FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-228597-03 | ||
FREE WRITING PROSPECTUS, DATED OCTOBER 21, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | Group 1 | NAP | Various | Various | ||||||
2.01 | Property | Arrow Electronics | 9201 East Dry Creek Road | Centennial | Colorado | 80112 | Office | Suburban | 2000 | NAP | |||||
2.02 | Property | Caris Life Sciences | 3600 West Royal Lane | Irving | Texas | 75036 | Mixed Use | Office/Lab | 2018 | NAP | |||||
2.03 | Property | L3 Technologies | 1 Radcliff Road | Tewksbury | Massachusetts | 01876 | Office | Suburban | 1986 | 2018 | |||||
2.04 | Property | Flowserve | 7075 South 5th Street | Ridgefield | Washington | 98642 | Industrial | Manufacturing | 2018 | NAP | |||||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | NAP | NAP | Office | CBD | ||||||
3.01 | Property | 2300 Orchard | 2300 Orchard Parkway | San Jose | California | 95131 | Office | CBD | 1997 | 2019 | |||||
3.02 | Property | One Enterprise | 1 Enterprise Drive | Aliso Viejo | California | 92656 | Office | CBD | 1999 | 2019 | |||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | NAP | NAP | Office | Suburban | ||||||
4.01 | Property | Legacy Corporate Centre I & II | 5601 Legacy Drive and 7300 Parkwood Boulevard | Plano | Texas | 75024 | Office | Suburban | 1999 | NAP | |||||
4.02 | Property | Crosstown Center I | 9527 Delaney Creek Boulevard | Tampa | Florida | 33619 | Office | Suburban | 2015 | NAP | |||||
4.03 | Property | Crosstown Center II | 9519 Delaney Creek Boulevard | Tampa | Florida | 33619 | Office | Suburban | 2018 | NAP | |||||
4.04 | Property | Legacy Corporate Centre III | 7400 Parkwood Boulevard | Plano | Texas | 75024 | Office | Suburban | 2019 | NAP | |||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 |
6 | Loan | 8, 30, 31, 32, 33 | 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 |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | Group 1 | NAP | 4795 & 4851 Regent Boulevard | Irving | Texas | 75063 | Office | Suburban | 2016 | NAP |
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | NAP | NAP | Office | Various | ||||||
8.01 | Property | Bank of America Tower | 303 West Wall Street | Midland | Texas | 79701 | Office | CBD | 1957 | 2018 | |||||
8.02 | Property | Dinero Plaza | 1004 North Big Spring Street | Midland | Texas | 79701 | Office | Suburban | 1982 | 2017 | |||||
8.03 | Property | First Capital Bank Building | 310 West Wall Street | Midland | Texas | 79701 | Office | CBD | 1978 | 2014 | |||||
8.04 | Property | One Wall Plaza | 306 West Wall Street | Midland | Texas | 79701 | Office | CBD | 1960 | 2017 | |||||
8.05 | Property | Atrium Centre | 110 West Louisiana Avenue | Midland | Texas | 79701 | Office | Suburban | 1983 | 2017 | |||||
9 | Loan | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | NAP | NAP | Industrial | Various | ||||||
9.01 | Property | Sherwood Foods Cleveland | 16625 Granite Road | Maple Heights | Ohio | 44137 | Industrial | Cold Storage | 1967 | NAP | |||||
9.02 | Property | Owens Corning | 261 Southwest Avenue | Tallmadge | Ohio | 44278 | Industrial | Warehouse/Distribution | 1989 | 1996 | |||||
9.03 | Property | Hunter Defense Tech | 7375 Industrial Road | Florence | Kentucky | 41042 | Industrial | Warehouse/Distribution | 1962 | 2002 | |||||
9.04 | Property | Sterling Jewelers | 30 Foundation Place | Barberton | Ohio | 44203 | Industrial | Warehouse/Distribution | 2002 | 2016 | |||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | 9100, 9106 & 9110 83rd Avenue North | Brooklyn Park | Minnesota | 55445 | Industrial | Warehouse/Distribution | 1978, 2000 | NAP | |||||
9.06 | Property | Exec Cabinetry SC | 2838 Grandview Drive | Simpsonville | South Carolina | 29680 | Industrial | Manufacturing/Warehouse | 1964, 1980, 1987, 1993 | NAP | |||||
9.07 | Property | Techniplas | N44 W33341 Watertown Plank Road | Nashotah | Wisconsin | 53058 | Industrial | Manufacturing | 1964-1995 | NAP | |||||
9.08 | Property | Metalex (Jason Industries) | 700 Liberty Drive | Libertyville | Illinois | 60048 | Industrial | Manufacturing | 1924 | 2008 | |||||
9.09 | Property | Nyloncraft | 616 West McKinley Avenue | Mishawaka | Indiana | 46545 | Industrial | Warehouse/Distribution | 1961 | 1998 | |||||
9.1 | Property | Dirksen Screw Shelby | 14396-14490 23 Mile Road | Shelby Township | Michigan | 48315 | Industrial | Manufacturing | 1988, 1998 | NAP | |||||
9.11 | Property | Global Flooring | 3700 32nd Street Southeast | Kentwood | Michigan | 49512 | Industrial | Manufacturing | 1984 | 1996 | |||||
9.12 | Property | Dreison | 4540 West 160th Street | Cleveland | Ohio | 44135 | Industrial | Warehouse/Distribution | 1955 | 1967 | |||||
9.13 | Property | Gem City | 401 Leo Street and 1425 North Keowee Street | Dayton | Ohio | 45404 | Industrial | Warehouse/Distribution | 1941 | 1950 | |||||
9.14 | Property | Chemcore Austin | 5311 Fleming Court | Austin | Texas | 78744 | Industrial | Warehouse/Distribution | 1982 | NAP | |||||
9.15 | Property | ATG Precision Canton | 7545 North Haggerty Road | Canton | Michigan | 48187 | Industrial | Manufacturing | 1994 | NAP | |||||
9.16 | Property | Polartec | 310 Industrial Drive Southwest | Cleveland | Tennessee | 37311 | Industrial | Warehouse/Distribution | 1986 | NAP | |||||
9.17 | Property | Design Cabinetry TGK | 100 TGK Circle | Rockledge | Florida | 32955 | Industrial | Warehouse/Distribution | 1998 | NAP | |||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 3030 North Highway 94 | Saint Charles | Missouri | 63301 | Industrial | Manufacturing | 1966, 2000 | NAP | |||||
9.19 | Property | Custom Extrusions Rome | 100 Anderson Road Southwest | Rome | Georgia | 30161 | Industrial | Warehouse/Distribution | 1960 | 2005 | |||||
9.2 | Property | CECO - Indianapolis | 6040 Guion Road | Indianapolis | Indiana | 46254 | Industrial | Warehouse/Distribution | 1971 | NAP | |||||
9.21 | Property | LMI Aerospace - 3600 Mueller | 3600 Mueller Road | Saint Charles | Missouri | 63301 | Industrial | Manufacturing | 1973, 1989 | NAP | |||||
9.22 | Property | Cast Aluminum Solutions | 1310 Kingsland Drive | Batavia | Illinois | 60510 | Industrial | Manufacturing | 1988 | NAP | |||||
9.23 | Property | Pyramyd Air | 5135 Naiman Parkway | Solon | Ohio | 44139 | Industrial | Warehouse/Distribution | 1970 | NAP | |||||
9.24 | Property | Workstream | 3158 & 3168 Production Drive | Fairfield | Ohio | 45014 | Industrial | Warehouse/Distribution | 1973, 1988 | NAP | |||||
9.25 | Property | Techniks | 9930 East 56th Street | Indianapolis | Indiana | 46236 | Industrial | Warehouse/Distribution | 2005 | NAP | |||||
9.26 | Property | BlueLinx Corporation Little Rock | 400 East 13th Street | North Little Rock | Arkansas | 72114 | Industrial | Warehouse/Distribution | 1971 | 2004 | |||||
9.27 | Property | BlueLinx Corporation Gulfport | 910 East Railroad Street | Long Beach | Mississippi | 39560 | Industrial | Warehouse/Distribution | 1965 | NAP | |||||
9.28 | Property | Chemcore Elk Grove | 1830 Lunt Avenue | Elk Grove Village | Illinois | 60007 | Industrial | Manufacturing | 1966 | NAP | |||||
9.29 | Property | Total Plastics | 1652 Gezon Parkway Southwest | Wyoming | Michigan | 49519 | Industrial | Manufacturing | 1999 | NAP | |||||
9.3 | Property | Design Cabinetry Barnes | 285 Barnes Boulevard | Rockledge | Florida | 32955 | Industrial | Warehouse/Distribution | 1987 | NAP | |||||
10 | Loan | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | NAP | NAP | 3521, 3551, 3571, 3611, 3635, and 3668 North Freeway Boulevard | Sacramento | California | 95834 | Retail | Anchored | 2005 | NAP |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | NAP | NAP | 19100 Ridgewood Parkway | San Antonio | Texas | 78259 | Office | Suburban | 2009 | NAP |
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | NAP | NAP | 4414 Southwest College Road | Ocala | Florida | 34474 | Retail | Anchored | 2008 | NAP |
13 | Loan | 8, 51, 52, 53 | 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 |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | NAP | NAP | 2810-2930 Bicentennial Parkway | Henderson | Nevada | 89044 | Retail | Anchored | 2006 | NAP | |
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | NAP | NAP | 6163 Oxon Hill Road | Oxon Hill | Maryland | 20745 | Retail | Anchored | 1987 | NAP |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | NAP | NAP | 601 Walnut Street | Evansville | Indiana | 47708 | Hospitality | Full Service | 2017 | NAP |
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | NAP | NAP | 5860 & 5880 Las Positas Boulevard | Pleasanton | California | 94588 | Office | Suburban | 1986 | NAP | |
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 | |
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 | |
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 | |
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | NAP | NAP | 800 Harker Street | Port Huron | Michigan | 48060 | Hospitality | Full Service | 1986 | 2013 |
22 | Loan | 59, 60, 61 | 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 |
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | NAP | NAP | 79 Wagner Road | Monaca | Pennsylvania | 15061 | Office | Medical | 2019 | NAP | |
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | NAP | NAP | 25001 Emery Road | Warrensville Heights | Ohio | 44128 | Office | Suburban | 2004 | NAP |
25 | Loan | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | NAP | NAP | 18631 North 19th Avenue | Phoenix | Arizona | 85027 | Retail | Anchored | 1987 | 2004 |
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 | |
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 | |
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | NAP | NAP | 4819 13th Avenue | Brooklyn | New York | 11219 | Retail | Unanchored | 1920 | NAP |
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | Group 3 | NAP | Self Storage | Self Storage | |||||||
29.01 | Property | Smith Store It - County Road | 1015 County Road Northwest | Huntsville | Alabama | 35802 | Self Storage | Self Storage | 2001 | NAP | |||||
29.02 | Property | Smith Store It - Highway 72 | 2386 Highway 72 East | Huntsville | Alabama | 35811 | Self Storage | Self Storage | 1993 | NAP | |||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | NAP | NAP | 1201 Kentucky Mills Drive | Louisville | Kentucky | 40299 | Hospitality | Extended Stay | 2015 | NAP |
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | NAP | NAP | 361 Bergen Street | Newark | New Jersey | 07103 | Retail | Single Tenant Retail | 2007 | NAP |
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | NAP | NAP | 3331-3372 Southbrook Court | Topeka | Kansas | 66614 | Multifamily | Low Rise | 1997 | NAP | |
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | NAP | NAP | 3290 Buford Drive | Buford | Georgia | 30519 | Retail | Shadow Anchored | 2000 | NAP |
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 |
Page 1 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 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 | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 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 | 128,500 | SF | Fee Simple | 28,500,000 | 3.0% | ||||||||
2.02 | Property | Caris Life Sciences | 114,500 | SF | Fee Simple | 21,900,000 | 2.3% | ||||||||
2.03 | Property | L3 Technologies | 140,000 | SF | Fee Simple | 18,300,000 | 2.0% | ||||||||
2.04 | Property | Flowserve | 56,375 | SF | Fee Simple | 9,300,000 | 1.0% | ||||||||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 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 | 116,381 | SF | Fee Simple | 39,650,000 | 4.2% | ||||||||
3.02 | Property | One Enterprise | 111,391 | SF | Fee Simple | 38,350,000 | 4.1% | ||||||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | 238,926 | SF | Fee Simple | 22,648,515 | 2.4% | ||||||||
4.02 | Property | Crosstown Center I | 260,869 | SF | Fee Simple | 20,915,842 | 2.2% | ||||||||
4.03 | Property | Crosstown Center II | 236,550 | SF | Fee Simple | 18,564,356 | 2.0% | ||||||||
4.04 | Property | Legacy Corporate Centre III | 145,145 | SF | Fee Simple | 12,871,287 | 1.4% | ||||||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 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 | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 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 | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 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 | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 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 | 300,930 | SF | Fee Simple | 21,795,324 | 2.3% | ||||||||
8.02 | Property | Dinero Plaza | 119,175 | SF | Fee Simple | 8,011,012 | 0.9% | ||||||||
8.03 | Property | First Capital Bank Building | 99,425 | SF | Fee Simple | 7,473,961 | 0.8% | ||||||||
8.04 | Property | One Wall Plaza | 102,234 | SF | Fee Simple | 6,847,402 | 0.7% | ||||||||
8.05 | Property | Atrium Centre | 77,820 | SF | Fee Simple | 5,236,248 | 0.6% | ||||||||
9 | Loan | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 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 | 345,009 | SF | Fee Simple | 5,313,538 | 0.6% | ||||||||
9.02 | Property | Owens Corning | 222,900 | SF | Fee Simple | 3,337,146 | 0.4% | ||||||||
9.03 | Property | Hunter Defense Tech | 260,366 | SF | Fee Simple | 3,041,543 | 0.3% | ||||||||
9.04 | Property | Sterling Jewelers | 134,565 | SF | Fee Simple | 2,931,608 | 0.3% | ||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | 136,167 | SF | Fee Simple | 2,271,996 | 0.2% | ||||||||
9.06 | Property | Exec Cabinetry SC | 205,912 | SF | Fee Simple | 2,252,452 | 0.2% | ||||||||
9.07 | Property | Techniplas | 137,206 | SF | Fee Simple | 2,198,705 | 0.2% | ||||||||
9.08 | Property | Metalex (Jason Industries) | 155,799 | SF | Fee Simple | 2,052,125 | 0.2% | ||||||||
9.09 | Property | Nyloncraft | 185,631 | SF | Fee Simple | 1,881,115 | 0.2% | ||||||||
9.1 | Property | Dirksen Screw Shelby | 80,967 | SF | Fee Simple | 1,844,470 | 0.2% | ||||||||
9.11 | Property | Global Flooring | 121,464 | SF | Fee Simple | 1,751,636 | 0.2% | ||||||||
9.12 | Property | Dreison | 206,471 | SF | Fee Simple | 1,578,182 | 0.2% | ||||||||
9.13 | Property | Gem City | 147,847 | SF | Fee Simple | 1,531,765 | 0.2% | ||||||||
9.14 | Property | Chemcore Austin | 40,662 | SF | Fee Simple | 1,363,198 | 0.1% | ||||||||
9.15 | Property | ATG Precision Canton | 55,118 | SF | Fee Simple | 1,294,793 | 0.1% | ||||||||
9.16 | Property | Polartec | 175,306 | SF | Fee Simple | 1,245,933 | 0.1% | ||||||||
9.17 | Property | Design Cabinetry TGK | 92,367 | SF | Fee Simple | 1,197,073 | 0.1% | ||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 91,363 | SF | Fee Simple | 1,172,642 | 0.1% | ||||||||
9.19 | Property | Custom Extrusions Rome | 151,693 | SF | Fee Simple | 1,159,206 | 0.1% | ||||||||
9.2 | Property | CECO - Indianapolis | 66,000 | SF | Fee Simple | 1,001,633 | 0.1% | ||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | 62,712 | SF | Fee Simple | 1,001,633 | 0.1% | ||||||||
9.22 | Property | Cast Aluminum Solutions | 59,719 | SF | Fee Simple | 923,456 | 0.1% | ||||||||
9.23 | Property | Pyramyd Air | 70,867 | SF | Fee Simple | 908,798 | 0.1% | ||||||||
9.24 | Property | Workstream | 76,893 | SF | Fee Simple | 864,824 | 0.1% | ||||||||
9.25 | Property | Techniks | 40,418 | SF | Fee Simple | 684,042 | 0.1% | ||||||||
9.26 | Property | BlueLinx Corporation Little Rock | 82,959 | SF | Fee Simple | 671,827 | 0.1% | ||||||||
9.27 | Property | BlueLinx Corporation Gulfport | 88,061 | SF | Fee Simple | 604,644 | 0.1% | ||||||||
9.28 | Property | Chemcore Elk Grove | 25,576 | SF | Fee Simple | 604,644 | 0.1% | ||||||||
9.29 | Property | Total Plastics | 44,033 | SF | Fee Simple | 588,764 | 0.1% | ||||||||
9.3 | Property | Design Cabinetry Barnes | 21,572 | SF | Fee Simple | 284,610 | 0.0% | ||||||||
10 | Loan | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 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 | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 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 | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 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 | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | 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 | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 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 | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 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 | 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 | 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 | 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 | 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 | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 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 | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 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 | 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 | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 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 | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 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 | 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 | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 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 | 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 | 83,075 | SF | Fee Simple | 3,880,000 | 0.4% | ||||||||
29.02 | Property | Smith Store It - Highway 72 | 51,275 | SF | Fee Simple | 1,870,000 | 0.2% | ||||||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 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 | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 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 | 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 | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 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 | 47,775 | SF | 62.79 | Fee Simple | 3,000,000 | 3,000,000 | 3,000,000 | 0.3% | 2,580,320 | 3.77000% |
Page 2 of 15
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 ($) | Pari Companion Loan Monthly Debt Service ($) (2) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 0.0121% | 3.09789% | 221,774.68 | 2,661,296.16 | 2,721,206.81 | 32,654,481.72 | Interest Only | Actual/360 | 4 | 120 |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 0.0121% | 3.35789% | 222,092.36 | 2,665,108.32 | Interest Only | Actual/360 | 0 | 120 | ||
2.01 | Property | Arrow Electronics | |||||||||||||
2.02 | Property | Caris Life Sciences | |||||||||||||
2.03 | Property | L3 Technologies | |||||||||||||
2.04 | Property | Flowserve | |||||||||||||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 0.0121% | 4.11789% | 272,178.47 | 3,266,141.64 | Interest Only | Actual/360 | 1 | 120 | ||
3.01 | Property | 2300 Orchard | |||||||||||||
3.02 | Property | One Enterprise | |||||||||||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 0.0121% | 3.35789% | 213,550.35 | 2,562,604.20 | 476,644.38 | 5,719,732.56 | Interest Only | Actual/360 | 4 | 121 |
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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 0.0134% | 3.72744% | 222,459.70 | 2,669,516.40 | 2,179,618.82 | 26,155,425.84 | Interest Only | Actual/360 | 4 | 120 |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 0.0121% | 3.64789% | 185,541.67 | 2,226,500.04 | 463,854.16 | 5,566,249.92 | Interest Only | Actual/360 | 3 | 120 |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 0.0121% | 3.54789% | 154,454.14 | 1,853,449.68 | Interest Only | Actual/360 | 0 | 120 | ||
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 0.0121% | 4.03789% | 237,749.66 | 2,852,995.92 | 96,060.47 | 1,152,725.64 | Amortizing | Actual/360 | 2 | 0 |
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 | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0.0221% | 3.75789% | 151,888.36 | 1,822,660.32 | 264,442.50 | 3,173,310.00 | Interest Only | Actual/360 | 3 | 120 |
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 | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 0.0121% | 3.87789% | 123,250.87 | 1,479,010.44 | Interest Only | Actual/360 | 1 | 60 | ||
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 0.0134% | 3.63664% | 92,517.36 | 1,110,208.32 | 339,230.33 | 4,070,763.96 | Interest Only | Actual/360 | 2 | 120 |
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 0.0121% | 3.52789% | 125,591.36 | 1,507,096.32 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||
13 | Loan | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 0.0134% | 3.28664% | 66,219.62 | 794,635.44 | 66,219.62 | 794,635.44 | Interest Only | Actual/360 | 2 | 120 |
14 | Loan | GSMC | Goldman Sachs Bank USA | Anthem Highlands Shopping Center | 0.0421% | 3.20789% | 61,893.69 | 742,724.28 | Interest Only | Actual/360 | 1 | 120 | |||
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 0.0121% | 3.67789% | 65,471.88 | 785,662.56 | 140,296.88 | 1,683,562.56 | Interest Only | Actual/360 | 1 | 120 |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 0.0121% | 4.18789% | 98,292.45 | 1,179,509.40 | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | ||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | 0.0421% | 3.32789% | 53,131.33 | 637,575.96 | Interest Only | Actual/360 | 1 | 120 | |||
18 | Loan | CREFI | Citi Real Estate Funding Inc. | 836 DeKalb Avenue | 0.0121% | 3.68789% | 39,076.97 | 468,923.64 | Interest Only | Actual/360 | 1 | 120 | |||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 0.0121% | 3.68789% | 39,076.97 | 468,923.64 | Interest Only | Actual/360 | 1 | 120 | |||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | 0.0121% | 3.68789% | 38,139.12 | 457,669.44 | Interest Only | Actual/360 | 1 | 120 | |||
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 0.0121% | 3.78789% | 55,914.88 | 670,978.56 | Amortizing | Actual/360 | 1 | 0 | ||
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 0.0121% | 3.75789% | 37,905.08 | 454,860.96 | Interest Only | Actual/360 | 0 | 120 | ||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 0.0521% | 3.29789% | 33,682.23 | 404,186.76 | Interest Only | Actual/360 | 1 | 120 | |||
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 0.0609% | 3.93914% | 53,709.22 | 644,510.64 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||
25 | Loan | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 0.0121% | 3.73789% | 25,347.22 | 304,166.64 | Interest Only | Actual/360 | 3 | 120 | ||
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | 0.0609% | 3.44914% | 21,352.50 | 256,230.00 | Interest Only | Actual/360 | 1 | 120 | |||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | 0.0121% | 3.68789% | 21,883.10 | 262,597.20 | Interest Only | Actual/360 | 1 | 120 | |||
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 0.0121% | 4.01789% | 23,834.84 | 286,018.08 | Interest Only | Actual/360 | 0 | 120 | ||
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | 0.0121% | 4.27789% | 28,421.35 | 341,056.20 | Interest Only, Then Amortizing | Actual/360 | 1 | 18 | |||
29.01 | Property | Smith Store It - County Road | |||||||||||||
29.02 | Property | Smith Store It - Highway 72 | |||||||||||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 0.0121% | 4.43789% | 28,208.25 | 338,499.00 | Amortizing | Actual/360 | 1 | 0 | ||
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 0.0121% | 3.54789% | 15,971.79 | 191,661.48 | Interest Only | Actual/360 | 1 | 120 | ||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | 0.1109% | 3.60914% | 19,840.84 | 238,090.08 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | |||
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 0.0121% | 3.51189% | 18,240.61 | 218,887.32 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | ||
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | 0.0121% | 3.75789% | 13,927.54 | 167,130.48 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 |
Page 3 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 116 | 120 | 116 | 0 | 0 | 6/14/2019 | 6 | 8/6/2019 | 7/6/2029 | |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 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 | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 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 | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 116 | 120 | 116 | 0 | 0 | 6/3/2019 | 1 | 8/1/2019 | 7/1/2029 | |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 117 | 120 | 117 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 120 | 120 | 120 | 0 | 0 | 10/17/2019 | 6 | 12/6/2019 | 11/6/2029 | |
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 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 | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 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 | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 59 | 60 | 59 | 0 | 0 | 9/27/2019 | 6 | 11/6/2019 | 10/6/2024 | |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 118 | 120 | 118 | 0 | 0 | 8/19/2019 | 6 | 10/6/2019 | 9/6/2029 | |
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 35 | 120 | 119 | 360 | 360 | 9/27/2019 | 6 | 11/6/2019 | 10/6/2022 | 11/6/2022 |
13 | Loan | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | 119 | 120 | 119 | 0 | 0 | 9/30/2019 | 6 | 11/6/2019 | 10/6/2029 | ||
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 119 | 120 | 119 | 0 | 0 | 9/9/2019 | 6 | 11/6/2019 | 10/6/2029 | |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 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 | 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 | 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 | 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 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | ||
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 0 | 120 | 119 | 360 | 359 | 9/30/2019 | 6 | 11/6/2019 | 11/6/2019 | |
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 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 | 119 | 120 | 119 | 0 | 0 | 10/3/2019 | 6 | 11/6/2019 | 10/6/2029 | ||
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 35 | 120 | 119 | 360 | 360 | 9/18/2019 | 6 | 11/6/2019 | 10/6/2022 | 11/6/2022 |
25 | Loan | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 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 | 119 | 120 | 119 | 0 | 0 | 9/25/2019 | 6 | 11/6/2019 | 10/6/2029 | ||
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 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 | 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 | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 0 | 120 | 119 | 360 | 359 | 10/3/2019 | 6 | 11/6/2019 | 11/6/2019 | |
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 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 | 35 | 120 | 119 | 360 | 360 | 9/24/2019 | 6 | 11/6/2019 | 10/6/2022 | 11/6/2022 | |
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 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 | 36 | 120 | 120 | 360 | 360 | 10/8/2019 | 6 | 12/6/2019 | 11/6/2022 | 12/6/2022 |
Page 4 of 15
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 ($) | 2017 EGI ($) |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 | |
2 | Loan | 14, 15, 16, 17 | 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 | |
2.01 | Property | Arrow Electronics | N/A | N/A | N/A | N/A | |||||||||
2.02 | Property | Caris Life Sciences | N/A | N/A | N/A | N/A | |||||||||
2.03 | Property | L3 Technologies | N/A | N/A | N/A | N/A | |||||||||
2.04 | Property | Flowserve | N/A | N/A | N/A | N/A | |||||||||
3 | Loan | 18, 19, 20 | 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 | |
3.01 | Property | 2300 Orchard | N/A | N/A | N/A | N/A | |||||||||
3.02 | Property | One Enterprise | N/A | N/A | N/A | N/A | |||||||||
4 | Loan | 8, 21 | 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 | |
4.01 | Property | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | |||||||||
4.02 | Property | Crosstown Center I | N/A | N/A | N/A | N/A | |||||||||
4.03 | Property | Crosstown Center II | N/A | N/A | N/A | N/A | |||||||||
4.04 | Property | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | |||||||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 | |
6 | Loan | 8, 30, 31, 32, 33 | 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 | |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 11/6/2029 | No | 0 | 0 | Lockout/24_Defeasance or YM1%/93_0%/3 | N/A | N/A | N/A | 1,313,794 | |
8 | Loan | 8, 35, 36, 37, 38, 39 | 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 | |
8.01 | Property | Bank of America Tower | N/A | N/A | N/A | N/A | |||||||||
8.02 | Property | Dinero Plaza | N/A | N/A | N/A | N/A | |||||||||
8.03 | Property | First Capital Bank Building | N/A | N/A | N/A | N/A | |||||||||
8.04 | Property | One Wall Plaza | N/A | N/A | N/A | N/A | |||||||||
8.05 | Property | Atrium Centre | N/A | N/A | N/A | N/A | |||||||||
9 | Loan | 8, 40, 41, 42, 43 | 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 | |
9.01 | Property | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | |||||||||
9.02 | Property | Owens Corning | N/A | N/A | N/A | N/A | |||||||||
9.03 | Property | Hunter Defense Tech | N/A | N/A | N/A | N/A | |||||||||
9.04 | Property | Sterling Jewelers | N/A | N/A | N/A | N/A | |||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | N/A | N/A | N/A | N/A | |||||||||
9.06 | Property | Exec Cabinetry SC | N/A | N/A | N/A | N/A | |||||||||
9.07 | Property | Techniplas | N/A | N/A | N/A | N/A | |||||||||
9.08 | Property | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | |||||||||
9.09 | Property | Nyloncraft | N/A | N/A | N/A | N/A | |||||||||
9.1 | Property | Dirksen Screw Shelby | N/A | N/A | N/A | N/A | |||||||||
9.11 | Property | Global Flooring | N/A | N/A | N/A | N/A | |||||||||
9.12 | Property | Dreison | N/A | N/A | N/A | N/A | |||||||||
9.13 | Property | Gem City | N/A | N/A | N/A | N/A | |||||||||
9.14 | Property | Chemcore Austin | N/A | N/A | N/A | N/A | |||||||||
9.15 | Property | ATG Precision Canton | N/A | N/A | N/A | N/A | |||||||||
9.16 | Property | Polartec | N/A | N/A | N/A | N/A | |||||||||
9.17 | Property | Design Cabinetry TGK | N/A | N/A | N/A | N/A | |||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | N/A | N/A | |||||||||
9.19 | Property | Custom Extrusions Rome | N/A | N/A | N/A | N/A | |||||||||
9.2 | Property | CECO - Indianapolis | N/A | N/A | N/A | N/A | |||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | |||||||||
9.22 | Property | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | |||||||||
9.23 | Property | Pyramyd Air | N/A | N/A | N/A | N/A | |||||||||
9.24 | Property | Workstream | N/A | N/A | N/A | N/A | |||||||||
9.25 | Property | Techniks | N/A | N/A | N/A | N/A | |||||||||
9.26 | Property | BlueLinx Corporation Little Rock | N/A | N/A | N/A | N/A | |||||||||
9.27 | Property | BlueLinx Corporation Gulfport | N/A | N/A | N/A | N/A | |||||||||
9.28 | Property | Chemcore Elk Grove | N/A | N/A | N/A | N/A | |||||||||
9.29 | Property | Total Plastics | N/A | N/A | N/A | N/A | |||||||||
9.3 | Property | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | |||||||||
10 | Loan | 44 | 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 | |
11 | Loan | 8, 45, 46, 47 | 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 | |
12 | Loan | 48, 49, 50 | 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 | |
13 | Loan | 8, 51, 52, 53 | 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 | |
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 | ||
15 | Loan | 8, 54, 55, 56 | 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 | |
16 | Loan | 57 | 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 | |
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 | ||
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 | ||
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 | ||
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 | ||
21 | Loan | 58 | 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 | |
22 | Loan | 59, 60, 61 | 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 | |
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 | ||
24 | Loan | 62 | 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 | |
25 | Loan | 63 | 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 | |
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 | ||
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 | ||
28 | Loan | 64, 65 | 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 | |
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 | ||
29.01 | Property | Smith Store It - County Road | N/A | N/A | N/A | 494,002 | |||||||||
29.02 | Property | Smith Store It - Highway 72 | N/A | N/A | N/A | 296,187 | |||||||||
30 | Loan | 66 | 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 | |
31 | Loan | 67 | 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 | |
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 | ||
33 | Loan | 68, 69 | 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 | |
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 |
Page 5 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 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 | NAV | NAV | |||
2.02 | Property | Caris Life Sciences | 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 | NAV | NAV | |||
2.04 | Property | Flowserve | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 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 | 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 | 4,248,734 | 1,266,880 | 2,981,854 | 4,297,764 | 1,196,235 | 3,101,529 | 8/31/2019 | 12 | |||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | NAV | NAV | |||
4.02 | Property | Crosstown Center I | 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 | 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 | NAV | NAV | |||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 3/31/2019 | 12 |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 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 | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 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 | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 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 | 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 | 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 | 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 | 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 | 1,633,537 | 600,143 | 1,033,394 | 1,705,777 | 578,431 | 1,127,346 | 6/30/2019 | 12 | |||
9 | Loan | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 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 | NAV | NAV | |||
9.02 | Property | Owens Corning | 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 | NAV | NAV | |||
9.04 | Property | Sterling Jewelers | 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 | NAV | NAV | |||
9.06 | Property | Exec Cabinetry SC | 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 | NAV | NAV | |||
9.08 | Property | Metalex (Jason Industries) | 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 | NAV | NAV | |||
9.1 | Property | Dirksen Screw Shelby | 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 | NAV | NAV | |||
9.12 | Property | Dreison | 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 | NAV | NAV | |||
9.14 | Property | Chemcore Austin | 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 | NAV | NAV | |||
9.16 | Property | Polartec | 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 | 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 | NAV | NAV | |||
9.19 | Property | Custom Extrusions Rome | 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 | 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 | NAV | NAV | |||
9.22 | Property | Cast Aluminum Solutions | 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 | NAV | NAV | |||
9.24 | Property | Workstream | 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 | 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 | NAV | NAV | |||
9.27 | Property | BlueLinx Corporation Gulfport | 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 | NAV | NAV | |||
9.29 | Property | Total Plastics | 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 | NAV | NAV | |||
10 | Loan | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 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 | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 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 | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 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 | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | 476,323 | 1,923,605 | 2,606,676 | 470,484 | 2,136,192 | N/A | N/A | N/A | NAV | NAV | |
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 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 | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 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 | 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 | 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 | 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 | 309,774 | 815,950 | 1,166,400 | 317,103 | 849,297 | 1,187,452 | 316,677 | 870,776 | 6/30/2019 | 12 | |
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 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 | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 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 | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 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 | 71,044 | 607,636 | 679,498 | 81,347 | 598,151 | 683,783 | 86,979 | 596,805 | 6/30/2019 | 12 | |
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 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 | 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 | 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 | 111,155 | 185,031 | 286,025 | 107,862 | 178,163 | 291,706 | 111,741 | 179,965 | 5/31/2019 | 12 | |||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 880,105 | 768,715 | 1,627,434 | 875,667 | 751,767 | 1,689,084 | 886,936 | 802,148 | 8/31/2019 | 12 |
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 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 | 251,120 | 418,708 | 684,860 | 282,022 | 402,838 | 713,003 | 301,575 | 411,428 | 8/31/2019 | 12 | |
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 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 | 98,108 | 239,431 | 348,643 | 104,161 | 244,482 | 359,524 | 103,951 | 255,573 | 7/31/2019 | 12 |
Page 6 of 15
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 (%) |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 | Loan | 14, 15, 16, 17 | 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% |
2.01 | Property | Arrow Electronics | Not Available | 2,633,550 | 117,076 | 2,516,475 | 23,130 | 150,504 | 2,342,841 | ||||||
2.02 | Property | Caris Life Sciences | Not Available | 2,915,959 | 836,681 | 2,079,278 | 8,015 | 130,693 | 1,940,570 | ||||||
2.03 | Property | L3 Technologies | Not Available | 2,342,203 | 112,767 | 2,229,436 | 11,200 | 145,847 | 2,072,389 | ||||||
2.04 | Property | Flowserve | Not Available | 998,909 | 114,922 | 883,987 | 5,638 | 31,253 | 847,097 | ||||||
3 | Loan | 18, 19, 20 | 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% |
3.01 | Property | 2300 Orchard | Trailing 12 | 4,524,034 | 1,161,259 | 3,362,775 | 23,276 | 145,406 | 3,194,093 | ||||||
3.02 | Property | One Enterprise | Trailing 12 | 5,108,518 | 1,838,552 | 3,269,965 | 22,278 | 139,144 | 3,108,543 | ||||||
4 | Loan | 8, 21 | 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% |
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 | ||||||
4.02 | Property | Crosstown Center I | Not Available | 8,883,037 | 2,220,759 | 6,662,278 | 52,174 | 0 | 6,610,104 | ||||||
4.03 | Property | Crosstown Center II | Not Available | 8,475,444 | 2,118,861 | 6,356,583 | 47,310 | 0 | 6,309,273 | ||||||
4.04 | Property | Legacy Corporate Centre III | Not Available | 5,391,383 | 1,347,846 | 4,043,538 | 29,029 | 0 | 4,014,509 | ||||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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% |
6 | Loan | 8, 30, 31, 32, 33 | 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% |
7 | Loan | 34 | 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% |
8 | Loan | 8, 35, 36, 37, 38, 39 | 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% |
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 | ||||||
8.02 | Property | Dinero Plaza | Trailing 12 | 2,851,206 | 1,064,089 | 1,787,116 | 23,835 | 108,360 | 1,654,922 | ||||||
8.03 | Property | First Capital Bank Building | Trailing 12 | 2,330,500 | 897,407 | 1,433,093 | 19,885 | 94,454 | 1,318,755 | ||||||
8.04 | Property | One Wall Plaza | Trailing 12 | 2,307,176 | 965,068 | 1,342,108 | 20,447 | 94,624 | 1,227,038 | ||||||
8.05 | Property | Atrium Centre | Trailing 12 | 1,825,547 | 695,554 | 1,129,993 | 15,564 | 73,929 | 1,040,500 | ||||||
9 | Loan | 8, 40, 41, 42, 43 | 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% |
9.01 | Property | Sherwood Foods Cleveland | Not Available | 1,393,594 | 27,872 | 1,365,722 | 34,501 | 70,005 | 1,261,216 | ||||||
9.02 | Property | Owens Corning | Not Available | 1,071,573 | 21,431 | 1,050,141 | 22,290 | 25,125 | 1,002,726 | ||||||
9.03 | Property | Hunter Defense Tech | Not Available | 840,511 | 16,810 | 823,701 | 26,037 | 33,044 | 764,620 | ||||||
9.04 | Property | Sterling Jewelers | Not Available | 842,184 | 16,844 | 825,340 | 13,457 | 31,620 | 780,264 | ||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | Not Available | 641,541 | 12,831 | 628,711 | 13,617 | 20,844 | 594,250 | ||||||
9.06 | Property | Exec Cabinetry SC | Not Available | 650,873 | 13,017 | 637,855 | 20,591 | 26,369 | 590,895 | ||||||
9.07 | Property | Techniplas | Not Available | 638,047 | 12,761 | 625,286 | 13,721 | 24,312 | 587,254 | ||||||
9.08 | Property | Metalex (Jason Industries) | Not Available | 573,396 | 11,468 | 561,928 | 15,580 | 27,770 | 518,579 | ||||||
9.09 | Property | Nyloncraft | Not Available | 551,532 | 11,031 | 540,501 | 18,563 | 70,657 | 451,281 | ||||||
9.1 | Property | Dirksen Screw Shelby | Not Available | 512,951 | 10,259 | 502,692 | 8,097 | 21,878 | 472,717 | ||||||
9.11 | Property | Global Flooring | Not Available | 515,326 | 10,307 | 505,019 | 12,146 | 13,584 | 479,289 | ||||||
9.12 | Property | Dreison | Not Available | 530,405 | 10,608 | 519,797 | 20,647 | 21,287 | 477,862 | ||||||
9.13 | Property | Gem City | Not Available | 426,105 | 8,522 | 417,583 | 14,785 | 17,321 | 385,477 | ||||||
9.14 | Property | Chemcore Austin | Not Available | 367,056 | 7,341 | 359,715 | 4,066 | 20,668 | 334,980 | ||||||
9.15 | Property | ATG Precision Canton | Not Available | 357,988 | 7,160 | 350,829 | 5,512 | 15,286 | 330,031 | ||||||
9.16 | Property | Polartec | Not Available | 359,075 | 7,181 | 351,893 | 17,531 | 18,446 | 315,916 | ||||||
9.17 | Property | Design Cabinetry TGK | Not Available | 345,202 | 6,904 | 338,298 | 9,237 | 13,658 | 315,403 | ||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | Not Available | 412,364 | 8,247 | 404,116 | 9,136 | 13,892 | 381,088 | ||||||
9.19 | Property | Custom Extrusions Rome | Not Available | 344,031 | 6,881 | 337,150 | 15,169 | 15,989 | 305,992 | ||||||
9.2 | Property | CECO - Indianapolis | Not Available | 266,962 | 5,339 | 261,623 | 6,600 | 16,496 | 238,527 | ||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | Not Available | 310,199 | 6,204 | 303,995 | 6,271 | 21,536 | 276,188 | ||||||
9.22 | Property | Cast Aluminum Solutions | Not Available | 251,490 | 5,030 | 246,460 | 5,972 | 16,730 | 223,758 | ||||||
9.23 | Property | Pyramyd Air | Not Available | 248,439 | 4,969 | 243,470 | 7,087 | 10,590 | 225,793 | ||||||
9.24 | Property | Workstream | Not Available | 240,730 | 4,815 | 235,915 | 7,689 | 10,220 | 218,006 | ||||||
9.25 | Property | Techniks | Not Available | 183,661 | 3,673 | 179,988 | 4,042 | 10,748 | 165,198 | ||||||
9.26 | Property | BlueLinx Corporation Little Rock | Not Available | 198,155 | 3,963 | 194,192 | 8,296 | 7,205 | 178,691 | ||||||
9.27 | Property | BlueLinx Corporation Gulfport | Not Available | 197,746 | 3,955 | 193,791 | 8,806 | 11,382 | 173,603 | ||||||
9.28 | Property | Chemcore Elk Grove | Not Available | 168,424 | 3,368 | 165,056 | 2,558 | 7,197 | 155,301 | ||||||
9.29 | Property | Total Plastics | Not Available | 174,180 | 3,484 | 170,696 | 4,403 | 5,848 | 160,445 | ||||||
9.3 | Property | Design Cabinetry Barnes | Not Available | 81,986 | 1,640 | 80,346 | 2,157 | 3,005 | 75,184 | ||||||
10 | Loan | 44 | 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% |
11 | Loan | 8, 45, 46, 47 | 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% |
12 | Loan | 48, 49, 50 | 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% |
13 | Loan | 8, 51, 52, 53 | 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% |
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% | |
15 | Loan | 8, 54, 55, 56 | 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% |
16 | Loan | 57 | 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% |
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | Trailing 12 | 2,771,775 | 809,641 | 1,962,134 | 10.5% | 16,884 | 87,616 | 1,857,635 | 2.91 | 10.0% | |
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% | |
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% | |
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% | |
21 | Loan | 58 | 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% |
22 | Loan | 59, 60, 61 | 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% |
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% | |
24 | Loan | 62 | 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% |
25 | Loan | 63 | 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% |
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% | |
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% | |
28 | Loan | 64, 65 | 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% |
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% | |
29.01 | Property | Smith Store It - County Road | Trailing 12 | 560,996 | 201,424 | 359,572 | 8,308 | 0 | 351,264 | ||||||
29.02 | Property | Smith Store It - Highway 72 | Trailing 12 | 291,706 | 114,252 | 177,455 | 5,128 | 0 | 172,327 | ||||||
30 | Loan | 66 | 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% |
31 | Loan | 67 | 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% |
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% | |
33 | Loan | 68, 69 | 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% |
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% |
Page 7 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 2,200,000,000 | 5/23/2019 | 50.9% | 50.9% | 100.0% | 11/6/2019 | NAP | NAP | WarnerMedia | 1,463,234 |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 120,900,000 | Various | 64.5% | 64.5% | 100.0% | Various | NAP | NAP | ||
2.01 | Property | Arrow Electronics | 40,700,000 | 9/6/2019 | 100.0% | 4/1/2019 | NAP | NAP | Arrow Electronics | 128,500 | |||||
2.02 | Property | Caris Life Sciences | 34,300,000 | 7/1/2022 | 100.0% | 7/1/2019 | NAP | NAP | Caris Life Sciences | 114,500 | |||||
2.03 | Property | L3 Technologies | 31,900,000 | 9/9/2019 | 100.0% | 12/31/2018 | NAP | NAP | L3 Technologies, Inc. | 140,000 | |||||
2.04 | Property | Flowserve | 14,000,000 | 9/6/2019 | 100.0% | 3/1/2019 | NAP | NAP | Flowserve US, Inc. | 56,375 | |||||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 121,700,000 | Various | 64.1% | 64.1% | 100.0% | 11/6/2019 | NAP | NAP | ||
3.01 | Property | 2300 Orchard | 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 | 60,700,000 | 2/1/2022 | 100.0% | 11/6/2019 | NAP | NAP | Ambry Genetics | 111,391 | |||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | 114,824,056 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 238,926 | |||||
4.02 | Property | Crosstown Center I | 106,065,678 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 260,869 | |||||
4.03 | Property | Crosstown Center II | 93,934,322 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 236,550 | |||||
4.04 | Property | Legacy Corporate Centre III | 65,175,943 | 6/7/2019 | 100.0% | 11/6/2019 | NAP | NAP | USAA | 145,145 | |||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 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 | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 319,000,000 | 6/10/2019 | 65.8% | 65.8% | 99.2% | 5/31/2019 | NAP | NAP | CenturyLink, Inc. | 9,558 |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 79,000,000 | 8/19/2019 | 65.0% | 65.0% | 99.9% | 10/10/2019 | NAP | NAP | ATOS IT Solutions | 100,520 |
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 110,300,000 | 7/12/2019 | 62.8% | 50.1% | 84.9% | 7/14/2019 | NAP | NAP | ||
8.01 | Property | Bank of America Tower | 48,700,000 | 7/12/2019 | 69.2% | 7/14/2019 | NAP | NAP | Enlink Midstream Operating LP | 55,684 | |||||
8.02 | Property | Dinero Plaza | 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 | 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 | 15,300,000 | 7/12/2019 | 92.1% | 7/14/2019 | NAP | NAP | Globe Energy Services, LLC | 8,343 | |||||
8.05 | Property | Atrium Centre | 11,700,000 | 7/12/2019 | 99.5% | 7/14/2019 | NAP | NAP | PRI Operating LLC | 17,793 | |||||
9 | Loan | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 202,500,000 | 6/1/2019 | 64.4% | 64.4% | 100.0% | 11/6/2019 | NAP | NAP | ||
9.01 | Property | Sherwood Foods Cleveland | 21,750,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Sherwood Food Distributors, LLC | 345,009 | |||||
9.02 | Property | Owens Corning | 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 | 12,450,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | HDT Expeditionary Systems, Inc. | 260,366 | |||||
9.04 | Property | Sterling Jewelers | 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 | 9,300,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | BlueLinx Corporation | 136,167 | |||||
9.06 | Property | Exec Cabinetry SC | 9,220,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Executive Cabinetry, LLC | 205,912 | |||||
9.07 | Property | Techniplas | 9,000,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Techniplas, LLC | 137,206 | |||||
9.08 | Property | Metalex (Jason Industries) | 8,400,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Metalex Corporation | 155,799 | |||||
9.09 | Property | Nyloncraft | 7,700,000 | 6/3/2019 | 100.0% | 11/6/2019 | NAP | NAP | Nyloncraft, Inc. | 185,631 | |||||
9.1 | Property | Dirksen Screw Shelby | 7,550,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Dirksen Screw Products Co. | 80,967 | |||||
9.11 | Property | Global Flooring | 7,170,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Global Integrated Flooring Solutions Inc. | 121,464 | |||||
9.12 | Property | Dreison | 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 | 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 | 5,580,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Chemcore Industries, Inc. | 40,662 | |||||
9.15 | Property | ATG Precision Canton | 5,300,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | ATG Precision Products, LLC | 55,118 | |||||
9.16 | Property | Polartec | 5,100,000 | 5/30/2019 | 100.0% | 11/6/2019 | NAP | NAP | Polartec, LLC | 175,306 | |||||
9.17 | Property | Design Cabinetry TGK | 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 | 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 | 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 | 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 | 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 | 3,780,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Cast Aluminum Solutions, LLC | 59,719 | |||||
9.23 | Property | Pyramyd Air | 3,720,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Pyramyd Air Ltd. | 70,867 | |||||
9.24 | Property | Workstream | 3,540,000 | 5/31/2019 | 100.0% | 11/6/2019 | NAP | NAP | Workstream Inc. | 76,893 | |||||
9.25 | Property | Techniks | 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 | 2,750,000 | 5/28/2019 | 100.0% | 11/6/2019 | NAP | NAP | BlueLinx Corporation | 82,959 | |||||
9.27 | Property | BlueLinx Corporation Gulfport | 2,475,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | BlueLinx Corporation | 88,061 | |||||
9.28 | Property | Chemcore Elk Grove | 2,475,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Chemcore Industries, Inc. | 25,576 | |||||
9.29 | Property | Total Plastics | 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 | 1,165,000 | 5/29/2019 | 100.0% | 11/6/2019 | NAP | NAP | Designer’s Choice Cabinetry, LLC | 21,572 | |||||
10 | Loan | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 56,080,000 | 8/16/2019 | 66.9% | 66.9% | 93.8% | 8/23/2019 | NAP | NAP | Best Buy | 30,211 |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 200,500,000 | 7/26/2019 | 69.8% | 69.8% | 100.0% | 11/6/2019 | NAP | NAP | Marathon Petroleum | 618,017 |
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 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 | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | 40,800,000 | 8/1/2019 | 55.2% | 55.2% | 100.0% | 9/19/2019 | NAP | NAP | Albertsons | 53,963 | |
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 106,000,000 | 7/10/2019 | 62.3% | 62.3% | 97.0% | 9/4/2019 | NAP | NAP | Target | 84,640 |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 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 | 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 | 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 | 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 | 19,100,000 | 8/13/2019 | 63.9% | 63.9% | 100.0% | 9/19/2019 | NAP | NAP | NAP | ||
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 20,500,000 | 8/1/2019 | 58.5% | 46.2% | 70.6% | 7/31/2019 | 125.08 | 88.35 | NAP | |
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 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 | 18,400,000 | 8/26/2019 | 64.7% | 64.7% | 100.0% | 11/6/2019 | NAP | NAP | Valley Medical Facilities | 59,335 | |
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 16,900,000 | 8/16/2019 | 66.6% | 57.6% | 91.5% | 9/1/2019 | NAP | NAP | Onyx Creative | 21,493 |
25 | Loan | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 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 | 10,900,000 | 8/15/2019 | 64.2% | 64.2% | 100.0% | 9/23/2019 | NAP | NAP | NAP | ||
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 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 | 8,100,000 | 8/19/2019 | 71.0% | 66.8% | 94.2% | Various | NAP | NAP | |||
29.01 | Property | Smith Store It - County Road | 5,500,000 | 8/19/2019 | 100.0% | 8/6/2019 | NAP | NAP | NAP | ||||||
29.02 | Property | Smith Store It - Highway 72 | 2,600,000 | 8/19/2019 | 84.8% | 8/7/2019 | NAP | NAP | NAP | ||||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 8,700,000 | 8/20/2019 | 64.3% | 52.0% | 79.7% | 8/31/2019 | 45.14 | 35.97 | NAP | |
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 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 | 6,290,000 | 8/29/2019 | 68.4% | 58.7% | 98.1% | 9/10/2019 | NAP | NAP | NAP | ||
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 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 | 4,160,000 | 9/27/2019 | 72.1% | 62.0% | 99.3% | 9/26/2019 | NAP | NAP | NAP |
Page 8 of 15
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) |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 | ||||||
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | ||||||||||
2.01 | Property | Arrow Electronics | 3/31/2033 | NAP | NAP | NAP | |||||||||
2.02 | Property | Caris Life Sciences | 6/30/2035 | NAP | NAP | NAP | |||||||||
2.03 | Property | L3 Technologies | 4/30/2029 | NAP | NAP | NAP | |||||||||
2.04 | Property | Flowserve | 10/31/2033 | NAP | NAP | NAP | |||||||||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | ||||||||||
3.01 | Property | 2300 Orchard | 7/31/2027 | NAP | NAP | NAP | |||||||||
3.02 | Property | One Enterprise | 1/31/2032 | NAP | NAP | NAP | |||||||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | ||||||||||
4.01 | Property | Legacy Corporate Centre I & II | 12/31/2029 | NAP | NAP | NAP | |||||||||
4.02 | Property | Crosstown Center I | 8/31/2030 | NAP | NAP | NAP | |||||||||
4.03 | Property | Crosstown Center II | 12/31/2033 | NAP | NAP | NAP | |||||||||
4.04 | Property | Legacy Corporate Centre III | 10/31/2033 | NAP | NAP | NAP | |||||||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 |
6 | Loan | 8, 30, 31, 32, 33 | 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 |
7 | Loan | 34 | 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 |
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | ||||||||||
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 | |||
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 | |||
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 | |||
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 | |||
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 | |||
9 | Loan | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | ||||||||||
9.01 | Property | Sherwood Foods Cleveland | 3/31/2032 | NAP | NAP | NAP | |||||||||
9.02 | Property | Owens Corning | 3/31/2031 | NAP | NAP | NAP | |||||||||
9.03 | Property | Hunter Defense Tech | 12/31/2031 | NAP | NAP | NAP | |||||||||
9.04 | Property | Sterling Jewelers | 2/29/2032 | NAP | NAP | NAP | |||||||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | 6/30/2031 | NAP | NAP | NAP | |||||||||
9.06 | Property | Exec Cabinetry SC | 8/31/2036 | NAP | NAP | NAP | |||||||||
9.07 | Property | Techniplas | 12/31/2032 | NAP | NAP | NAP | |||||||||
9.08 | Property | Metalex (Jason Industries) | 4/30/2032 | NAP | NAP | NAP | |||||||||
9.09 | Property | Nyloncraft | 12/31/2032 | NAP | NAP | NAP | |||||||||
9.1 | Property | Dirksen Screw Shelby | 4/30/2033 | NAP | NAP | NAP | |||||||||
9.11 | Property | Global Flooring | 6/30/2038 | NAP | NAP | NAP | |||||||||
9.12 | Property | Dreison | 5/31/2033 | NAP | NAP | NAP | |||||||||
9.13 | Property | Gem City | 8/31/2030 | NAP | NAP | NAP | |||||||||
9.14 | Property | Chemcore Austin | 4/30/2032 | NAP | NAP | NAP | |||||||||
9.15 | Property | ATG Precision Canton | 2/28/2033 | NAP | NAP | NAP | |||||||||
9.16 | Property | Polartec | 9/30/2030 | NAP | NAP | NAP | |||||||||
9.17 | Property | Design Cabinetry TGK | 8/31/2036 | NAP | NAP | NAP | |||||||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 10/31/2030 | NAP | NAP | NAP | |||||||||
9.19 | Property | Custom Extrusions Rome | 3/31/2038 | NAP | NAP | NAP | |||||||||
9.2 | Property | CECO - Indianapolis | 8/31/2030 | NAP | NAP | NAP | |||||||||
9.21 | Property | LMI Aerospace - 3600 Mueller | 10/31/2030 | NAP | NAP | NAP | |||||||||
9.22 | Property | Cast Aluminum Solutions | 9/30/2031 | NAP | NAP | NAP | |||||||||
9.23 | Property | Pyramyd Air | 11/30/2037 | NAP | NAP | NAP | |||||||||
9.24 | Property | Workstream | 3/31/2037 | NAP | NAP | NAP | |||||||||
9.25 | Property | Techniks | 1/31/2033 | NAP | NAP | NAP | |||||||||
9.26 | Property | BlueLinx Corporation Little Rock | 6/30/2031 | NAP | NAP | NAP | |||||||||
9.27 | Property | BlueLinx Corporation Gulfport | 5/31/2031 | NAP | NAP | NAP | |||||||||
9.28 | Property | Chemcore Elk Grove | 4/30/2032 | NAP | NAP | NAP | |||||||||
9.29 | Property | Total Plastics | 10/31/2033 | NAP | NAP | NAP | |||||||||
9.3 | Property | Design Cabinetry Barnes | 8/31/2036 | NAP | NAP | NAP | |||||||||
10 | Loan | 44 | 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 |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 5/31/2029 | NAP | NAP | NAP | ||||||
12 | Loan | 48, 49, 50 | 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 |
13 | Loan | 8, 51, 52, 53 | 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 |
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 | |
15 | Loan | 8, 54, 55, 56 | 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 |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | NAP | NAP | NAP | |||||||
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 | |
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 | |||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | NAP | NAP | NAP | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 105-107 Vanderveer Street & 96 De Sales Place | NAP | NAP | NAP | ||||||||
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | NAP | NAP | NAP | |||||||
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 5/31/2030 | NAP | NAP | NAP | ||||||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 2/28/2039 | NAP | NAP | NAP | |||||||
24 | Loan | 62 | 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 |
25 | Loan | 63 | 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 |
26 | Loan | CREFI | Citi Real Estate Funding Inc. | EZ Mini Storage - Sterling Heights | NAP | NAP | NAP | ||||||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | NAP | NAP | NAP | ||||||||
28 | Loan | 64, 65 | 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 |
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | |||||||||||
29.01 | Property | Smith Store It - County Road | NAP | NAP | NAP | ||||||||||
29.02 | Property | Smith Store It - Highway 72 | NAP | NAP | NAP | ||||||||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | NAP | NAP | NAP | |||||||
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 3/23/2034 | NAP | NAP | NAP | ||||||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | NAP | NAP | NAP | ||||||||
33 | Loan | 68, 69 | 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 |
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | NAP | NAP | NAP |
Page 9 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | NAP | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | ||
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | No | |||||||||
2.01 | Property | Arrow Electronics | NAP | 4/8/2019 | No | NAP | 4/8/2019 | NAP | NAP | No | |||||
2.02 | Property | Caris Life Sciences | NAP | 6/17/2019 | No | NAP | 6/14/2019 | NAP | NAP | No | |||||
2.03 | Property | L3 Technologies | NAP | 3/25/2019 | No | NAP | 3/22/2019 | NAP | NAP | No | |||||
2.04 | Property | Flowserve | NAP | 3/26/2019 | No | NAP | 3/25/2019 | NAP | NAP | No | |||||
3 | Loan | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | No | |||||||||
3.01 | Property | 2300 Orchard | NAP | 8/20/2019 | No | NAP | 9/13/2019 | 8/20/2019 | 15% | No | |||||
3.02 | Property | One Enterprise | NAP | 8/20/2019 | No | NAP | 9/13/2019 | 8/20/2019 | 7% | No | |||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | No | |||||||||
4.01 | Property | Legacy Corporate Centre I & II | NAP | 6/21/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | |||||
4.02 | Property | Crosstown Center I | NAP | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||
4.03 | Property | Crosstown Center II | NAP | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||
4.04 | Property | Legacy Corporate Centre III | NAP | 6/21/2019 | No | NAP | 6/21/2019 | NAP | NAP | No | |||||
5 | Loan | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | Grand Lux Cafe | 19,100 | 12/31/2029 | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | Ferrero USA Inc | 2,785 | 5/31/2027 | 6/11/2019 | No | NAP | 6/12/2019 | NAP | NAP | No |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | Amenity Center | 2,900 | 8/31/2024 | 9/6/2019 | No | NAP | 9/6/2019 | NAP | NAP | No |
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | No | |||||||||
8.01 | Property | Bank of America Tower | 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 | 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 | 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 | Ganador Operating, LLC | 3,168 | 2/29/2020 | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | |||
8.05 | Property | Atrium Centre | 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 | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | No | |||||||||
9.01 | Property | Sherwood Foods Cleveland | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.02 | Property | Owens Corning | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
9.03 | Property | Hunter Defense Tech | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.04 | Property | Sterling Jewelers | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.05 | Property | BlueLinx Corporation Brooklyn Park | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.06 | Property | Exec Cabinetry SC | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.07 | Property | Techniplas | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.08 | Property | Metalex (Jason Industries) | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
9.09 | Property | Nyloncraft | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.1 | Property | Dirksen Screw Shelby | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.11 | Property | Global Flooring | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.12 | Property | Dreison | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.13 | Property | Gem City | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
9.14 | Property | Chemcore Austin | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.15 | Property | ATG Precision Canton | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.16 | Property | Polartec | NAP | 5/28/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | |||||
9.17 | Property | Design Cabinetry TGK | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.18 | Property | LMI Aerospace - 3030 N. Highway 94 | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.19 | Property | Custom Extrusions Rome | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
9.2 | Property | CECO - Indianapolis | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
9.21 | Property | LMI Aerospace - 3600 Mueller | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.22 | Property | Cast Aluminum Solutions | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.23 | Property | Pyramyd Air | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.24 | Property | Workstream | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.25 | Property | Techniks | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.26 | Property | BlueLinx Corporation Little Rock | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.27 | Property | BlueLinx Corporation Gulfport | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.28 | Property | Chemcore Elk Grove | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
9.29 | Property | Total Plastics | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
9.3 | Property | Design Cabinetry Barnes | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
10 | Loan | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | TJ Maxx | 21,000 | 11/30/2028 | 6/17/2019 | No | NAP | 6/17/2019 | 6/17/2019 | 5% | No |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | NAP | 8/1/2019 | No | NAP | 8/8/2019 | NAP | NAP | No | ||
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | Marshalls | 21,252 | 9/30/2029 | 8/13/2019 | No | NAP | 8/13/2019 | NAP | NAP | No |
13 | Loan | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | Anytime Fitness | 3,675 | 6/30/2023 | 8/22/2019 | No | NAP | 8/22/2019 | NAP | NAP | No | |
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | Staples | 24,000 | 5/31/2022 | 8/7/2019 | Yes | 9/6/2019 | 8/9/2019 | NAP | NAP | No |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | NAP | 8/26/2019 | No | NAP | 8/26/2019 | NAP | NAP | No | ||
17 | Loan | GSMC | Goldman Sachs Bank USA | Arbor Office | 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 | NAP | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | |||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 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 | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | |||
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | NAP | 8/5/2019 | Yes | 9/25/2019 | 8/8/2019 | NAP | NAP | No | ||
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | NAP | 9/3/2019 | No | NAP | 9/3/2019 | NAP | NAP | No | ||
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | NAP | 8/9/2019 | No | NAP | 8/9/2019 | NAP | NAP | No | |||
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | Cleveland Cord Blood | 8,303 | 10/31/2027 | 8/30/2019 | No | NAP | 8/30/2019 | NAP | NAP | No |
25 | Loan | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 8/30/2019 | No | NAP | 8/30/2019 | NAP | NAP | No | |||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | NAP | 8/28/2019 | No | NAP | 8/28/2019 | NAP | NAP | No | |||
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 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 | 8/9/2019 | No | NAP | 8/9/2019 | NAP | NAP | No | |||||
29.02 | Property | Smith Store It - Highway 72 | NAP | 8/9/2019 | No | NAP | 8/9/2019 | NAP | NAP | No | |||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | NAP | 8/22/2019 | No | NAP | 8/22/2019 | NAP | NAP | No | ||
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | NAP | 8/1/2019 | No | NAP | 7/30/2019 | NAP | NAP | No | ||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | NAP | 8/14/2019 | No | NAP | 9/9/2019 | NAP | NAP | No | |||
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 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 | 8/29/2019 | No | NAP | 8/30/2019 | NAP | NAP | No |
Page 10 of 15
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 ($) |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 0 | 22,603 | 0 | 0 | 0 | 3,999 | 0 | 0 | 0 | 0 |
2.01 | Property | Arrow Electronics | |||||||||||||
2.02 | Property | Caris Life Sciences | |||||||||||||
2.03 | Property | L3 Technologies | |||||||||||||
2.04 | Property | Flowserve | |||||||||||||
3 | Loan | 18, 19, 20 | 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 |
3.01 | Property | 2300 Orchard | |||||||||||||
3.02 | Property | One Enterprise | |||||||||||||
4 | Loan | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 99,333 | 99,333 | 0 | 0 | 0 | 3,530 | 0 | 0 | 39,576 | 0 |
8 | Loan | 8, 35, 36, 37, 38, 39 | 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 |
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 | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0 | 0 | 0 | 0 | 50,000 | 0 | 717,125 | 0 | 0 | 2,689,217 |
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 | 44 | 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 |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,127 | 10,815,298 |
12 | Loan | 48, 49, 50 | 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 |
13 | Loan | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 0 | 112,244 | 0 | 0 | 37,050 | 0 | 37,050 | 222,299 | 0 | 222,299 |
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 | |
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 0 | 0 | 0 | 0 | 0 | 7,046 | 0 | 0 | 12,500 | 1,050,000 |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 277,876 | 47,702 | 0 | 0 | 0 | 32,617 | 0 | 0 | 0 | 0 |
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 | |
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 | |
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 2,570 | 514 | 17,043 | 1,894 | 0 | 486 | 0 | 0 | 0 | 0 | |
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 | |
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 62,582 | 15,645 | 8,717 | 2,906 | 0 | 17,455 | 0 | 0 | 0 | 0 |
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 101,286 | 16,881 | 0 | 0 | 0 | 973 | 0 | 0 | 833 | 0 |
23 | Loan | GSMC | Goldman Sachs Bank USA | Heritage Valley Health Monaca | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 87,861 | 21,965 | 0 | 0 | 0 | 1,606 | 0 | 500,000 | 0 | 400,000 |
25 | Loan | 63 | 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 |
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 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | 7,550 | 1,510 | 2,889 | 578 | 0 | 250 | 0 | 0 | 0 | 0 | |
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 64,697 | 10,783 | 4,883 | 814 | 0 | 153 | 0 | 0 | 1,534 | 0 |
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 | |
29.01 | Property | Smith Store It - County Road | |||||||||||||
29.02 | Property | Smith Store It - Highway 72 | |||||||||||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 96,397 | 7,630 | 0 | 0 | 0 | 5,577 | 0 | 0 | 0 | 0 |
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | 16,038 | 8,019 | 10,749 | 827 | 0 | 1,170 | 0 | 0 | 0 | 0 | |
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 3,407 | 3,407 | 0 | 0 | 100,000 | 0 | 10,000 | 125,000 | 0 | 100,000 |
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 |
Page 11 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 | 30 HY WM Unit Owner LP | |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 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 | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 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 | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 | 1,218,246 | 0 | Gap Rent Reserve | Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 77,030 | 0 | Unfunded Obligations Reserve | Millennium Park Plaza I LLC |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 0 | 0 | 0 | 0 | 0 | 0 | 3,437,778 | 0 | 7-Eleven Expansion TI Allowance ($602,439); 7-Eleven Expansion Free Rent ($62,892); CNS TI Allowance ($2,131,658); CNS Leasing Commissions ($392,503); CNS Free Rent ($248,287) | Connection Park Irving, LLC |
8 | Loan | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 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 | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 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 | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 0 | 0 | 0 | 0 | 0 | 0 | 704,926 | 0 | Unfunded Obligations Reserve | FHS Promenade, LLC |
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Maratonio Property LLC | |
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 0 | 0 | 11,110 | 0 | 0 | 0 | 925,504 | 0 | Unfunded Obligations Reserve | Heathbrook I LLC and Heathbrook II LLC |
13 | Loan | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 140,702 | 0 | Unfunded Obligations Reserve | Equus Anthem Highlands, LLC | |
15 | Loan | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 0 | 0 | 0 | 0 | 9,375 | 0 | 0 | 0 | Rivertowne Center Acquisition, LLC | |
16 | Loan | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 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 | 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 | 0 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 836 DeKalb Holdings LLC | ||
19 | Loan | CREFI | Citi Real Estate Funding Inc. | 1433 DeKalb Avenue | 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 | 0 | 0 | 8,750 | 0 | 0 | 0 | 0 | 0 | Vanderveer Plaza LLC and Vanderveer Realty LLC | ||
21 | Loan | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | JB Real Estate Development, LLC | |
22 | Loan | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 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 | OP Pittsburgh LLC | ||
24 | Loan | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | JES Development Ltd. | |
25 | Loan | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | EZ Storage Van Dyke LLC | ||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | 431 Grand Street | 0 | 0 | 15,313 | 0 | 0 | 0 | 0 | 0 | Grand Street Units LLC | ||
28 | Loan | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 1,550,000 | 0 | Santander Rent Reserve ($250,000); Economic Holdback Reserve ($1,300,000) | Corner 49 LLC |
29 | Loan | CREFI | Citi Real Estate Funding Inc. | Smith Store It Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 0 | Remediation System Holdback | CSGBSH Huntsvilleal II, LLC and CSGBSH Huntsvilleal III, LLC | |
29.01 | Property | Smith Store It - County Road | |||||||||||||
29.02 | Property | Smith Store It - Highway 72 | |||||||||||||
30 | Loan | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CNL Louisville, LLC | |
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Adeeba Bergen Street LLC | |
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | 0 | 0 | 3,025 | 0 | 0 | 0 | 0 | 0 | MIMG CLV Mariposa SUB, LLC and MIMG GL Mariposa, LLC | ||
33 | Loan | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Mill Creek Village Partners, LLC | |
34 | Loan | CREFI | Citi Real Estate Funding Inc. | AAA Storage World - Hendersonville | 0 | 0 | 41,063 | 0 | 0 | 0 | 0 | 0 | CSGBSH HVNC I, LLC |
Page 12 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) |
1 | Loan | 8, 9, 10, 11, 12, 13 | 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 |
2 | Loan | 14, 15, 16, 17 | 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 |
2.01 | Property | Arrow Electronics | |||||||||||||
2.02 | Property | Caris Life Sciences | |||||||||||||
2.03 | Property | L3 Technologies | |||||||||||||
2.04 | Property | Flowserve | |||||||||||||
3 | Loan | 18, 19, 20 | 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 |
3.01 | Property | 2300 Orchard | |||||||||||||
3.02 | Property | One Enterprise | |||||||||||||
4 | Loan | 8, 21 | 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 |
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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 |
6 | Loan | 8, 30, 31, 32, 33 | 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 |
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | No | Kawa Capital Partners LLC | Acquisition | 51,350,000 | 27,537,292 | 0 | 3,701,018 | 82,588,310 | 0 | 78,500,000 |
8 | Loan | 8, 35, 36, 37, 38, 39 | 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 |
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 | 8, 40, 41, 42, 43 | 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 |
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 | 44 | 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 |
11 | Loan | 8, 45, 46, 47 | 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 |
12 | Loan | 48, 49, 50 | 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 |
13 | Loan | 8, 51, 52, 53 | 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 |
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 | |
15 | Loan | 8, 54, 55, 56 | 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 |
16 | Loan | 57 | 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 |
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 | |
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 | |
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 | |
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 | |
21 | Loan | 58 | 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 |
22 | Loan | 59, 60, 61 | 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 |
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 | |
24 | Loan | 62 | 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 |
25 | Loan | 63 | 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 |
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 | |
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 | |
28 | Loan | 64, 65 | 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 |
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 | |
29.01 | Property | Smith Store It - County Road | |||||||||||||
29.02 | Property | Smith Store It - Highway 72 | |||||||||||||
30 | Loan | 66 | 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 |
31 | Loan | 67 | 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 |
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 | |
33 | Loan | 68, 69 | 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 |
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 |
Page 13 of 15
CGCMT 2019-GC43 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
1 | Loan | 8, 9, 10, 11, 12, 13 | GSMC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. | 30 Hudson Yards | 56,978,273 | 0 | 0 | 0 | 2,211,978,273 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5%, (iii) the occurrence of a Lease Sweep Period | No | |
2 | Loan | 14, 15, 16, 17 | CREFI | Citi Real Estate Funding Inc. | Kawa Mixed-Use Portfolio II | 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 | 18, 19, 20 | CREFI | Citi Real Estate Funding Inc. | California Office Portfolio | 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 | 8, 21 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 1,143,041 | 13,527,940 | 333,044,567 | 0 | 975,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5% | Yes | Various |
6 | Loan | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 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 | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | 551,199 | 3,537,111 | 0 | 0 | 82,588,310 | 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 | 8, 35, 36, 37, 38, 39 | GSMC | Goldman Sachs Bank USA | Midland Office Portfolio | 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 | 8, 40, 41, 42, 43 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 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 | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | 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 | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 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 | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | 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 | 8, 51, 52, 53 | GSMC | Goldman Sachs Bank USA | 222 Kearny Street | 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 | 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 | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 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 | 57 | GSMC | Goldman Sachs Bank USA | DoubleTree Evansville | 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 | 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 | 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 | 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 | 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 | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 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 | 59, 60, 61 | CREFI | Citi Real Estate Funding Inc. | 1090 St. Nicholas Avenue | 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 | 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 | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | 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 | 63 | CREFI | Citi Real Estate Funding Inc. | Union Hills Village | 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 | 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 | 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 | 64, 65 | CREFI | Citi Real Estate Funding Inc. | 4819 13th Avenue | 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 | 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 | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 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 | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | 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 | 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 | 68, 69 | GSMC | Goldman Sachs Bank USA | Mill Creek Village | 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 | 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 14 of 15
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 | 8, 9, 10, 11, 12, 13 | 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 | 14, 15, 16, 17 | 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 | 18, 19, 20 | 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 | 8, 21 | 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 | 8, 10, 22, 23, 24, 25, 26, 27, 28, 29 | 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 | 8, 30, 31, 32, 33 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 150,000,000.00 | Yes | 6 | ||||||
7 | Loan | 34 | CREFI | Citi Real Estate Funding Inc. | Connection Park | Yes | 7 | |||||||
8 | Loan | 8, 35, 36, 37, 38, 39 | 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 | 8, 40, 41, 42, 43 | 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 | 44 | CREFI | Citi Real Estate Funding Inc. | The Promenade at Sacramento | Yes | 10 | |||||||
11 | Loan | 8, 45, 46, 47 | GSMC | Goldman Sachs Bank USA | 19100 Ridgewood | 110,000,000.00 | Yes | 11 | ||||||
12 | Loan | 48, 49, 50 | GSMC | Goldman Sachs Bank USA | Market Street at Heath Brook | Yes | 12 | |||||||
13 | Loan | 8, 51, 52, 53 | 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 | 8, 54, 55, 56 | CREFI | Citi Real Estate Funding Inc. | Rivertowne Commons | 45,000,000.00 | Yes | 15 | ||||||
16 | Loan | 57 | 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 | 58 | GSMC | Goldman Sachs Bank USA | DoubleTree Port Huron | 8/31/2028 | Yes | 21 | ||||||
22 | Loan | 59, 60, 61 | 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 | 62 | GSMC | Goldman Sachs Bank USA | 25E Office Building | Yes | 24 | |||||||
25 | Loan | 63 | 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 | 64, 65 | 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 | 66 | GSMC | Goldman Sachs Bank USA | WoodSpring Louisville | 4/1/2035 | Yes | 30 | ||||||
31 | Loan | 67 | CREFI | Citi Real Estate Funding Inc. | WAG Newark | Yes | 31 | |||||||
32 | Loan | CREFI | Citi Real Estate Funding Inc. | Mariposa Townhomes | Yes | 32 | ||||||||
33 | Loan | 68, 69 | 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 15 of 15
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD. |
(4) | Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
(9) | The 30 Hudson Yards Loan Combination was co-originated by Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Wells Fargo Bank, National Association. |
(10) | The lockout period will be at least 28 payment dates beginning with and including the First Due Date in August 2019. For the purpose of this Preliminary Prospectus, the assumed lockout period of 28 payment dates is based on the expected CGCMT 2019-GC43 securitization closing date in November 2019. The actual lockout period may be longer. |
(11) | Collateral for the 30 Hudson Yards Loan Combination is comprised of the WarnerMedia unit, which consists of 1,463,234 rentable SF across 26 floors (construction floors 12 through 38 and display floors 16 through 51) within the approximately 2.6 million SF 30 Hudson Yards building. |
(12) | Provided no event of default is continuing, the lender will be required to disburse capital expenditure funds to the borrower out of the capital expenditure account, within ten (10) days after the delivery by the borrower to the lender of a request therefore (but not more often than once per month), in increments of at least $5,000 (or a lesser amount if the total amount in the capital expenditure account is less than $5,000, in which case only one disbursement of the amount remaining in the account will be made). On each Due Date from and after July 6, 2024, regardless of whether an event of default or trigger period has occurred or is continuing, the borrower will be required to make monthly deposits into the replacement reserve account in an amount equal to 1/12th of $0.20 per rentable SF. |
(13) | The Mortgaged Property receives a tax incentive in the form of a payment in lieu of taxes program (“PILOT”). The Mortgaged Property is encumbered by three PILOT mortgages, in the maximum aggregate amount of $547,760,000, which secure the borrower’s obligation to pay the PILOT payments under a sublease with the New York City Industrial Development Agency. The PILOT mortgages are senior in priority to the Mortgage. |
(14) | The Mortgaged Properties are under triple net leases and were recently built and/or renovated, therefore no historical information is available. |
(15) | The Arrow Electronics (“Arrow”) lease contains a one-time termination option effective March 31, 2030 and subject to one years’ written notice and an approximately $4.54 million ($35 PSF) fee, which represents the cost of unamortized TI/LC and prior abated rent and operating expense reimbursements, based on such costs being amortized on a straight-line basis at 6.0% over the lease term. The termination fee represents 1.5 years’ of the then-current rent or approximately 1.7 years’ of Mortgage Loan debt service. |
(16) | The Appraised Value ($) of $120,900,000 represents (i) the as-is appraised value of $40,700,000 as of September 6, 2019 for the Arrow Mortgaged Property (ii) the as-is appraised value of $31,900,000 as of September 9, 2019 for the L3 Technologies Mortgaged Property (iii) the as-is appraised value of $14,000,000 as of September 6, 2019 for the Flowserve Mortgaged Property and (iv) the as-stabilized value of $34,300,000 as July 1, 2022 for the Caris Life Sciences Mortgaged Property. The as-stabilized appraised value for the Caris Life Sciences Mortgaged Property assumes Caris Life Sciences has expanded to occupy 100.0% of the Caris Life Sciences Mortgaged Property as of February 2021. |
(17) | The Caris Life Sciences Mortgaged Property is 100.0% leased, but the tenant is scheduled to take occupancy in phases beginning in July 2020 and ending in July 2022. As such the appraiser determined a stabilization discount to account for downtime, free rent and tenant improvements. $11,038,903 was reserved for the items associated with the stabilization discount. The Caris Life Sciences Mortgaged Property had a “Prospective Market Value Upon Stabilization” of $34,300,000 as of July 1, 2022 and a “Hypothetical Market Value As Dark” of $24,400,000 as of September 19, 2019. |
(18) | The Appraised Value ($) of $121,700,000 represents (i) the as-is appraised value of $61,000,000 as of September 6, 2019 for the 2300 Orchard Mortgaged Property and (ii) the as-stabilized appraised value of $60,700,000 as of February 1, 2022 for the One Enterprise Mortgaged Property. The as-stabilized appraised value for the One Enterprise Mortgaged Property assumes Ambry Genetics (“Ambry”) has expanded to occupy 100.0% of the One Enterprise Mortgaged Property as of February 2021. Ambry currently occupies all of floor 3 & 4 as well as a portion of the 1st floor of the One Enterprise Mortgaged Property and has signed a lease, with no contingencies, to occupy 100.0% of the One Enterprise Mortgaged Property beginning in February 2021. All free rent, gap rent and non-recoverable expenses through February 2021 have been reserved in connection with the origination of the California Office Portfolio Mortgage Loan. |
(19) | Marvell Technology Group Ltd. (“Marvell”) occupies 100.0% of the 2300 Orchard Mortgaged Property through its acquisition of Cavium. Cavium signed a lease in January 2017 to occupy 100.0% of the 2300 Orchard Mortgaged Property with a rent commencement date in August 2017. Prior to Cavium taking occupancy of its space, in July 2018, Cavium was acquired by Marvell. In May 2019, Marvell agreed to a sublease with A10 Networks for 100.0% of the 2300 Orchard Mortgaged Property at $27.00 per SF and with a lease expiration date of July 31, 2027 (concurrent with Marvell lease expiration date). Marvell does not have any termination options under the terms of its lease. |
(20) | Ambry Genetics currently occupies 68,306 SF of the four-story One Enterprise Mortgaged Property, consisting of the entirety of floors 3 and 4 and a portion of floor 1. Microsemi Corporation currently occupies the remaining 43,085 SF, of the One Enterprise Mortgaged Property, consisting of the entirety of floor 2 and a portion of floor 1. Microsemi Corporation has a lease expiration date of January 31, 2021. Ambry Genetics has agreed to expand and lease 100.0% of the One Enterprise Mortgaged Property beginning February 1, 2021. All free rent, gap rent and non-recoverable expenses in connection with Ambry Genetics’ lease and the remaining term on Microsemi’s lease through February 2021 have been reserved in connection with the origination of the California Office Portfolio Mortgage Loan. |
(21) | Historical cash flow information is not available because the Mortgaged Properties were recently acquired at origination. |
(22) | The Grand Canal Shoppes Loan Combination was co-originated by Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA. |
(23) | Units, Pads, Rooms, SF excludes the 84,743 SF space currently leased to Barneys New York (the “Barneys Parcel”). The Barneys Parcel is included in the collateral; however, the borrowers have the right to obtain a free release with respect to the Barneys Parcel. As such, no value or rental income has been attributed to the Barneys Parcel. |
(24) | The Largest Tenant, Venetian Casino Resort, has (i) 38,920 SF expiring on May 31, 2029, (ii) 34,088 SF expiring on July 31, 2025, (iii) 8,096 SF expiring on September 30, 2033 and (iv) 1 SF expiring on December 31, 2019. |
(25) | The Second Largest Tenant, TAO, has (i) 39,553 SF expiring on January 31, 2025, (ii) 8,800 SF expiring on May 31, 2029 and (iii) 1,088 SF expiring on January 31, 2020. |
(26) | The Third Largest Tenant, Madame Tussauds Las Vegas, has (i) 28,000 SF expiring on July 31, 2024 and (ii) 235 SF expiring on December 31, 2019. |
(27) | The Fourth Largest Tenant, Regis Galerie, has (i) 15,039 SF expiring on May 31, 2025, (ii) 4,654 SF expiring on February 29, 2020 and (iii) 8,406 SF expiring on December 31, 2020. |
(28) | The Appraised Value ($) represents the “as-is” appraised value of $1,640,000,000 for the Mortgaged Property as of April 3, 2019, which excludes the Barneys Parcel that is subject to a free release under the Loan Combination documents. The “as-is” appraised value of the Mortgaged Property, including the Barneys Parcel, as of April 3, 2019 is $1,680,000,000, and results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 45.2%. |
(29) | The borrowers are tenants under two ground leases and an air rights lease at the Mortgaged Property. One ground lease is for the retail and restaurant space on the casino level of the Venetian Hotel and Casino and expires on May 14, 2093 with no extension options. The other ground lease is for the retail and restaurant space on the casino level of The Palazzo and expires on February 28, 2097 with no extension options. The annual rent under each ground lease is $1 and the borrowers have the option to purchase the applicable premises for $1 on their respective expiration dates. The air rights above the space leased to Walgreens Co. and used as a Walgreen’s store are leased by a third party to the borrowers. The air rights lease expires on February 28, 2064 and has one 40-year extension option. The annual ground rent under the air rights lease was initially $600,000. Such rent is subject to annual increases in an amount equal to the percentage increase in the consumer price index during the corresponding period, subject to a cap of 2.0%. The underwritten ground rent expense is $133,475. The borrowers sublease a portion of the air rights to The Venetian Casino Resort, LLC who pays 80.68% of the rent payable under the air rights lease, with the borrowers responsible for the remaining 19.32%. |
(30) | The lockout period will be at least 27 payment dates beginning with and including the First Due Date in September 2019. For the purpose of this Preliminary Prospectus, the assumed lockout period of 27 payment dates is based on the expected CGCMT 2019-GC43 securitization closing date in November 2019. The actual lockout period may be longer. |
(31) | The Mortgaged Property is a 38-story, multifamily, office and retail tower located in Chicago, Illinois. The components of the Mortgaged Property are divided as follows: multifamily (557 units), office (85,017 SF) and retail (18,450 SF). |
(32) | The Largest Tenant, CenturyLink, Inc., has (i) 9,128 SF expiring on September 30, 2023 and (ii) 430 SF expiring on July 31, 2023. |
(33) | The Fifth Largest Tenant, Ferrero USA Inc, has the right to terminate its lease after May 31, 2020 with three months’ notice and payment of a termination fee. |
(34) | The increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is attributable due to the lease-up of the Mortgaged Property, and exceeds the appraised net operating income because of the straight-line rent steps that were taken for the credit tenants. |
(35) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $2,000,000, the borrowers are required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount calculated as the product of (x) $1.00 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties divided by 12. As of the Cut-off Date, the aggregate number of rentable SF is 699,584, which results in an Ongoing TI/LC Reserve ($) amount of $58,299. |
(36) | The Ongoing Replacement Reserve ($) is calculated as the product of (x) $0.20 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties divided by 12. As of the Cut-off Date, the aggregate number of rentable SF is 699,584. |
(37) | The Second Largest Tenant, The General Services Administration for FBI, has the right at any time after the 10th lease year to terminate its lease in whole or part by giving at least 60 days’ prior written notice (period begins the day after the date of mailing). |
(38) | The Fourth Largest Tenant, The General Services Administration for DEA, has the right at any time on or after the fifth full year of occupancy to terminate its lease by giving at least 90 days’ written notice. |
(39) | The Largest Tenant, Globe Energy Services, LLC, subleases its entire space (8,343 SF) to Catalyst Energy Services, Inc. at an underwritten base rent of $14.50 per SF expiring in March 2020. |
(40) | The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated on the basis of the aggregate “as-is” appraised value of $194,670,000 plus an approximately 4.02% portfolio premium. Excluding the portfolio premium, the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) on the basis of the aggregate “as-is” appraised value are both 67.0%. |
(41) | Historical cash flow information is not available because the Mortgaged Properties were recently acquired in 2019. |
(42) | The Replacement Reserve Cap ($) is calculated as the product of (x) $0.10 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties times (z) 2. As of the Cut-off Date, the aggregate number of rentable SF is 3,585,623. |
(43) | The TI/LC Cap ($) is calculated as the product of (x) $0.25 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties times (z) 3. As of the Cut-off Date, the aggregate number of rentable SF is 3,585,623. |
(44) | The increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is attributable to contractual rent steps and higher reimbursable expenses. |
(45) | On each Due Date beginning with the First Due Date until the Marathon Petroleum lease is renewed with an expiration date on or after September 6, 2034 (the “Non-Renewal Period”), the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to (a) $1.75 times the SF of Building I and Building II (618,017 SF in the aggregate) divided by (b) 12. As of the Cut-off Date, the Ongoing TI/LC Reserve ($) amount is $90,127. |
(46) | During the Non-Renewal Period, the TI/LC Cap ($) will be equal to $17.50 times the SF of Building I and Building II (618,017 SF in the aggregate). As of the Cut-off Date, the TI/LC Cap ($) is $10,815,298. |
(47) | The sole tenant, Tesoro, Inc. (the “Tenant”), a wholly owned subsidiary of Marathon Petroleum, subleases 147,295 SF to EOG Resources, Inc. at an underwritten base rent of $30.00 per SF expiring in January 2026. The Tenant has also vacated approximately 84,000 SF over floors 10-12 and is in negotiations with the borrower sponsor to return such space in exchange for the Tenant extending their lease at the Mortgaged Property. The Tenant continues to pay rent on the vacated portion. We cannot assure you that this tenant will continue to pay rent as anticipated or at all. |
(48) | If and to the extent the amount contained in the TI/LC reserve account is less than $1,400,000, the borrowers are required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to (i) $32,782 for the Due Dates occurring in November 2019 through December 2022, (ii) $49,173 for the Due Dates occurring in January 2023 through December 2024, and (iii) $32,782 thereafter. |
(49) | The TI/LC Cap ($) will be equal to (i) $1,400,000 for each Due Date occurring through the Due Date in December 2022, (ii) $2,000,000 from the Due Date that occurs in January 2023 through the Due Date that occurs in December 2024; provided that, if (a) Dick’s Sporting Goods renews or extends its lease in accordance with the terms contained therein, the TI/LC Cap ($) will be equal to $1,600,000, (b) Barnes & Noble renews or extends its lease in accordance with the terms contained therein, the TI/LC Cap ($) will be equal to $1,790,000 or (c) Dick’s Sporting Goods and Barnes & Noble both renew or extend their leases in accordance with the terms contained therein, the TI/LC Cap ($) will be equal to $1,400,000, and (iii) $1,400,000 thereafter. |
(50) | The Fifth Largest Tenant, Marshalls, has taken possession of its space and has begun paying rent but has not yet completed the build-out of its space. Build-out is expected to be completed in October 2019. We cannot assure you that this tenant will complete its build-out as anticipated or at all. |
(51) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI (if past 2018) ($) primarily because of recent leasing at the Mortgaged Property. |
(52) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $222,299, the borrowers are required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $18,525. |
(53) | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than $37,050, the borrowers are required to deposit into the replacement reserve account an Ongoing Replacement Reserve ($) amount equal to $3,088. |
(54) | The increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is primarily attributable to Target signing a new 15 year lease to anchor the Mortgaged Property commencing in October 2019, expiring in September 2034 and accounting for $757,704 of underwritten base rent inclusive of rent steps. The borrower bought K-Mart out of their space for $2.0 million in order to replace them with Target, who is now occupying 84,640 SF. |
(55) | The Second Largest Tenant, Safeway, has four, five-year renewal options remaining under its lease. The renewal options are deemed exercised unless Safeway gives the landlord written notice at least 6 months prior to the expiration of the then-current term, whereupon all future renewal options are also terminated. Safeway is able to terminate its lease by giving the landlord 9 months’ written notice under the then-current term of its lease. |
(56) | A Phase II Environmental Site Assessment was conducted in connection with the Rivertowne Commons Mortgage Loan. |
(57) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in November 2019 through October 2020, $32,617 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in September. |
(58) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in November 2019 through October 2020, $17,455 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in September. |
(59) | The Mortgaged Property went through a gut renovation in 2018, therefore there are no historical operating statements for that year. |
(60) | On the monthly payment date occurring in December 6, 2024 and for each monthly payment date thereafter the borrower will deposit $833 into the Leasing Reserve. |
(61) | There is 8,000 SF of commercial space at the Mortgaged Property that generates $214,565 of rent per month. |
(62) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $8,333. |
(63) | On each monthly payment date $7,083 will be deposited into the Ongoing TI/LC reserve ($), until the balance of the TI/LC reserve reaches $350,000. On each monthly payment date thereafter where the balance of the TI/LC reserve is above $350,000 but below the TI/LC Cap, the borrower will deposit a monthly payment of $6,573 into the TI/LC Reserve. |
(64) | The increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is primarily attributable the Most Recent NOI (if past 2018) not representing a full operating year and missing rent from several tenants. |
(65) | There is 12,271 SF of commercial space at the Mortgaged Property that generates $669,834 of rent per month. |
(66) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in November 2019 through October 2020, $5,577 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in October. |
(67) | The Mortgaged Property is under a triple-net-lease and an acquisition, therefore no historical information is available. |
(68) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $100,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $1,667. |
(69) | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than $10,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve ($) amount equal to $317. |
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 | $27,555,093 |
Weighted Average Mortgage Interest Rate | 3.63792% |
Weighted Average Remaining Term to Maturity (months) | 115 |
Weighted Average Remaining Amortization Term (months) | 359 |
Weighted Average Cut-off Date LTV Ratio | 61.6% |
Weighted Average Maturity Date LTV Ratio | 60.0% |
Weighted Average Underwritten NCF Debt Service Coverage Ratio | 2.47x |
Weighted Average Debt Yield on Underwritten NOI | 10.0% |
COLLATERAL OVERVIEW |
Mortgage Loans by Loan Seller | ||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % 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% |