capital Bank Building | 11/30/2027 | C&J Spec-Rent Services, Inc. | 8,018 | 1/31/2021 | Stanolind Resources LLC | 8,018 | 8/31/2022 | Regions Permian, LLC | 5,401 | 2/28/2023 | Sable Permian Resources, LLC | 4,339 | 12/31/2020 | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | |||
8.04 | Property | One Wall Plaza | 3/31/2020 | Seawolf Resource Holdings, LP | 4,309 | 5/31/2023 | NCS Multistage, LLC | 3,703 | 1/31/2020 | WaterBridge Texas Operating, LLC | 3,375 | 9/30/2021 | Ganador Operating, LLC | 3,168 | 2/29/2020 | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | |||
8.05 | Property | Atrium Centre | 3/31/2020 | McAnally Wilkins, Inc. | 11,907 | 4/30/2020 | Element Petroleum Operating, LLC | 10,551 | 5/31/2021 | West Company of Midland | 9,464 | 8/31/2022 | D.K. Boyd Oil & Gas Co. Inc. | 4,460 | 11/30/2019 | 5/28/2019 | No | NAP | 5/27/2019 | NAP | NAP | No | |||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | No | ||||||||||||||||||||
9.01 | Property | Sherwood Foods Cleveland | 3/31/2032 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.02 | Property | Owens Corning | 3/31/2031 | NAP | NAP | NAP | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||
9.03 | Property | Hunter Defense Tech | 12/31/2031 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.04 | Property | Sterling Jewelers | 2/29/2032 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | 6/30/2031 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.06 | Property | Exec Cabinetry SC | 8/31/2036 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.07 | Property | Techniplas | 12/31/2032 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.08 | Property | Metalex (Jason Industries) | 4/30/2032 | NAP | NAP | NAP | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||
9.09 | Property | Nyloncraft | 12/31/2032 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.1 | Property | Dirksen Screw Shelby | 4/30/2033 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.11 | Property | Global Flooring | 6/30/2038 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.12 | Property | Dreison | 5/31/2033 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.13 | Property | Gem City | 8/31/2030 | NAP | NAP | NAP | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||
9.14 | Property | Chemcore Austin | 4/30/2032 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.15 | Property | ATG Precision Canton | 2/28/2033 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.16 | Property | Polartec | 9/30/2030 | NAP | NAP | NAP | NAP | 5/28/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | |||||||||||
9.17 | Property | Design Cabinetry TGK | 8/31/2036 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 10/31/2030 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.19 | Property | Custom Extrusions Rome | 3/31/2038 | NAP | NAP | NAP | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||
9.2 | Property | CECO - Indianapolis | 8/31/2030 | NAP | NAP | NAP | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | 10/31/2030 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.22 | Property | Cast Aluminum Solutions | 9/30/2031 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.23 | Property | Pyramyd Air | 11/30/2037 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.24 | Property | Workstream | 3/31/2037 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.25 | Property | Techniks | 1/31/2033 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.26 | Property | BlueLinx Corporation Little Rock | 6/30/2031 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.27 | Property | BlueLinx Corporation Gulfport | 5/31/2031 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.28 | Property | Chemcore Elk Grove | 4/30/2032 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
9.29 | Property | Total Plastics | 10/31/2033 | NAP | NAP | NAP | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||
9.3 | Property | Design Cabinetry Barnes | 8/31/2036 | NAP | NAP | NAP | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 3/31/2022 | Bed Bath & Beyond | 28,007 | 1/31/2022 | Barnes & Noble | 26,000 | 1/31/2021 | Michaels | 23,454 | 3/31/2029 | TJ Maxx | 21,000 | 11/30/2028 | 6/17/2019 | No | NAP | 6/17/2019 | 6/17/2019 | 5% | No | |
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 5/31/2029 | NAP | NAP | NAP | NAP | 8/1/2019 | No | NAP | 8/8/2019 | NAP | NAP | No | |||||||||
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 1/31/2024 | Barnes & Noble | 27,228 | 3/31/2024 | Great American Insurance | 25,668 | 8/31/2023 | HomeGoods | 22,445 | 8/31/2027 | Marshalls | 21,252 | 9/30/2029 | 8/13/2019 | No | NAP | 8/13/2019 | NAP | NAP | No | |
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 6/30/2021 | WeWork | 17,732 | 10/31/2033 | Ethos Lending, LLC | 14,826 | 4/30/2024 | Inscape Data, Inc. | 8,731 | 7/31/2020 | Rev.com, Inc. | 8,285 | 7/31/2023 | 5/30/2019 | No | NAP | 8/16/2019 | 6/5/2019 | 9% | No | |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | 1/31/2027 | CVS Pharmacy | 15,000 | 10/31/2026 | Wells Fargo | 5,500 | 12/31/2026 | Bank of America | 4,750 | 9/30/2026 | Anytime Fitness | 3,675 | 6/30/2023 | 8/22/2019 | No | NAP | 8/22/2019 | NAP | NAP | No | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 1/31/2035 | Safeway | 49,035 | 10/31/2022 | AMC Theatres | 37,560 | 4/30/2030 | Ross Dress for Less | 25,069 | 1/31/2024 | Staples | 24,000 | 5/31/2022 | 8/7/2019 | Yes | 9/6/2019 | 8/9/2019 | NAP | NAP | No | |
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | NAP | NAP | NAP | NAP | 8/26/2019 | No | NAP | 8/26/2019 | NAP | NAP | No | ||||||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | 9/30/2023 | ProSomnus Sleep Technologies | 12,584 | 1/31/2024 | Silicon BioDevices | 8,904 | 8/31/2022 | Belden Consulting Engineers | 8,116 | 6/30/2021 | Bosch Rexroth | 7,261 | 8/31/2023 | 8/20/2019 | No | NAP | 7/16/2019 | 7/15/2019 | 16% | No | |
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | 11/30/2026 | Julia Testa | 847 | 10/31/2020 | Cricket Wireless | 550 | 5/12/2021 | NAP | NAP | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | |||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | NAP | NAP | NAP | NAP | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | ||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | NAP | NAP | NAP | NAP | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | ||||||||||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | NAP | NAP | NAP | NAP | 8/5/2019 | Yes | 9/25/2019 | 8/8/2019 | NAP | NAP | No | ||||||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 5/31/2030 | NAP | NAP | NAP | NAP | 9/3/2019 | No | NAP | 9/3/2019 | NAP | NAP | No | |||||||||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 2/28/2039 | NAP | NAP | NAP | NAP | 8/9/2019 | No | NAP | 8/9/2019 | NAP | NAP | No | |||||||||
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | 2/29/2028 | Paramount Preferred Options | 14,959 | 6/30/2024 | ROI Acquisition | 9,840 | 12/31/2022 | UH Hospitals Health System | 8,755 | 2/28/2026 | Cleveland Cord Blood | 8,303 | 10/31/2027 | 8/30/2019 | No | NAP | 8/30/2019 | NAP | NAP | No | |
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 3/31/2027 | We Love Kids Child Care | 12,640 | 11/30/2024 | Dollar General | 10,010 | 4/30/2023 | OM Sweets, Snacks & Bakery | 5,972 | 9/30/2025 | Dunkin Donuts | 3,300 | 8/31/2022 | 6/24/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | |
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | NAP | NAP | NAP | NAP | 8/30/2019 | No | NAP | 8/30/2019 | NAP | NAP | No | ||||||||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | NAP | NAP | NAP | NAP | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | ||||||||||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 4/30/2033 | Tottini | 2,900 | 5/31/2033 | Santander Bank | 2,371 | 5/31/2027 | Lebogner, Inc. | 1,000 | 4/30/2024 | NAP | 7/16/2019 | Yes | 8/14/2019 | 7/17/2019 | NAP | NAP | No | |||
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | No | ||||||||||||||||||||
29.01 | Property | Smith Store It - County Road | NAP | NAP | NAP | NAP | 8/9/2019 | No | NAP | 8/9/2019 | NAP | NAP | No | ||||||||||||
29.02 | Property | Smith Store It - Highway 72 | NAP | NAP | NAP | NAP | 8/9/2019 | No | NAP | 8/9/2019 | NAP | NAP | No | ||||||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | NAP | NAP | NAP | NAP | 8/22/2019 | No | NAP | 8/22/2019 | NAP | NAP | No | ||||||||||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 3/23/2034 | NAP | NAP | NAP | NAP | 8/1/2019 | No | NAP | 7/30/2019 | NAP | NAP | No | |||||||||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | NAP | NAP | NAP | NAP | 8/14/2019 | No | NAP | 9/9/2019 | NAP | NAP | No | ||||||||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 3/31/2025 | DentFirst | 3,960 | 4/30/2021 | Original Mattress Factory | 3,072 | 10/31/2020 | Pao Pao Ramen Noodle Bar | 3,062 | 4/30/2027 | Eye Deal | 1,810 | 2/28/2022 | 9/10/2019 | No | NAP | 9/10/2019 | NAP | NAP | No | |
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | NAP | NAP | NAP | NAP | 8/29/2019 | No | NAP | 8/30/2019 | NAP | NAP | No |
Page 5 of 8
CGCMT 2019-GC43 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 ($) | Upfront Debt Service Reserve ($) | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 HY WM Unit Owner LP | ||
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 0 | 22,603 | 0 | 0 | 0 | 3,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,038,903 | 0 | Caris Tenant Allowance Accounts | KCP NNN II Leasehold 1, LLC, KCP NNN II Fee Owner 2, LLC, KCP NNN II Fee Owner 3, LLC and KCP NNN II Leasehold 4, LLC | |
2.01 | Property | Arrow Electronics | |||||||||||||||||||||||
2.02 | Property | Caris Life Sciences | |||||||||||||||||||||||
2.03 | Property | L3 Technologies | |||||||||||||||||||||||
2.04 | Property | Flowserve | |||||||||||||||||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 636,217 | 90,888 | 3,719 | 3,719 | 0 | 3,796 | 136,662 | 0 | 23,713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,445,149 | 0 | One Enterprise Unfunded Obligations ($4,576,468); Free Rent Reserve ($6,868,681) | BDC/Aliso Viejo (WC), LLC, BDC/Aliso Viejo (RP), LLC and BDC/San Jose, LLC | |
3.01 | Property | 2300 Orchard | |||||||||||||||||||||||
3.02 | Property | One Enterprise | |||||||||||||||||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | JDM Legacy TX, LLC and JDM Crosstown FL, LLC | ||
4.01 | Property | Legacy Corporate Centre I & II | |||||||||||||||||||||||
4.02 | Property | Crosstown Center I | |||||||||||||||||||||||
4.03 | Property | Crosstown Center II | |||||||||||||||||||||||
4.04 | Property | Legacy Corporate Centre III | |||||||||||||||||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 0 | 0 | 0 | 0 | 0 | 0 | 386,928 | 12,309,694 | 0 | 2,321,544 | 0 | 0 | 0 | 0 | 0 | 0 | 1,218,246 | 0 | Gap Rent Reserve | Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC | |
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,030 | 0 | Unfunded Obligations Reserve | Millennium Park Plaza I LLC | |
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | 99,333 | 0 | 0 | 0 | 0 | 3,530 | 0 | 0 | 39,576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,437,778 | 0 | 7-Eleven Expansion TI Allowance ($602,439); 7-Eleven Expansion Free Rent ($62,892); Center for Nuro Skills TI Allowance ($2,131,657); Center for Nuro Skills Leasing Commissions ($392,503); Center for Nuro Skills ($248,287) | Connection Park Irving, LLC | |
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 1,335,560 | 148,396 | 0 | 0 | 0 | 11,660 | 0 | 4,000,000 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 785,634 | 0 | Unfunded Obligations Reserve | Franklin Mountain Permian II, LP, Franklin Mountain Permian III, LP, Franklin Mountain Permian IV, LP, Franklin Mountain Permian V, LP and Franklin Mountain Permian VI, LP | |
8.01 | Property | Bank of America Tower | |||||||||||||||||||||||
8.02 | Property | Dinero Plaza | |||||||||||||||||||||||
8.03 | Property | First Capital Bank Building | |||||||||||||||||||||||
8.04 | Property | One Wall Plaza | |||||||||||||||||||||||
8.05 | Property | Atrium Centre | |||||||||||||||||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0 | 0 | 0 | 0 | 50,000 | 0 | 717,125 | 0 | 0 | 2,689,217 | 0 | 0 | 172,450 | 0 | 22,000 | 0 | 0 | 0 | SC USIP30P Property Company, LLC | ||
9.01 | Property | Sherwood Foods Cleveland | |||||||||||||||||||||||
9.02 | Property | Owens Corning | |||||||||||||||||||||||
9.03 | Property | Hunter Defense Tech | |||||||||||||||||||||||
9.04 | Property | Sterling Jewelers | |||||||||||||||||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | |||||||||||||||||||||||
9.06 | Property | Exec Cabinetry SC | |||||||||||||||||||||||
9.07 | Property | Techniplas | |||||||||||||||||||||||
9.08 | Property | Metalex (Jason Industries) | |||||||||||||||||||||||
9.09 | Property | Nyloncraft | |||||||||||||||||||||||
9.1 | Property | Dirksen Screw Shelby | |||||||||||||||||||||||
9.11 | Property | Global Flooring | |||||||||||||||||||||||
9.12 | Property | Dreison | |||||||||||||||||||||||
9.13 | Property | Gem City | |||||||||||||||||||||||
9.14 | Property | Chemcore Austin | |||||||||||||||||||||||
9.15 | Property | ATG Precision Canton | |||||||||||||||||||||||
9.16 | Property | Polartec | |||||||||||||||||||||||
9.17 | Property | Design Cabinetry TGK | |||||||||||||||||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | |||||||||||||||||||||||
9.19 | Property | Custom Extrusions Rome | |||||||||||||||||||||||
9.2 | Property | CECO - Indianapolis | |||||||||||||||||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | |||||||||||||||||||||||
9.22 | Property | Cast Aluminum Solutions | |||||||||||||||||||||||
9.23 | Property | Pyramyd Air | |||||||||||||||||||||||
9.24 | Property | Workstream | |||||||||||||||||||||||
9.25 | Property | Techniks | |||||||||||||||||||||||
9.26 | Property | BlueLinx Corporation Little Rock | |||||||||||||||||||||||
9.27 | Property | BlueLinx Corporation Gulfport | |||||||||||||||||||||||
9.28 | Property | Chemcore Elk Grove | |||||||||||||||||||||||
9.29 | Property | Total Plastics | |||||||||||||||||||||||
9.3 | Property | Design Cabinetry Barnes | |||||||||||||||||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 481,326 | 68,761 | 50,197 | 8,366 | 0 | 3,542 | 127,503 | 150,000 | 27,114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 704,926 | 0 | Unfunded Obligations Reserve | FHS Promenade, LLC | |
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,127 | 10,815,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Maratonio Property LLC | ||
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 253,290 | 31,661 | 32,746 | 10,240 | 0 | 6,556 | 315,264 | 1,400,000 | 0 | 1,400,000 | 0 | 0 | 11,110 | 0 | 0 | 0 | 925,504 | 0 | Unfunded Obligations Reserve | Heathbrook I LLC and Heathbrook II LLC | |
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 0 | 112,244 | 0 | 0 | 37,050 | 0 | 37,050 | 222,299 | 0 | 222,299 | 0 | 0 | 0 | 0 | 0 | 0 | 336,761 | 122,593 | Unfunded Obligations Reserve (Upfront: $336,761); Ground Rent Reserve (Monthly: $122,593) | GRE-F 222 Kearny Leasehold, LLC and GRE-F 222 Kearny Fee, LLC | |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | 29,746 | 3,718 | 2,469 | 2,469 | 0 | 2,169 | 78,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140,702 | 0 | Unfunded Obligations Reserve | Equus Anthem Highlands, LLC | |
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 0 | 0 | 0 | 0 | 0 | 7,046 | 0 | 0 | 12,500 | 1,050,000 | 0 | 0 | 0 | 0 | 9,375 | 0 | 0 | 0 | Rivertowne Center Acquisition, LLC | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 277,876 | 47,702 | 0 | 0 | 0 | 32,617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | Parking Garage Rent Reserve | HCW Evansville Hotel, LLC | |
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | 235,768 | 33,681 | 0 | 0 | 0 | 1,407 | 33,768 | 0 | 7,817 | 281,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | WVP Arbor LLC, 350 Arbor, LLC, HMH Arbor, LLC and KP Arbor, LLC | ||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | 13,078 | 2,616 | 2,835 | 1,418 | 0 | 628 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 836 DeKalb Holdings LLC | ||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 2,570 | 514 | 17,043 | 1,894 | 0 | 486 | 0 | 0 | 0 | 0 | 0 | 0 | 1,250 | 0 | 0 | 0 | 0 | 0 | DeKalb Plaza LLC | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | 85,901 | 17,180 | 30,656 | 2,358 | 0 | 817 | 0 | 0 | 0 | 0 | 0 | 0 | 8,750 | 0 | 0 | 0 | 0 | 0 | Vanderveer Plaza LLC and Vanderveer Realty LLC | ||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 62,582 | 15,645 | 8,717 | 2,906 | 0 | 17,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | JB Real Estate Development, LLC | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 101,286 | 16,881 | 0 | 0 | 0 | 973 | 0 | 0 | 833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1090 St. Nicholas Investors LLC | ||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | OP Pittsburgh LLC | ||
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | 87,861 | 21,965 | 0 | 0 | 0 | 1,606 | 0 | 500,000 | 0 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | JES Development Ltd. | ||
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 65,404 | 16,351 | 0 | 0 | 0 | 1,469 | 0 | 4,467 | 7,083 | 350,000 | 0 | 0 | 13,625 | 0 | 0 | 0 | 250,000 | 0 | Earnout Reserve | EC Union Foundation LLC | |
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | 12,740 | 6,370 | 0 | 0 | 0 | 2,566 | 250,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | EZ Storage Van Dyke LLC | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | 7,550 | 1,510 | 2,889 | 578 | 0 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 15,313 | 0 | 0 | 0 | 0 | 0 | Grand Street Units LLC | ||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 64,697 | 10,783 | 4,883 | 814 | 0 | 153 | 0 | 0 | 1,534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,550,000 | 0 | Santander Rent Reserve ($250,000); Economic Holdback Reserve ($1,300,000) | Corner 49 LLC | |
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | 5,564 | 2,782 | 6,138 | 1,228 | 59,100 | 1,120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 0 | Remediation System Holdback | CSGBSH Huntsvilleal II, LLC and CSGBSH Huntsvilleal III, LLC | |
29.01 | Property | Smith Store It - County Road | |||||||||||||||||||||||
29.02 | Property | Smith Store It - Highway 72 | |||||||||||||||||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 96,397 | 7,630 | 0 | 0 | 0 | 5,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CNL Louisville, LLC | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Adeeba Bergen Street LLC | ||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | 16,038 | 8,019 | 10,749 | 827 | 0 | 1,170 | 0 | 0 | 0 | 0 | 0 | 0 | 3,025 | 0 | 0 | 0 | 0 | 0 | MIMG CLV Mariposa SUB, LLC and MIMG GL Mariposa, LLC | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 3,407 | 3,407 | 0 | 0 | 100,000 | 0 | 10,000 | 125,000 | 0 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Mill Creek Village Partners, LLC | ||
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | 3,223 | 1,611 | 2,363 | 394 | 60,110 | 398 | 0 | 0 | 0 | 0 | 0 | 0 | 41,063 | 0 | 0 | 0 | 0 | 0 | CSGBSH HVNC I, LLC |
Page 6 of 8
CGCMT 2019-GC43 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 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 | 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%, (iii) the occurrence of a Lease Sweep Period | No | ||
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | No | Kawa Capital Partners LLC | Refinance | 78,000,000 | 0 | 0 | 11,038,903 | 89,038,903 | 75,016,388 | 0 | 691,164 | 11,038,903 | 2,292,448 | 0 | 89,038,903 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR < 1.25x, (iii) any Specified Tenant Bankruptcy Event, (iv) any termination or cancellation of the Specified Tenant Lease, (v) a Specified Tenant being in monetary or material non-monetary default, (vi) a Specified Tenant (x) failing to be in actual, physical possession of any portion of the applicable Specified Tenant space in excess of 20% of its demised space under the applicable Specified Tenant Lease, (y) giving notice that it is terminating its lease for all or any portion of the Applicable Tenant Space, or (z) with respect to the L3 Specified Tenant only, failing to provide notice of its intent to renew the L3 Specified Tenant Lease at least twelve (12) months prior to the expiration date thereof, (vii) the occurrence of an L3 Trigger Period, (viii) the occurrence of a Flowserve Trigger Period, (ix) the occurrence of an Arrow Trigger Period, (x) the occurrence of a Caris Trigger Period, (xi) the Borrower fails to deposit the entire Arrow TI Reserve Amount | No | ||
2.01 | Property | Arrow Electronics | No | ||||||||||||||||||||||
2.02 | Property | Caris Life Sciences | No | ||||||||||||||||||||||
2.03 | Property | L3 Technologies | No | ||||||||||||||||||||||
2.04 | Property | Flowserve | No | ||||||||||||||||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | No | Walter C. Bowen | Acquisition | 78,000,000 | 47,641,822 | 0 | 10,380,246 | 136,022,068 | 0 | 120,000,000 | 3,936,983 | 12,085,085 | 0 | 0 | 136,022,068 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
3.01 | Property | 2300 Orchard | No | ||||||||||||||||||||||
3.02 | Property | One Enterprise | No | ||||||||||||||||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | No | JDM Real Estate Funds, LLC | Acquisition | 242,400,000 | 132,983,640 | 0 | 0 | 375,383,640 | 0 | 375,000,000 | 383,640 | 0 | 0 | 0 | 375,383,640 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) the occurrence of a Lease Sweep Period | No | ||
4.01 | Property | Legacy Corporate Centre I & II | No | ||||||||||||||||||||||
4.02 | Property | Crosstown Center I | No | ||||||||||||||||||||||
4.03 | Property | Crosstown Center II | No | ||||||||||||||||||||||
4.04 | Property | Legacy Corporate Centre III | No | ||||||||||||||||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | No | BPR Nimbus LLC | Refinance | 760,000,000 | 0 | 215,000,000 | 0 | 975,000,000 | 627,284,452 | 0 | 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 6.5% | Yes | Various | |
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | No | Donal P. Barry, Sr. | Refinance | 210,000,000 | 609,705 | 0 | 0 | 210,609,705 | 206,691,937 | 0 | 2,840,738 | 1,077,030 | 0 | 0 | 210,609,705 | Soft (Residential); Hard (Nonresidential) | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0% | No | ||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | No | Acquisition | 51,350,000 | 27,275,102 | 0 | 3,699,260 | 82,324,362 | 0 | 78,500,000 | 287,251 | 3,537,111 | 0 | 0 | 82,324,362 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR < 1.55x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | No | Franklin Mountain Investments Limited Partnership | Acquisition | 69,500,000 | 42,473,265 | 0 | 0 | 111,973,265 | 0 | 105,000,000 | 852,070 | 6,121,194 | 0 | 0 | 111,973,265 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event and Debt Yield is less than 13.83% | No | ||
8.01 | Property | Bank of America Tower | No | ||||||||||||||||||||||
8.02 | Property | Dinero Plaza | No | ||||||||||||||||||||||
8.03 | Property | First Capital Bank Building | No | ||||||||||||||||||||||
8.04 | Property | One Wall Plaza | No | ||||||||||||||||||||||
8.05 | Property | Atrium Centre | No | ||||||||||||||||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | No | Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Eduardo E. Paneque, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC | Acquisition | 130,358,000 | 66,425,420 | 0 | 0 | 196,783,420 | 0 | 195,250,000 | 1,288,970 | 244,450 | 0 | 0 | 196,783,420 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
9.01 | Property | Sherwood Foods Cleveland | No | ||||||||||||||||||||||
9.02 | Property | Owens Corning | No | ||||||||||||||||||||||
9.03 | Property | Hunter Defense Tech | No | ||||||||||||||||||||||
9.04 | Property | Sterling Jewelers | No | ||||||||||||||||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | No | ||||||||||||||||||||||
9.06 | Property | Exec Cabinetry SC | No | ||||||||||||||||||||||
9.07 | Property | Techniplas | No | ||||||||||||||||||||||
9.08 | Property | Metalex (Jason Industries) | No | ||||||||||||||||||||||
9.09 | Property | Nyloncraft | No | ||||||||||||||||||||||
9.1 | Property | Dirksen Screw Shelby | No | ||||||||||||||||||||||
9.11 | Property | Global Flooring | No | ||||||||||||||||||||||
9.12 | Property | Dreison | No | ||||||||||||||||||||||
9.13 | Property | Gem City | No | ||||||||||||||||||||||
9.14 | Property | Chemcore Austin | No | ||||||||||||||||||||||
9.15 | Property | ATG Precision Canton | No | ||||||||||||||||||||||
9.16 | Property | Polartec | No | ||||||||||||||||||||||
9.17 | Property | Design Cabinetry TGK | No | ||||||||||||||||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | No | ||||||||||||||||||||||
9.19 | Property | Custom Extrusions Rome | No | ||||||||||||||||||||||
9.2 | Property | CECO - Indianapolis | No | ||||||||||||||||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | No | ||||||||||||||||||||||
9.22 | Property | Cast Aluminum Solutions | No | ||||||||||||||||||||||
9.23 | Property | Pyramyd Air | No | ||||||||||||||||||||||
9.24 | Property | Workstream | No | ||||||||||||||||||||||
9.25 | Property | Techniks | No | ||||||||||||||||||||||
9.26 | Property | BlueLinx Corporation Little Rock | No | ||||||||||||||||||||||
9.27 | Property | BlueLinx Corporation Gulfport | No | ||||||||||||||||||||||
9.28 | Property | Chemcore Elk Grove | No | ||||||||||||||||||||||
9.29 | Property | Total Plastics | No | ||||||||||||||||||||||
9.3 | Property | Design Cabinetry Barnes | No | ||||||||||||||||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | No | Fairbourne Partners, LLC | Acquisition | 37,500,000 | 19,827,302 | 0 | 906,653 | 58,233,956 | 0 | 56,041,636 | 805,870 | 1,386,450 | 0 | 0 | 58,233,956 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x | No | ||
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | No | USRA Net Lease III Capital Corp. | Acquisition | 140,000,000 | 58,553,293 | 0 | 0 | 198,553,293 | 0 | 198,000,000 | 553,293 | 0 | 0 | 0 | 198,553,293 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) the occurrence of an Event of Default under the Marathon Lease, (iv) bankruptcy action of Marathon Guarantor or Marathon Tenant, (v) the occurrence of a Tenant Vacancy Period, (vi) commencing on December 1, 2027 if (x) Marathon Tenant has not delivered written notice to exercise its renewal option under the Marathon Lease prior to such date and (y) the Marathon Lease is not otherwise extended as of such date to at least May 31, 2034 | No | ||
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | No | Richard A. Margolis and Phillip A. Duke | Acquisition | 27,830,000 | 14,805,527 | 0 | 0 | 42,635,527 | 0 | 39,750,000 | 262,877 | 2,622,650 | 0 | 0 | 42,635,527 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) bankruptcy action of Borrower or Manager, (v) the occurrence of an Occupancy Trigger Event, (vi) the occurrence of a Major Tenant Credit Event in relation to Great American Insurance, (vii) the occurrence of a Major Tenant Lease Expiration Event in relation to Great American Insurance, (viii) the occurrence of a Major Tenant Vacancy Event in relation to Great American Insurance, (ix) the occurrence of a Major Tenant Credit Event in relation to Ocala Eye, (x) the occurrence of a Major Tenant Lease Expiration Event in relation to Ocala Eye, (xi) the occurrence of a Major Tenant Vacancy Event in relation to Ocala Eye | No | ||
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | No | GEM Realty Evergreen Fund, L.P., GEM Realty Evergreen Fund PF-NM, L.P. and Flynn Properties, Inc. | Acquisition | 47,500,000 | 27,825,561 | 0 | 0 | 75,325,561 | 0 | 74,500,000 | 229,452 | 596,109 | 0 | 0 | 75,325,561 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 6/14/2054 | |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | No | Tracy Dean Nakazaki, Robin Chris Nakazaki, Nakazaki 2005 Family Trust and Nakazaki 1995 Family Trust | Acquisition | 22,540,000 | 18,050,460 | 0 | 0 | 40,590,460 | 0 | 40,250,000 | 167,543 | 172,916 | 0 | 0 | 40,590,460 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period | No | ||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | No | Daniel Massry and Saul Tawil | Refinance | 66,000,000 | 0 | 0 | 0 | 66,000,000 | 49,901,891 | 0 | 2,236,903 | 9,375 | 13,851,831 | 0 | 66,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | No | Richard E. Huffman, Santo M. Catanese, Marc L. Williams and Evergreen/Evansville, LLC | Refinance | 20,100,000 | 1,264,028 | 0 | 0 | 21,364,028 | 20,827,267 | 0 | 258,885 | 277,876 | 0 | 0 | 21,364,028 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | No | Jerry E. Moison, William F. Moison, Brian Fox, Mark Henderson and Karl Patrick Englert | Acquisition | 18,660,000 | 10,356,454 | 0 | 0 | 29,016,454 | 0 | 28,700,000 | 80,686 | 235,768 | 0 | 0 | 29,016,454 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | No | Shaindy Schwartz | Refinance | 12,500,000 | 0 | 0 | 0 | 12,500,000 | 9,020,217 | 0 | 338,245 | 21,914 | 3,119,624 | 0 | 12,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% | No | ||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | No | Shaindy Schwartz | Refinance | 12,500,000 | 0 | 0 | 0 | 12,500,000 | 11,906,776 | 0 | 212,486 | 20,863 | 359,875 | 0 | 12,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% | No | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | No | Shaindy Schwartz | Refinance | 12,200,000 | 0 | 0 | 0 | 12,200,000 | 9,644,371 | 0 | 377,407 | 125,307 | 2,052,915 | 0 | 12,200,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% | No | ||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | No | John J. Wheeler and Robert E. Schermer, Jr. | Refinance | 12,000,000 | 0 | 0 | 0 | 12,000,000 | 6,487,320 | 0 | 218,338 | 71,299 | 5,223,043 | 0 | 12,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of the Franchise Agreement Renewal Deadline | No | ||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | No | Arthur Kokot | Refinance | 11,900,000 | 584,547 | 0 | 0 | 12,484,547 | 12,124,945 | 0 | 258,316 | 101,286 | 0 | 0 | 12,484,547 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% | No | ||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | No | Ed Natan and Asher Hyman | Acquisition | 11,900,000 | 6,469,403 | 0 | 0 | 18,369,403 | 0 | 18,200,000 | 169,403 | 0 | 0 | 0 | 18,369,403 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) the occurrence of a Major Tenant Trigger Event, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | No | Edward B. Schwartz and Jonathan Berns | Refinance | 11,250,000 | 0 | 0 | 0 | 11,250,000 | 8,851,994 | 0 | 229,911 | 587,861 | 1,580,234 | 0 | 11,250,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | ||
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | No | Mark Hamermesh and Gary Grabel | Refinance | 8,000,000 | 0 | 0 | 0 | 8,000,000 | 6,873,759 | 0 | 90,009 | 333,496 | 702,737 | 0 | 8,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.75%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | No | Stephen M. Nolan | Refinance | 7,200,000 | 0 | 0 | 0 | 7,200,000 | 3,550,907 | 0 | 202,506 | 12,740 | 3,433,847 | 0 | 7,200,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% | No | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | No | Shaindy Schwartz | Refinance | 7,000,000 | 0 | 0 | 0 | 7,000,000 | 6,271,262 | 0 | 152,814 | 25,751 | 550,173 | 0 | 7,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% | No | ||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | No | David Braver and The Herkimer & Madison Property Trust | Refinance | 7,000,000 | 0 | 0 | 0 | 7,000,000 | 0 | 0 | 477,209 | 1,619,579 | 4,903,212 | 0 | 7,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | Acquisition | 5,750,000 | 2,436,384 | 0 | 0 | 8,186,384 | 0 | 7,931,000 | 166,582 | 88,802 | 0 | 0 | 8,186,384 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||
29.01 | Property | Smith Store It - County Road | No | ||||||||||||||||||||||
29.02 | Property | Smith Store It - Highway 72 | No | ||||||||||||||||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | No | Nicholas J. Esterline, David Redfern and Chris Dischinger | Refinance | 5,600,000 | 0 | 0 | 0 | 5,600,000 | 4,746,192 | 0 | 110,529 | 96,397 | 646,882 | 0 | 5,600,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | No | Nadia Manzoor | Acquisition | 5,310,000 | 3,771,715 | 0 | 0 | 9,081,715 | 0 | 8,850,000 | 231,715 | 0 | 0 | 0 | 9,081,715 | Springing | 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 | ||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | No | C. Robert Nicolls, II | Acquisition | 4,300,000 | 1,915,849 | 0 | 0 | 6,215,849 | 0 | 6,100,000 | 86,037 | 29,812 | 0 | 0 | 6,215,849 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | No | Jan R. Saperstein and Jeff Kerker | Refinance | 4,050,000 | 0 | 0 | 0 | 4,050,000 | 2,715,894 | 0 | 200,396 | 228,407 | 905,303 | 0 | 4,050,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz | Acquisition | 3,000,000 | 1,566,508 | 0 | 0 | 4,566,508 | 0 | 4,289,303 | 170,447 | 106,758 | 0 | 0 | 4,566,508 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No |
Page 7 of 8
CGCMT 2019-GC43 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 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 1,035,600,000.00 | 310,000,000.00 | 4.21710% | Yes | 1 | |||||
2 | Loan | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | Yes | 2 | ||||||||
2.01 | Property | Arrow Electronics | Yes | 2.01 | ||||||||||
2.02 | Property | Caris Life Sciences | Yes | 2.02 | ||||||||||
2.03 | Property | L3 Technologies | Yes | 2.03 | ||||||||||
2.04 | Property | Flowserve | Yes | 2.04 | ||||||||||
3 | Loan | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | Yes | 3 | ||||||||
3.01 | Property | 2300 Orchard | Yes | 3.01 | ||||||||||
3.02 | Property | One Enterprise | Yes | 3.02 | ||||||||||
4 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 167,400,000.00 | Yes | 4 | |||||||
4.01 | Property | Legacy Corporate Centre I & II | Yes | 4.01 | ||||||||||
4.02 | Property | Crosstown Center I | Yes | 4.02 | ||||||||||
4.03 | Property | Crosstown Center II | Yes | 4.03 | ||||||||||
4.04 | Property | Legacy Corporate Centre III | Yes | 4.04 | ||||||||||
5 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 600,002 | 689,615,385.00 | 215,000,000.00 | 6.25000% | Yes | 5 | ||||
6 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 150,000,000.00 | Yes | 6 | |||||||
7 | Loan | CREFI | Citi Real Estate Funding Inc. | Connection Park | Yes | 7 | ||||||||
8 | Loan | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 19,945,029.45 | Yes | 8 | |||||||
8.01 | Property | Bank of America Tower | Yes | 8.01 | ||||||||||
8.02 | Property | Dinero Plaza | Yes | 8.02 | ||||||||||
8.03 | Property | First Capital Bank Building | Yes | 8.03 | ||||||||||
8.04 | Property | One Wall Plaza | Yes | 8.04 | ||||||||||
8.05 | Property | Atrium Centre | Yes | 8.05 | ||||||||||
9 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 82,800,000.00 | Yes | 9 | |||||||
9.01 | Property | Sherwood Foods Cleveland | Yes | 9.01 | ||||||||||
9.02 | Property | Owens Corning | Yes | 9.02 | ||||||||||
9.03 | Property | Hunter Defense Tech | Yes | 9.03 | ||||||||||
9.04 | Property | Sterling Jewelers | Yes | 9.04 | ||||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | Yes | 9.05 | ||||||||||
9.06 | Property | Exec Cabinetry SC | Yes | 9.06 | ||||||||||
9.07 | Property | Techniplas | Yes | 9.07 | ||||||||||
9.08 | Property | Metalex (Jason Industries) | Yes | 9.08 | ||||||||||
9.09 | Property | Nyloncraft | Yes | 9.09 | ||||||||||
9.1 | Property | Dirksen Screw Shelby | Yes | 9.1 | ||||||||||
9.11 | Property | Global Flooring | Yes | 9.11 | ||||||||||
9.12 | Property | Dreison | Yes | 9.12 | ||||||||||
9.13 | Property | Gem City | Yes | 9.13 | ||||||||||
9.14 | Property | Chemcore Austin | Yes | 9.14 | ||||||||||
9.15 | Property | ATG Precision Canton | Yes | 9.15 | ||||||||||
9.16 | Property | Polartec | Yes | 9.16 | ||||||||||
9.17 | Property | Design Cabinetry TGK | Yes | 9.17 | ||||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | Yes | 9.18 | ||||||||||
9.19 | Property | Custom Extrusions Rome | Yes | 9.19 | ||||||||||
9.2 | Property | CECO - Indianapolis | Yes | 9.2 | ||||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | Yes | 9.21 | ||||||||||
9.22 | Property | Cast Aluminum Solutions | Yes | 9.22 | ||||||||||
9.23 | Property | Pyramyd Air | Yes | 9.23 | ||||||||||
9.24 | Property | Workstream | Yes | 9.24 | ||||||||||
9.25 | Property | Techniks | Yes | 9.25 | ||||||||||
9.26 | Property | BlueLinx Corporation Little Rock | Yes | 9.26 | ||||||||||
9.27 | Property | BlueLinx Corporation Gulfport | Yes | 9.27 | ||||||||||
9.28 | Property | Chemcore Elk Grove | Yes | 9.28 | ||||||||||
9.29 | Property | Total Plastics | Yes | 9.29 | ||||||||||
9.3 | Property | Design Cabinetry Barnes | Yes | 9.3 | ||||||||||
10 | Loan | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | Yes | 10 | ||||||||
11 | Loan | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 110,000,000.00 | Yes | 11 | |||||||
12 | Loan | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | Yes | 12 | ||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 1,471,119 | 23,750,000.00 | Yes | 13 | ||||||
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | Yes | 14 | ||||||||
15 | Loan | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 45,000,000.00 | Yes | 15 | |||||||
16 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 2/28/2037 | Yes | 16 | |||||||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | Yes | 17 | ||||||||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | Yes | 18 | ||||||||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | Yes | 19 | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | Yes | 20 | ||||||||
21 | Loan | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 8/31/2028 | Yes | 21 | |||||||
22 | Loan | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | Yes | 22 | ||||||||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | Yes | 23 | ||||||||
24 | Loan | GSMC | Goldman Sachs Bank USA | 25E Office Building | Yes | 24 | ||||||||
25 | Loan | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | Yes | 25 | ||||||||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | Yes | 26 | ||||||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | Yes | 27 | ||||||||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | Yes | 28 | ||||||||
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | Yes | 29 | ||||||||
29.01 | Property | Smith Store It - County Road | Yes | 29.01 | ||||||||||
29.02 | Property | Smith Store It - Highway 72 | Yes | 29.02 | ||||||||||
30 | Loan | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 4/1/2035 | Yes | 30 | |||||||
31 | Loan | CREFI | Citi Real Estate Funding Inc. | WAG Newark | Yes | 31 | ||||||||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | Yes | 32 | ||||||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Mill Creek Village | Yes | 33 | ||||||||
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | Yes | 34 |
Page 8 of 8
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 | $936,873,165 |
Number of Mortgage Loans | 34 |
Number of Mortgaged Properties | 75 |
Average Cut-off Date Mortgage Loan Balance | $27,555,093 |
Weighted Average Mortgage Interest Rate | 3.63792% |
Weighted Average Remaining Term to Maturity (months) | 115 |
Weighted Average Remaining Amortization Term (months) | 359 |
Weighted Average Cut-off Date LTV Ratio | 62.2% |
Weighted Average Maturity Date LTV Ratio | 60.6% |
Weighted Average Underwritten NCF Debt Service Coverage Ratio | 2.47x |
Weighted Average Debt Yield on Underwritten NOI | 10.0% |
COLLATERAL OVERVIEW | |||||||
Mortgage Loans by Loan Seller | |||||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | |||
Citi Real Estate Funding Inc. | 17 | 22 | 362,510,000 | 38.7% | |||
Goldman Sachs Mortgage Company | 17 | 53 | 574,363,165 | 61.3% | |||
Total | 34 | 75 | 936,873,165 | 100.0% | |||
Top 10 Mortgage Loans | |||||||
Top 10 Mortgage Loans | Loan Seller | Cut-off Date Balance ($) | % of Initial Pool Balance | Cut-off Date LTV Ratio | UW NOI Debt Yield | UW NCF DSCR | Property Type |
30 Hudson Yards | GSMC | 84,400,000 | 9.0% | 50.9% | 10.9% | 3.45 | Office |
Kawa Mixed-Use Portfolio II | CREFI | 78,000,000 | 8.3% | 72.0% | 9.9% | 2.70 | Various |
California Office Portfolio | CREFI | 78,000,000 | 8.3% | 64.1% | 8.5% | 1.93 | Office |
USAA Office Portfolio | GSMC | 75,000,000 | 8.0% | 63.8% | 9.8% | 2.84 | Office |
Grand Canal Shoppes | GSMC | 70,384,615 | 7.5% | 46.3% | 9.6% | 2.46 | Retail |
Millennium Park Plaza | GSMC | 60,000,000 | 6.4% | 65.8% | 7.5% | 2.01 | Mixed Use |
Connection Park | CREFI | 51,350,000 | 5.5% | 65.0% | 9.9% | 2.46 | Office |
Midland Office Portfolio | GSMC | 49,363,948 | 5.3% | 62.8% | 12.6% | 2.11 | Office |
U.S. Industrial Portfolio V | GSMC | 47,558,000 | 5.1% | 64.4% | 10.3% | 2.49 | Industrial |
The Promenade at Sacramento | CREFI | 37,500,000 | 4.0% | 66.9% | 11.3% | 2.61 | Retail |
Property Types | |||||||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Office | 20 | 480,473,948 | 51.3% | ||||
Suburban | 12 | 246,307,261 | 26.3% | ||||
CBD | 7 | 222,266,687 | 23.7% | ||||
Medical | 1 | 11,900,000 | 1.3% | ||||
Retail | 9 | 203,614,615 | 21.7% | ||||
Anchored | 5 | 116,870,000 | 12.5% | ||||
Specialty Retail | 1 | 70,384,615 | 7.5% | ||||
Unanchored | 1 | 7,000,000 | 0.7% | ||||
Single Tenant Retail | 1 | 5,310,000 | 0.6% | ||||
Shadow Anchored | 1 | 4,050,000 | 0.4% | ||||
Mixed Use | 2 | 81,900,000 | 8.7% | ||||
Multifamily/Office/Retail | 1 | 60,000,000 | 6.4% | ||||
Office/Lab | 1 | 21,900,000 | 2.3% | ||||
Multifamily | 6 | 60,400,000 | 6.4% | ||||
High Rise | 2 | 24,700,000 | 2.6% | ||||
Low Rise | 3 | 23,800,000 | 2.5% | ||||
Mid Rise | 1 | 11,900,000 | 1.3% | ||||
Industrial | 31 | 56,858,000 | 6.1% | ||||
Warehouse/Distribution | 18 | 26,559,142 | 2.8% | ||||
Manufacturing | 11 | 22,732,868 | 2.4% | ||||
Cold Storage | 1 | 5,313,538 | 0.6% | ||||
Manufacturing/Warehouse | 1 | 2,252,452 | 0.2% | ||||
Hospitality | 3 | 37,676,602 | 4.0% | ||||
Full Service | 2 | 32,083,352 | 3.4% | ||||
Extended Stay | 1 | 5,593,251 | 0.6% | ||||
Self Storage | 4 | 15,950,000 | 1.7% | ||||
Total | 75 | 936,873,165 | 100.0% | ||||
Geographic Distribution | |||||||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Texas | 11 | 189,496,947 | 20.2% | ||||
California | 5 | 157,910,000 | 16.9% | ||||
New York | 7 | 147,500,000 | 15.7% | ||||
Nevada | 2 | 92,924,615 | 9.9% | ||||
Florida | 5 | 68,791,881 | 7.3% | ||||
Illinois | 4 | 63,580,226 | 6.8% | ||||
Colorado | 1 | 28,500,000 | 3.0% | ||||
Ohio | 8 | 27,715,861 | 3.0% | ||||
Michigan | 6 | 24,663,015 | 2.6% | ||||
Indiana | 4 | 23,666,789 | 2.5% | ||||
Maryland | 1 | 21,000,000 | 2.2% | ||||
Massachusetts | 1 | 18,300,000 | 2.0% | ||||
Pennsylvania | 1 | 11,900,000 | 1.3% | ||||
Washington | 1 | 9,300,000 | 1.0% | ||||
Kentucky | 2 | 8,634,793 | 0.9% | ||||
Arizona | 1 | 8,000,000 | 0.9% | ||||
Alabama | 2 | 5,750,000 | 0.6% | ||||
New Jersey | 1 | 5,310,000 | 0.6% | ||||
Georgia | 2 | 5,209,206 | 0.6% | ||||
Kansas | 1 | 4,300,000 | 0.5% | ||||
North Carolina | 1 | 3,000,000 | 0.3% | ||||
Minnesota | 1 | 2,271,996 | 0.2% | ||||
South Carolina | 1 | 2,252,452 | 0.2% | ||||
Wisconsin | 1 | 2,198,705 | 0.2% | ||||
Missouri | 2 | 2,174,275 | 0.2% | ||||
Tennessee | 1 | 1,245,933 | 0.1% | ||||
Arkansas | 1 | 671,827 | 0.1% | ||||
Mississippi | 1 | 604,644 | 0.1% | ||||
Total | 75 | 936,873,165 | 100.0% | ||||
Distribution of Amortization Types | |||||||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Interest Only | 24 | 793,652,615 | 84.7% | ||||
Interest Only, Then Amortizing | 7 | 76,280,000 | 8.1% | ||||
Amortizing (30 Years) | 3 | 66,940,550 | 7.1% | ||||
Total | 34 | 936,873,165 | 100.0% |