FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-228597-02 | ||
FREE WRITING PROSPECTUS, DATED JULY 24, 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., Bancroft Capital LLC, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | NAP | 530 West 33rd Street | New York | New York | 10001 | Office | CBD | 2019 | NAP | |
2 | Loan | 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 | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | NAP | NAP | Office | Suburban | |||||||
3.01 | Property | Legacy Corporate Centre I & II | 5601 Legacy Drive and 7300 Parkwood Boulevard | Plano | Texas | 75024 | Office | Suburban | 1999 | NAP | |||||
3.02 | Property | Crosstown Center I | 9527 Delaney Creek Boulevard | Tampa | Florida | 33619 | Office | Suburban | 2015 | NAP | |||||
3.03 | Property | Crosstown Center II | 9519 Delaney Creek Boulevard | Tampa | Florida | 33619 | Office | Suburban | 2018 | NAP | |||||
3.04 | Property | Legacy Corporate Centre III | 7400 Parkwood Boulevard | Plano | Texas | 75024 | Office | Suburban | 2019 | NAP | |||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | NAP | NAP | 31-33 Lincoln Road and 510 Flatbush Avenue | Brooklyn | New York | 11225 | Multifamily | High Rise | 2017 | NAP | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | NAP | NAP | 47900 Highway 1 | Big Sur | California | 93920 | Hospitality | Full Service | 1992 | 2007, 2008, 2015-2018 | |
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and 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 | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | NAP | NAP | 1190 Discovery Way and 900 5th Avenue | Sunnyvale | California | 94089 | Office | Suburban | 2019 | NAP | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | NAP | NAP | Office | Suburban | |||||||
8.01 | Property | 1350 West Middlefield | 1350 West Middlefield Road | Mountain View | California | 94043 | Office | Suburban | 1975 | NAP | |||||
8.02 | Property | 1212 Terra Bella | 1212 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1976 | NAP | |||||
8.03 | Property | 850 - 900 North Shoreline | 850-900 North Shoreline Boulevard | Mountain View | California | 94043 | Office | Suburban | 1969 | NAP | |||||
8.04 | Property | 1277 Terra Bella | 1277 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1962 | 2017 | |||||
8.05 | Property | 1215 Terra Bella | 1215 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1974 | NAP | |||||
8.06 | Property | 1340 West Middlefield | 1340 West Middlefield Road | Mountain View | California | 94043 | Office | Suburban | 1977 | NAP | |||||
8.07 | Property | 1255 Terra Bella | 1255 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1990 | NAP | |||||
8.08 | Property | 1305 Terra Bella | 1305 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1977 | NAP | |||||
8.09 | Property | 1330 West Middlefield | 1330 West Middlefield Road | Mountain View | California | 94043 | Office | Suburban | 1975 | NAP | |||||
8.10 | Property | 1245 Terra Bella | 1245 Terra Bella Avenue | Mountain View | California | 94043 | Office | Suburban | 1965 | NAP | |||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | NAP | NAP | 41-06 Delong Street | Flushing | New York | 11355 | Mixed Use | Self Storage/Retail | 2014 | NAP | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | Group 1 | NAP | Industrial | Data Center | |||||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 8180 Bethlehem Road | Manassas | Virginia | 20109 | Industrial | Data Center | 2017 | NAP | |||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | 8210 Bethlehem Road | Manassas | Virginia | 20109 | Industrial | Data Center | 2017 | NAP | |||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 8200 Bethlehem Road | Manassas | Virginia | 20109 | Industrial | Data Center | 2017 | NAP | |||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | 8190 Bethlehem Road | Manassas | Virginia | 20109 | Industrial | Data Center | 2019 | NAP | |||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | NAP | NAP | 800-850 Northwest Chipman Road | Lee’s Summit | Missouri | 64086 | Office | Suburban | 1961 | 1997 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | NAP | NAP | Industrial | Various | |||||||
12.01 | Property | Sherwood Foods Cleveland | 16625 Granite Road | Maple Heights | Ohio | 44137 | Industrial | Cold Storage | 1967 | NAP | |||||
12.02 | Property | Owens Corning | 261 Southwest Avenue | Tallmadge | Ohio | 44278 | Industrial | Warehouse/Distribution | 1989 | 1996 | |||||
12.03 | Property | Hunter Defense Tech | 7375 Industrial Road | Florence | Kentucky | 41042 | Industrial | Warehouse/Distribution | 1962 | 2002 | |||||
12.04 | Property | Sterling Jewelers | 30 Foundation Place | Barberton | Ohio | 44203 | Industrial | Warehouse/Distribution | 2002 | 2016 | |||||
12.05 | Property | Cedar Creek Brooklyn Park | 9100, 9106 & 9110 83rd Avenue North | Brooklyn Park | Minnesota | 55445 | Industrial | Warehouse/Distribution | 1978, 2000 | NAP | |||||
12.06 | Property | Exec Cabinetry SC | 2838 Grandview Drive | Simpsonville | South Carolina | 29680 | Industrial | Manufacturing/Warehouse | 1964, 1980, 1987, 1993 | NAP | |||||
12.07 | Property | Techniplas | N44 W33341 Watertown Plank Road | Nashotah | Wisconsin | 53058 | Industrial | Manufacturing | 1964-1995 | NAP | |||||
12.08 | Property | Metalex (Jason Industries) | 700 Liberty Drive | Libertyville | Illinois | 60048 | Industrial | Manufacturing | 1924 | 2008 | |||||
12.09 | Property | Nyloncraft | 616 West McKinley Avenue | Mishawaka | Indiana | 46545 | Industrial | Warehouse/Distribution | 1961 | 1998 | |||||
12.10 | Property | Dirksen Screws Shelby | 14396-14490 23 Mile Road | Shelby Township | Michigan | 48315 | Industrial | Manufacturing | 1988, 1998 | NAP | |||||
12.11 | Property | Global Flooring | 3700 32nd Street Southeast | Kentwood | Michigan | 49512 | Industrial | Manufacturing | 1984 | 1996 | |||||
12.12 | Property | Dreison | 4540 West 160th Street | Cleveland | Ohio | 44135 | Industrial | Warehouse/Distribution | 1955 | 1967 | |||||
12.13 | Property | Gem City | 401 Leo Street and 1425 North Keowee Street | Dayton | Ohio | 45404 | Industrial | Warehouse/Distribution | 1941 | 1950 | |||||
12.14 | Property | Chemcore Austin | 5311 Fleming Court | Austin | Texas | 78744 | Industrial | Warehouse/Distribution | 1982 | NAP | |||||
12.15 | Property | Dirksen Screws Canton | 7545 North Haggerty Road | Canton | Michigan | 48187 | Industrial | Manufacturing | 1994 | NAP | |||||
12.16 | Property | Polartec | 310 Industrial Drive Southwest | Cleveland | Tennessee | 37311 | Industrial | Warehouse/Distribution | 1986 | NAP | |||||
12.17 | Property | Design Cabinetry TGK | 100 TGK Circle | Rockledge | Florida | 32955 | Industrial | Warehouse/Distribution | 1998 | NAP | |||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 3030 North Highway 94 | Saint Charles | Missouri | 63301 | Industrial | Manufacturing | 1966, 2000 | NAP | |||||
12.19 | Property | Custom Extrusions Rome | 100 Anderson Road Southwest | Rome | Georgia | 30161 | Industrial | Warehouse/Distribution | 1960 | 2005 | |||||
12.20 | Property | CECO - Indianapolis | 6040 Guion Road | Indianapolis | Indiana | 46254 | Industrial | Warehouse/Distribution | 1971 | NAP | |||||
12.21 | Property | LMI Aerospace - 3600 Mueller | 3600 Mueller Road | Saint Charles | Missouri | 63301 | Industrial | Manufacturing | 1973, 1989 | NAP | |||||
12.22 | Property | Cast Aluminum Solutions | 1310 Kingsland Drive | Batavia | Illinois | 60510 | Industrial | Manufacturing | 1988 | NAP | |||||
12.23 | Property | Pyramyd Air | 5135 Naiman Parkway | Solon | Ohio | 44139 | Industrial | Warehouse/Distribution | 1970 | NAP | |||||
12.24 | Property | Workstream | 3158 & 3168 Production Drive | Fairfield | Ohio | 45014 | Industrial | Warehouse/Distribution | 1973, 1988 | NAP | |||||
12.25 | Property | Techniks | 9930 East 56th Street | Indianapolis | Indiana | 46236 | Industrial | Warehouse/Distribution | 2005 | NAP | |||||
12.26 | Property | Cedar Creek Little Rock | 400 East 13th Street | North Little Rock | Arkansas | 72114 | Industrial | Warehouse/Distribution | 1971 | 2004 | |||||
12.27 | Property | Cedar Creek Gulfport | 910 East Railroad Street | Long Beach | Mississippi | 39560 | Industrial | Warehouse/Distribution | 1965 | NAP | |||||
12.28 | Property | Chemcore Elk Grove | 1830 Lunt Avenue | Elk Grove Village | Illinois | 60007 | Industrial | Manufacturing | 1966 | NAP | |||||
12.29 | Property | Total Plastics | 1652 Gezon Parkway Southwest | Wyoming | Michigan | 49519 | Industrial | Manufacturing | 1999 | NAP | |||||
12.30 | Property | Design Cabinetry Barnes | 285 Barnes Boulevard | Rockledge | Florida | 32955 | Industrial | Warehouse/Distribution | 1987 | NAP | |||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | NAP | NAP | 101 & 195 South Capitol Boulevard and 777 West Main Street | Boise | Idaho | 83702 | Office | CBD | 1978 | 2016 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | Group 2 | NAP | 505 Fulton Street | Brooklyn | New York | 11201 | Retail | Anchored | 1890 | 2013 | |
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | NAP | NAP | 77 Sands Boulevard | Bethlehem | Pennsylvania | 18015 | Other | Land | NAP | NAP | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | Group 1 | NAP | Industrial | Data Center | |||||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 44862 Interconnection Place | Ashburn | Virginia | 20147 | Industrial | Data Center | 2016 | NAP | |||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | 44858 Interconnection Place | Ashburn | Virginia | 20147 | Industrial | Data Center | 2016 | NAP | |||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | 44854 Interconnection Place | Ashburn | Virginia | 20147 | Industrial | Data Center | 2016 | NAP | |||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | NAP | NAP | Various | Various | |||||||
17.01 | Property | Wood Village Town Center | 22557 Northeast Park Lane | Wood Village | Oregon | 97060 | Retail | Anchored | 2006 | NAP | |||||
17.02 | Property | Pecan Promenade | 2735-2755 South 99th Avenue & 9820-9870 West Lower Buckeye Road | Tolleson | Arizona | 85353 | Retail | Anchored | 2006 | NAP | |||||
17.03 | Property | Valley Plaza | 3115 South McClintock Drive | Tempe | Arizona | 85282 | Retail | Anchored | 1991 | NAP | |||||
17.04 | Property | Pear Tree | 504 East Perkins Street | Ukiah | California | 95482 | Retail | Anchored | 1977 | 1998 | |||||
17.05 | Property | Glendale Market Square | 5840, 5870, 5880, 5890 West Bell Road & 17045 North 59th Avenue | Glendale | Arizona | 85308 | Retail | Anchored | 1988 | NAP | |||||
17.06 | Property | Central Park Shopping Center | 7425-7719 East Iliff Avenue; 2150 South Quebec Street | Denver | Colorado | 80231 | Retail | Anchored | 1986 | NAP | |||||
17.07 | Property | Val Vista Towne Center | 1395-1505 East Warner Road | Gilbert | Arizona | 85296 | Retail | Anchored | 2000 | NAP | |||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 2641 Hall Avenue | Riverside | California | 92509 | Industrial | Warehouse/Distribution | 1987, 2013 | NAP | |||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 606 West Troy Avenue | Indianapolis | Indiana | 46225 | Industrial | Warehouse/Distribution | 1967 | 1989 | |||||
17.10 | Property | Homeland - Bartow, FL | 5700 US Highway 17 South | Bartow | Florida | 33830 | Industrial | Warehouse/Distribution | 1983 | NAP | |||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 2621 Hall Avenue | Riverside | California | 92509 | Industrial | Warehouse/Distribution | 1990 | NAP | |||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | NAP | NAP | 7602 & 9840 Southeast Talbert Street | Clackamas | Oregon | 97015 | Multifamily | Garden | 1987 | 2007 | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | NAP | NAP | 2800 Esperanza Crossing | Austin | Texas | 78758 | Hospitality | Extended Stay | 2015 | NAP | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | Group 2 | NAP | 309 Canal Street | New York | New York | 10013 | Mixed Use | Multifamily/Retail | 1915 | 2009 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | NAP | NAP | 250 North First Street | Burbank | California | 91502 | Retail | Shadow Anchored | 2007 | NAP | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | NAP | NAP | 4690 North Oracle Road | Tucson | Arizona | 85705 | Office | Suburban | 1987 | 2015 | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | NAP | NAP | 1200 South Moorland Road | Brookfield | Wisconsin | 53005 | Hospitality | Full Service | 1986 | 2016 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | NAP | NAP | 863 West Oglethorpe Highway | Hinesville | Georgia | 31313 | Retail | Anchored | 2016-2017 | NAP | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | NAP | NAP | 6265 Gunbarrel Avenue | Boulder | Colorado | 80301 | Industrial | Flex | 1969 | 2003 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | NAP | NAP | 1876 Warrensville Center Road | Cleveland | Ohio | 44121 | Retail | Anchored | 2013-2017 | NAP | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | 695 Anderson Avenue | Cliffside Park | New Jersey | 07010 | Multifamily | High Rise | 2017 | NAP | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | Group 2 | NAP | 34 Howard Street | New York | New York | 10013 | Mixed Use | Office/Retail | 1915 | 2017-2018 | |
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | Group 3 | NAP | 2800 Destination Parkway | Orlando | Florida | 32819 | Hospitality | Extended Stay | 2018 | NAP | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | NAP | NAP | 1418 66th Street North | Saint Petersburg | Florida | 33710 | Retail | Shadow Anchored | 2008 | NAP | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | NAP | NAP | 2298 Faraday Boulevard | Grove City | Ohio | 43123 | Multifamily | Garden | 2019 | NAP | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | Group 3 | NAP | 7570 Woodspoint Drive | Florence | Kentucky | 41042 | Hospitality | Extended Stay | 2017 | NAP | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | NAP | NAP | 415 South Federal Highway | Deerfield Beach | Florida | 33441 | Self Storage | Self Storage | 1999 | NAP | |
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | NAP | NAP | 11343 North Central Expressway | Dallas | Texas | 75243 | Office | Medical | 2019 | NAP | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | NAP | NAP | Self Storage | Self Storage | |||||||
35.01 | Property | Compass Self Storage Shelby | 50387 Van Dyke Avenue | Shelby Township | Michigan | 48317 | Self Storage | Self Storage | 2004 | NAP | |||||
35.02 | Property | Compass Self Storage Fraser | 32968 Groesbeck Highway | Fraser | Michigan | 48026 | Self Storage | Self Storage | 2003 | NAP | |||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | NAP | NAP | 3700 Park East Drive | Beachwood | Ohio | 44122 | Office | Suburban | 1978 | 2005 | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | NAP | NAP | 353-359 Kearny Street | San Francisco | California | 94108 | Office | Suburban | 1907 | 2019 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | NAP | NAP | 16916 Southeast Powell Boulevard | Portland | Oregon | 97236 | Multifamily | Garden | 1998 | NAP | |
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | NAP | NAP | 7531 Canada Avenue | Orlando | Florida | 32819 | Hospitality | Limited Service | 1999 | NAP | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | NAP | NAP | 8551 South Howell Avenue | Oak Creek | Wisconsin | 53154 | Retail | Anchored | 1988 | NAP | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | NAP | NAP | 1845 Town Center Boulevard | Fleming Island | Florida | 32003 | Office | Suburban | 2002 | NAP | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | NAP | NAP | 668-700, 672 & 674 North Riverside Drive | Clarksville | Tennessee | 37040 | Retail | Anchored | 1965, 1975, 2000 | 2011-2013 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | NAP | NAP | 22014 Spring Oaks Drive | Spring | Texas | 77389 | Mixed Use | Manufactured Housing Community/Self Storage | 1990, 1995, 1997, 1999, 2005 | NAP |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Units, Pads, Rooms, SF | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 1,463,234 | SF | 765.43 | Fee Simple | 100,000,000 | 100,000,000 | 100,000,000 | 7.8% | 100,000,000 | 3.11000% | |
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 560,083 | SF | 374.94 | Fee Simple | 70,000,000 | 70,000,000 | 70,000,000 | 5.5% | 70,000,000 | 3.66000% | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 881,490 | SF | 274.99 | Fee Simple | 62,400,000 | 62,400,000 | 62,400,000 | 4.9% | 62,400,000 | 3.37000% | |
3.01 | Property | Legacy Corporate Centre I & II | 238,926 | SF | Fee Simple | 18,843,564 | 1.5% | ||||||||
3.02 | Property | Crosstown Center I | 260,869 | SF | Fee Simple | 17,401,980 | 1.4% | ||||||||
3.03 | Property | Crosstown Center II | 236,550 | SF | Fee Simple | 15,445,545 | 1.2% | ||||||||
3.04 | Property | Legacy Corporate Centre III | 145,145 | SF | Fee Simple | 10,708,911 | 0.8% | ||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 141 | Units | 428,510.64 | Fee Simple | 60,420,000 | 60,420,000 | 60,420,000 | 4.7% | 60,420,000 | 3.94000% | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 39 | Rooms | 1,538,461.54 | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 4.7% | 60,000,000 | 3.29000% | |
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 759,891 | SF | 1,000.14 | Fee Simple/Leasehold | 60,000,000 | 60,000,000 | 60,000,000 | 4.7% | 60,000,000 | 3.74080% | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 701,266 | SF | 499.10 | Fee Simple | 55,250,000 | 55,250,000 | 55,250,000 | 4.3% | 55,250,000 | 3.76386% | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 251,575 | SF | 476.99 | Fee Simple | 55,000,000 | 55,000,000 | 55,000,000 | 4.3% | 55,000,000 | 4.30000% | |
8.01 | Property | 1350 West Middlefield | 29,670 | SF | Fee Simple | 7,700,000 | 0.6% | ||||||||
8.02 | Property | 1212 Terra Bella | 37,166 | SF | Fee Simple | 7,443,333 | 0.6% | ||||||||
8.03 | Property | 850 - 900 North Shoreline | 31,347 | SF | Fee Simple | 7,425,000 | 0.6% | ||||||||
8.04 | Property | 1277 Terra Bella | 24,000 | SF | Fee Simple | 7,333,333 | 0.6% | ||||||||
8.05 | Property | 1215 Terra Bella | 25,000 | SF | Fee Simple | 5,343,708 | 0.4% | ||||||||
8.06 | Property | 1340 West Middlefield | 25,000 | SF | Fee Simple | 5,074,667 | 0.4% | ||||||||
8.07 | Property | 1255 Terra Bella | 17,980 | SF | Fee Simple | 4,136,458 | 0.3% | ||||||||
8.08 | Property | 1305 Terra Bella | 20,732 | SF | Fee Simple | 3,588,750 | 0.3% | ||||||||
8.09 | Property | 1330 West Middlefield | 25,000 | SF | Fee Simple | 3,552,083 | 0.3% | ||||||||
8.10 | Property | 1245 Terra Bella | 15,680 | SF | Fee Simple | 3,402,667 | 0.3% | ||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 166,294 | SF | 326.53 | Fee Simple | 54,300,000 | 54,300,000 | 54,300,000 | 4.3% | 54,300,000 | 4.17500% | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 728,460 | SF | 115.04 | Fee Simple | 51,550,000 | 51,550,000 | 51,550,000 | 4.0% | 51,550,000 | 3.63730% | |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 215,650 | SF | Fee Simple | 15,592,337 | 1.2% | ||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | 215,650 | SF | Fee Simple | 14,603,168 | 1.1% | ||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 148,580 | SF | Fee Simple | 10,690,166 | 0.8% | ||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | 148,580 | SF | Fee Simple | 10,664,329 | 0.8% | ||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 494,449 | SF | 104.16 | Leasehold | 51,500,000 | 51,500,000 | 51,500,000 | 4.0% | 51,500,000 | 3.67500% | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 3,585,623 | SF | 36.36 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 3.9% | 50,000,000 | 3.78000% | |
12.01 | Property | Sherwood Foods Cleveland | 345,009 | SF | Fee Simple | 5,586,377 | 0.4% | ||||||||
12.02 | Property | Owens Corning | 222,900 | SF | Fee Simple | 3,508,502 | 0.3% | ||||||||
12.03 | Property | Hunter Defense Tech | 260,366 | SF | Fee Simple | 3,197,719 | 0.3% | ||||||||
12.04 | Property | Sterling Jewelers | 134,565 | SF | Fee Simple | 3,082,139 | 0.2% | ||||||||
12.05 | Property | Cedar Creek Brooklyn Park | 136,167 | SF | Fee Simple | 2,388,658 | 0.2% | ||||||||
12.06 | Property | Exec Cabinetry SC | 205,912 | SF | Fee Simple | 2,368,110 | 0.2% | ||||||||
12.07 | Property | Techniplas | 137,206 | SF | Fee Simple | 2,311,604 | 0.2% | ||||||||
12.08 | Property | Metalex (Jason Industries) | 155,799 | SF | Fee Simple | 2,157,497 | 0.2% | ||||||||
12.09 | Property | Nyloncraft | 185,631 | SF | Fee Simple | 1,977,706 | 0.2% | ||||||||
12.10 | Property | Dirksen Screws Shelby | 80,967 | SF | Fee Simple | 1,939,179 | 0.2% | ||||||||
12.11 | Property | Global Flooring | 121,464 | SF | Fee Simple | 1,841,578 | 0.1% | ||||||||
12.12 | Property | Dreison | 206,471 | SF | Fee Simple | 1,659,218 | 0.1% | ||||||||
12.13 | Property | Gem City | 147,847 | SF | Fee Simple | 1,610,417 | 0.1% | ||||||||
12.14 | Property | Chemcore Austin | 40,662 | SF | Fee Simple | 1,433,195 | 0.1% | ||||||||
12.15 | Property | Dirksen Screws Canton | 55,118 | SF | Fee Simple | 1,361,278 | 0.1% | ||||||||
12.16 | Property | Polartec | 175,306 | SF | Fee Simple | 1,309,909 | 0.1% | ||||||||
12.17 | Property | Design Cabinetry TGK | 92,367 | SF | Fee Simple | 1,258,540 | 0.1% | ||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 91,363 | SF | Fee Simple | 1,232,855 | 0.1% | ||||||||
12.19 | Property | Custom Extrusions Rome | 151,693 | SF | Fee Simple | 1,218,729 | 0.1% | ||||||||
12.20 | Property | CECO - Indianapolis | 66,000 | SF | Fee Simple | 1,053,064 | 0.1% | ||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | 62,712 | SF | Fee Simple | 1,053,064 | 0.1% | ||||||||
12.22 | Property | Cast Aluminum Solutions | 59,719 | SF | Fee Simple | 970,874 | 0.1% | ||||||||
12.23 | Property | Pyramyd Air | 70,867 | SF | Fee Simple | 955,463 | 0.1% | ||||||||
12.24 | Property | Workstream | 76,893 | SF | Fee Simple | 909,231 | 0.1% | ||||||||
12.25 | Property | Techniks | 40,418 | SF | Fee Simple | 719,166 | 0.1% | ||||||||
12.26 | Property | Cedar Creek Little Rock | 82,959 | SF | Fee Simple | 706,323 | 0.1% | ||||||||
12.27 | Property | Cedar Creek Gulfport | 88,061 | SF | Fee Simple | 635,691 | 0.0% | ||||||||
12.28 | Property | Chemcore Elk Grove | 25,576 | SF | Fee Simple | 635,691 | 0.0% | ||||||||
12.29 | Property | Total Plastics | 44,033 | SF | Fee Simple | 618,996 | 0.0% | ||||||||
12.30 | Property | Design Cabinetry Barnes | 21,572 | SF | Fee Simple | 299,224 | 0.0% | ||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 387,371 | SF | 120.94 | Fee Simple | 46,850,000 | 46,850,000 | 46,850,000 | 3.7% | 46,850,000 | 3.80000% | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 114,209 | SF | 744.25 | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 3.5% | 45,000,000 | 3.53000% | |
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | NAP | NAP | NAP | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 3.5% | 38,523,871 | 4.38000% | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 445,740 | SF | 156.59 | Fee Simple | 40,800,000 | 40,800,000 | 40,800,000 | 3.2% | 40,800,000 | 3.63730% | |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 148,580 | SF | Fee Simple | 14,942,269 | 1.2% | ||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | 148,580 | SF | Fee Simple | 14,941,100 | 1.2% | ||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | 148,580 | SF | Fee Simple | 10,916,630 | 0.9% | ||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 1,190,355 | SF | 108.03 | Fee Simple | 27,160,000 | 27,160,000 | 27,160,000 | 2.1% | 27,160,000 | 4.13900% | |
17.01 | Property | Wood Village Town Center | 137,105 | SF | Fee Simple | 4,476,053 | 0.4% | ||||||||
17.02 | Property | Pecan Promenade | 141,485 | SF | Fee Simple | 4,160,858 | 0.3% | ||||||||
17.03 | Property | Valley Plaza | 147,526 | SF | Fee Simple | 3,785,215 | 0.3% | ||||||||
17.04 | Property | Pear Tree | 194,241 | SF | Fee Simple | 3,526,151 | 0.3% | ||||||||
17.05 | Property | Glendale Market Square | 185,907 | SF | Fee Simple | 3,339,049 | 0.3% | ||||||||
17.06 | Property | Central Park Shopping Center | 147,563 | SF | Fee Simple | 3,036,808 | 0.2% | ||||||||
17.07 | Property | Val Vista Towne Center | 95,248 | SF | Fee Simple | 2,676,996 | 0.2% | ||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 34,982 | SF | Fee Simple | 790,088 | 0.1% | ||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 22,860 | SF | Fee Simple | 590,091 | 0.0% | ||||||||
17.10 | Property | Homeland - Bartow, FL | 67,438 | SF | Fee Simple | 417,381 | 0.0% | ||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 16,000 | SF | Fee Simple | 361,308 | 0.0% | ||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 224 | Units | 116,071.43 | Fee Simple | 26,000,000 | 26,000,000 | 26,000,000 | 2.0% | 22,708,304 | 4.40000% | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 135 | Rooms | 159,070.72 | Fee Simple | 21,500,000 | 21,474,547 | 21,474,547 | 1.7% | 17,403,900 | 4.53000% | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 18 | Units | 1,152,777.78 | Fee Simple | 20,750,000 | 20,750,000 | 20,750,000 | 1.6% | 20,750,000 | 3.95000% | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 39,035 | SF | 509.80 | Fee Simple | 19,900,000 | 19,900,000 | 19,900,000 | 1.6% | 17,150,970 | 3.85000% | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 211,152 | SF | 92.82 | Fee Simple | 19,600,000 | 19,600,000 | 19,600,000 | 1.5% | 18,708,377 | 4.85000% | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 203 | Rooms | 91,625.62 | Fee Simple | 18,600,000 | 18,600,000 | 18,600,000 | 1.5% | 14,728,504 | 3.91000% | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 159,239 | SF | 107.68 | Leasehold | 17,146,500 | 17,146,500 | 17,146,500 | 1.3% | 15,215,208 | 4.03000% | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 152,692 | SF | 111.34 | Fee Simple | 17,000,000 | 17,000,000 | 17,000,000 | 1.3% | 17,000,000 | 4.21000% | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 113,024 | SF | 139.35 | Fee Simple | 15,750,000 | 15,750,000 | 15,750,000 | 1.2% | 15,750,000 | 3.92000% | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 314 | Units | 191,082.80 | Fee Simple | 15,000,000 | 15,000,000 | 15,000,000 | 1.2% | 15,000,000 | 5.68166666666667% | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 15,900 | SF | 798.74 | Fee Simple | 12,700,000 | 12,700,000 | 12,700,000 | 1.0% | 12,700,000 | 3.99000% | |
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 120 | Rooms | 100,000.00 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 0.9% | 10,475,657 | 4.38000% | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 45,898 | SF | 261.45 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 0.9% | 12,000,000 | 3.78000% | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 97 | Units | 123,711.34 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 0.9% | 10,910,716 | 4.11000% | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 109 | Rooms | 102,950.51 | Fee Simple | 11,250,000 | 11,221,606 | 11,221,606 | 0.9% | 10,292,905 | 4.48000% | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 68,520 | SF | 160.54 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 0.9% | 11,000,000 | 3.65000% | |
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 39,625 | SF | 264.98 | Fee Simple | 10,500,000 | 10,500,000 | 10,500,000 | 0.8% | 8,894,891 | 4.20000% | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 135,945 | SF | 73.56 | Fee Simple/Leasehold | 10,000,000 | 10,000,000 | 10,000,000 | 0.8% | 10,000,000 | 4.60000% | |
35.01 | Property | Compass Self Storage Shelby | 70,405 | SF | Leasehold | 5,250,000 | 0.4% | ||||||||
35.02 | Property | Compass Self Storage Fraser | 65,540 | SF | Fee Simple | 4,750,000 | 0.4% | ||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 91,962 | SF | 105.89 | Fee Simple | 9,750,000 | 9,737,745 | 9,737,745 | 0.8% | 7,818,634 | 4.26000% | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 12,942 | SF | 634.37 | Fee Simple | 8,210,000 | 8,210,000 | 8,210,000 | 0.6% | 8,210,000 | 4.12000% | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 72 | Units | 113,888.89 | Fee Simple | 8,200,000 | 8,200,000 | 8,200,000 | 0.6% | 8,200,000 | 4.94000% | |
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 130 | Rooms | 56,092.76 | Fee Simple | 7,300,000 | 7,292,059 | 7,292,059 | 0.6% | 5,983,388 | 4.90000% | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 94,975 | SF | 72.44 | Fee Simple | 6,880,000 | 6,880,000 | 6,880,000 | 0.5% | 6,880,000 | 3.97000% | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 75,928 | SF | 85.61 | Fee Simple | 6,500,000 | 6,500,000 | 6,500,000 | 0.5% | 5,558,897 | 4.55000% | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 149,812 | SF | 40.00 | Fee Simple | 6,000,000 | 5,992,508 | 5,992,508 | 0.5% | 4,816,554 | 4.29000% | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 467 | Units | 12,740.90 | Fee Simple | 5,950,000 | 5,950,000 | 5,950,000 | 0.5% | 5,457,698 | 4.65000% |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Companion Loan Monthly Debt Service ($) | Pari Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning (Mos.) | Original Interest-Only Period (Mos.) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 3.11000% | 262,766.20 | 3,153,194.40 | 2,680,215.29 | 32,162,583.45 | Interest Only | Actual/360 | 1 | 120 | ||
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 3.66000% | 216,465.28 | 2,597,583.36 | 432,930.55 | 5,195,166.60 | Interest Only | Actual/360 | 0 | 120 | ||
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 3.37000% | 177,673.89 | 2,132,086.68 | 512,520.83 | 6,150,249.96 | Interest Only | Actual/360 | 1 | 121 | ||
3.01 | Property | Legacy Corporate Centre I & II | |||||||||||||
3.02 | Property | Crosstown Center I | |||||||||||||
3.03 | Property | Crosstown Center II | |||||||||||||
3.04 | Property | Legacy Corporate Centre III | |||||||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 3.94000% | 201,134.26 | 2,413,611.12 | Interest Only | Actual/360 | 0 | 120 | ||||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 3.29000% | 166,784.72 | 2,001,416.64 | Interest Only - ARD | Actual/360 | 0 | 120 | ||||
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 3.74080% | 189,637.78 | 2,275,653.36 | 2,212,440.74 | 26,549,288.88 | Interest Only | Actual/360 | 1 | 120 | ||
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 3.76386% | 175,701.25 | 2,108,415.00 | 937,338.36 | 11,248,060.32 | Interest Only - ARD | Actual/360 | 1 | 120 | ||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 4.30000% | 199,820.60 | 2,397,847.20 | 236,151.62 | 2,833,819.44 | Interest Only | Actual/360 | 2 | 60 | ||
8.01 | Property | 1350 West Middlefield | |||||||||||||
8.02 | Property | 1212 Terra Bella | |||||||||||||
8.03 | Property | 850 - 900 North Shoreline | |||||||||||||
8.04 | Property | 1277 Terra Bella | |||||||||||||
8.05 | Property | 1215 Terra Bella | |||||||||||||
8.06 | Property | 1340 West Middlefield | |||||||||||||
8.07 | Property | 1255 Terra Bella | |||||||||||||
8.08 | Property | 1305 Terra Bella | |||||||||||||
8.09 | Property | 1330 West Middlefield | |||||||||||||
8.10 | Property | 1245 Terra Bella | |||||||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 4.17500% | 191,542.62 | 2,298,511.44 | Interest Only | Actual/360 | 1 | 120 | ||||
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 3.63730% | 158,422.52 | 1,901,070.24 | 99,110.11 | 1,189,321.32 | Interest Only | Actual/360 | 1 | 120 | ||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | |||||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | |||||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | |||||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | |||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 3.67500% | 159,909.29 | 1,918,911.48 | Interest Only | Actual/360 | 0 | 60 | ||||
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 3.78000% | 159,687.50 | 1,916,250.00 | 256,643.36 | 3,079,720.32 | Interest Only | Actual/360 | 0 | 120 | ||
12.01 | Property | Sherwood Foods Cleveland | |||||||||||||
12.02 | Property | Owens Corning | |||||||||||||
12.03 | Property | Hunter Defense Tech | |||||||||||||
12.04 | Property | Sterling Jewelers | |||||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | |||||||||||||
12.06 | Property | Exec Cabinetry SC | |||||||||||||
12.07 | Property | Techniplas | |||||||||||||
12.08 | Property | Metalex (Jason Industries) | |||||||||||||
12.09 | Property | Nyloncraft | |||||||||||||
12.10 | Property | Dirksen Screws Shelby | |||||||||||||
12.11 | Property | Global Flooring | |||||||||||||
12.12 | Property | Dreison | |||||||||||||
12.13 | Property | Gem City | |||||||||||||
12.14 | Property | Chemcore Austin | |||||||||||||
12.15 | Property | Dirksen Screws Canton | |||||||||||||
12.16 | Property | Polartec | |||||||||||||
12.17 | Property | Design Cabinetry TGK | |||||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | |||||||||||||
12.19 | Property | Custom Extrusions Rome | |||||||||||||
12.20 | Property | CECO - Indianapolis | |||||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | |||||||||||||
12.22 | Property | Cast Aluminum Solutions | |||||||||||||
12.23 | Property | Pyramyd Air | |||||||||||||
12.24 | Property | Workstream | |||||||||||||
12.25 | Property | Techniks | |||||||||||||
12.26 | Property | Cedar Creek Little Rock | |||||||||||||
12.27 | Property | Cedar Creek Gulfport | |||||||||||||
12.28 | Property | Chemcore Elk Grove | |||||||||||||
12.29 | Property | Total Plastics | |||||||||||||
12.30 | Property | Design Cabinetry Barnes | |||||||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 3.80000% | 150,418.87 | 1,805,026.44 | Interest Only | Actual/360 | 1 | 120 | ||||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 3.53000% | 134,213.54 | 1,610,562.48 | 119,300.93 | 1,431,611.16 | Interest Only | Actual/360 | 1 | 120 | ||
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 4.38000% | 209,633.68 | 2,515,604.16 | 473,306.27 | 5,679,675.24 | Amortizing | Actual/360 | 0 | 0 | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 3.63730% | 125,385.81 | 1,504,629.72 | 89,122.27 | 1,069,467.24 | Interest Only | Actual/360 | 1 | 120 | ||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | |||||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | |||||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | |||||||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 4.13900% | 94,980.47 | 1,139,765.64 | 354,742.96 | 4,256,915.52 | Interest Only | Actual/360 | 2 | 120 | ||
17.01 | Property | Wood Village Town Center | |||||||||||||
17.02 | Property | Pecan Promenade | |||||||||||||
17.03 | Property | Valley Plaza | |||||||||||||
17.04 | Property | Pear Tree | |||||||||||||
17.05 | Property | Glendale Market Square | |||||||||||||
17.06 | Property | Central Park Shopping Center | |||||||||||||
17.07 | Property | Val Vista Towne Center | |||||||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | |||||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | |||||||||||||
17.10 | Property | Homeland - Bartow, FL | |||||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | |||||||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 4.40000% | 130,197.84 | 1,562,374.08 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||||
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 4.53000% | 109,320.92 | 1,311,851.04 | Amortizing | Actual/360 | 1 | 0 | ||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 3.95000% | 69,250.72 | 831,008.64 | Interest Only | Actual/360 | 0 | 120 | ||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 3.85000% | 93,292.84 | 1,119,514.08 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | ||||
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 4.85000% | 103,427.60 | 1,241,131.20 | Interest Only, Then Amortizing | Actual/360 | 2 | 84 | ||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 3.91000% | 87,836.88 | 1,054,042.56 | Amortizing | Actual/360 | 0 | 0 | ||||
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 4.03000% | 82,156.85 | 985,882.20 | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | ||||
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 4.21000% | 60,470.02 | 725,640.24 | Interest Only | Actual/360 | 2 | 120 | ||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 3.92000% | 52,164.58 | 625,974.96 | Interest Only | Actual/360 | 1 | 120 | ||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 5.68167% | 72,007.23 | 864,086.76 | 216,021.70 | 2,592,260.41 | Interest Only | Actual/360 | 1 | 60 | ||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 3.99000% | 42,813.99 | 513,767.88 | Interest Only | Actual/360 | 0 | 120 | ||||
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 4.38000% | 59,949.63 | 719,395.56 | Amortizing | Actual/360 | 0 | 0 | ||||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 3.78000% | 38,325.00 | 459,900.00 | Interest Only | Actual/360 | 0 | 120 | ||||
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 4.11000% | 58,053.44 | 696,641.28 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | ||||
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 4.48000% | 56,868.49 | 682,421.88 | Amortizing | Actual/360 | 2 | 0 | ||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 3.65000% | 33,923.03 | 407,076.36 | Interest Only | Actual/360 | 1 | 120 | ||||
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 4.20000% | 51,346.80 | 616,161.60 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 4.60000% | 38,865.74 | 466,388.88 | Interest Only | Actual/360 | 1 | 120 | ||||
35.01 | Property | Compass Self Storage Shelby | |||||||||||||
35.02 | Property | Compass Self Storage Fraser | |||||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 4.26000% | 48,021.24 | 576,254.88 | Amortizing | Actual/360 | 1 | 0 | ||||
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 4.12000% | 28,579.16 | 342,949.92 | Interest Only | Actual/360 | 0 | 120 | ||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 4.94000% | 34,225.51 | 410,706.12 | Interest Only | Actual/360 | 1 | 120 | ||||
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 4.90000% | 38,743.05 | 464,916.60 | Amortizing | Actual/360 | 1 | 0 | ||||
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 3.97000% | 23,077.46 | 276,929.52 | Interest Only | Actual/360 | 1 | 120 | ||||
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 4.55000% | 33,127.93 | 397,535.16 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||||
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 4.29000% | 29,657.07 | 355,884.84 | Amortizing | Actual/360 | 1 | 0 | ||||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 4.65000% | 30,680.39 | 368,164.68 | Interest Only, Then Amortizing | Actual/360 | 0 | 60 |
CGCMT 2019-GC41 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 | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 119 | 120 | 119 | 0 | 0 | 6/14/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 120 | 120 | 120 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 120 | 121 | 120 | 0 | 0 | 7/2/2019 | 6 | 8/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
3.01 | Property | Legacy Corporate Centre I & II | ||||||||||||||||
3.02 | Property | Crosstown Center I | ||||||||||||||||
3.03 | Property | Crosstown Center II | ||||||||||||||||
3.04 | Property | Legacy Corporate Centre III | ||||||||||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 120 | 120 | 120 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 120 | 120 | 120 | 0 | 0 | 7/12/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | Yes | 8/6/2034 | ||
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 119 | 120 | 119 | 0 | 0 | 6/3/2019 | 1 | 8/1/2019 | 7/1/2029 | 7/1/2029 | No | |||
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 119 | 120 | 119 | 0 | 0 | 6/19/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | Yes | 6/6/2034 | ||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 58 | 60 | 58 | 0 | 0 | 5/31/2019 | 6 | 7/6/2019 | 6/6/2024 | 6/6/2024 | No | |||
8.01 | Property | 1350 West Middlefield | ||||||||||||||||
8.02 | Property | 1212 Terra Bella | ||||||||||||||||
8.03 | Property | 850 - 900 North Shoreline | ||||||||||||||||
8.04 | Property | 1277 Terra Bella | ||||||||||||||||
8.05 | Property | 1215 Terra Bella | ||||||||||||||||
8.06 | Property | 1340 West Middlefield | ||||||||||||||||
8.07 | Property | 1255 Terra Bella | ||||||||||||||||
8.08 | Property | 1305 Terra Bella | ||||||||||||||||
8.09 | Property | 1330 West Middlefield | ||||||||||||||||
8.10 | Property | 1245 Terra Bella | ||||||||||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 119 | 120 | 119 | 0 | 0 | 7/2/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 119 | 120 | 119 | 0 | 0 | 7/1/2019 | 1 | 8/1/2019 | 7/6/2029 | 7/6/2029 | No | |||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | ||||||||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | ||||||||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | ||||||||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | ||||||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 60 | 60 | 60 | 0 | 0 | 7/17/2019 | 6 | 9/6/2019 | 8/6/2024 | 8/6/2024 | No | |||
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 120 | 120 | 120 | 0 | 0 | 7/23/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
12.01 | Property | Sherwood Foods Cleveland | ||||||||||||||||
12.02 | Property | Owens Corning | ||||||||||||||||
12.03 | Property | Hunter Defense Tech | ||||||||||||||||
12.04 | Property | Sterling Jewelers | ||||||||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | ||||||||||||||||
12.06 | Property | Exec Cabinetry SC | ||||||||||||||||
12.07 | Property | Techniplas | ||||||||||||||||
12.08 | Property | Metalex (Jason Industries) | ||||||||||||||||
12.09 | Property | Nyloncraft | ||||||||||||||||
12.10 | Property | Dirksen Screws Shelby | ||||||||||||||||
12.11 | Property | Global Flooring | ||||||||||||||||
12.12 | Property | Dreison | ||||||||||||||||
12.13 | Property | Gem City | ||||||||||||||||
12.14 | Property | Chemcore Austin | ||||||||||||||||
12.15 | Property | Dirksen Screws Canton | ||||||||||||||||
12.16 | Property | Polartec | ||||||||||||||||
12.17 | Property | Design Cabinetry TGK | ||||||||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | ||||||||||||||||
12.19 | Property | Custom Extrusions Rome | ||||||||||||||||
12.20 | Property | CECO - Indianapolis | ||||||||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | ||||||||||||||||
12.22 | Property | Cast Aluminum Solutions | ||||||||||||||||
12.23 | Property | Pyramyd Air | ||||||||||||||||
12.24 | Property | Workstream | ||||||||||||||||
12.25 | Property | Techniks | ||||||||||||||||
12.26 | Property | Cedar Creek Little Rock | ||||||||||||||||
12.27 | Property | Cedar Creek Gulfport | ||||||||||||||||
12.28 | Property | Chemcore Elk Grove | ||||||||||||||||
12.29 | Property | Total Plastics | ||||||||||||||||
12.30 | Property | Design Cabinetry Barnes | ||||||||||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 119 | 120 | 119 | 0 | 0 | 6/26/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 119 | 120 | 119 | 0 | 0 | 7/3/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 0 | 120 | 120 | 420 | 420 | 7/23/2019 | 6 | 9/6/2019 | 9/6/2019 | 8/6/2029 | No | |||
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 119 | 120 | 119 | 0 | 0 | 7/1/2019 | 1 | 8/1/2019 | 7/6/2029 | 7/6/2029 | No | |||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | ||||||||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | ||||||||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | ||||||||||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 118 | 120 | 118 | 0 | 0 | 5/9/2019 | 6 | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | |||
17.01 | Property | Wood Village Town Center | ||||||||||||||||
17.02 | Property | Pecan Promenade | ||||||||||||||||
17.03 | Property | Valley Plaza | ||||||||||||||||
17.04 | Property | Pear Tree | ||||||||||||||||
17.05 | Property | Glendale Market Square | ||||||||||||||||
17.06 | Property | Central Park Shopping Center | ||||||||||||||||
17.07 | Property | Val Vista Towne Center | ||||||||||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||||||||||
17.10 | Property | Homeland - Bartow, FL | ||||||||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 35 | 120 | 119 | 360 | 360 | 7/3/2019 | 6 | 8/6/2019 | 7/6/2022 | 8/6/2022 | 7/6/2029 | No | ||
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 0 | 120 | 119 | 360 | 359 | 6/14/2019 | 6 | 8/6/2019 | 8/6/2019 | 7/6/2029 | No | |||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 120 | 120 | 120 | 0 | 0 | 7/22/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 36 | 120 | 120 | 360 | 360 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2022 | 9/6/2022 | 8/6/2029 | No | ||
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 82 | 120 | 118 | 360 | 360 | 5/9/2019 | 6 | 7/6/2019 | 6/6/2026 | 7/6/2026 | 6/6/2029 | No | ||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 0 | 120 | 120 | 360 | 360 | 7/9/2019 | 6 | 9/6/2019 | 9/6/2019 | 8/6/2029 | No | |||
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 47 | 120 | 119 | 360 | 360 | 7/1/2019 | 6 | 8/6/2019 | 7/6/2023 | 8/6/2023 | 7/6/2029 | No | ||
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 118 | 120 | 118 | 0 | 0 | 6/4/2019 | 6 | 7/6/2019 | 6/6/2029 | 6/6/2029 | No | |||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 119 | 120 | 119 | 0 | 0 | 6/7/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 59 | 60 | 59 | 0 | 0 | 6/28/2019 | 6 | 8/6/2019 | 7/6/2024 | 7/6/2024 | No | |||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 120 | 120 | 120 | 0 | 0 | 7/17/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 0 | 84 | 84 | 360 | 360 | 7/12/2019 | 6 | 9/6/2019 | 9/6/2019 | 8/6/2026 | No | |||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 120 | 120 | 120 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 58 | 120 | 118 | 360 | 360 | 6/5/2019 | 6 | 7/6/2019 | 6/6/2024 | 7/6/2024 | 6/6/2029 | No | ||
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 0 | 60 | 58 | 360 | 358 | 6/3/2019 | 6 | 7/6/2019 | 7/6/2019 | 6/6/2024 | No | |||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 119 | 120 | 119 | 0 | 0 | 6/27/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 24 | 120 | 120 | 360 | 360 | 7/10/2019 | 6 | 9/6/2019 | 8/6/2021 | 9/6/2021 | 8/6/2029 | No | ||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 119 | 120 | 119 | 0 | 0 | 6/7/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
35.01 | Property | Compass Self Storage Shelby | ||||||||||||||||
35.02 | Property | Compass Self Storage Fraser | ||||||||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 0 | 120 | 119 | 360 | 359 | 6/24/2019 | 6 | 8/6/2019 | 8/6/2019 | 7/6/2029 | No | |||
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 120 | 120 | 120 | 0 | 0 | 7/23/2019 | 6 | 9/6/2019 | 8/6/2029 | 8/6/2029 | No | |||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 119 | 120 | 119 | 0 | 0 | 6/12/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 0 | 120 | 119 | 360 | 359 | 6/10/2019 | 6 | 8/6/2019 | 8/6/2019 | 7/6/2029 | No | |||
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 119 | 120 | 119 | 0 | 0 | 6/20/2019 | 6 | 8/6/2019 | 7/6/2029 | 7/6/2029 | No | |||
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 24 | 120 | 120 | 360 | 360 | 7/15/2019 | 6 | 9/6/2019 | 8/6/2021 | 9/6/2021 | 8/6/2029 | No | ||
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 0 | 120 | 119 | 360 | 359 | 6/21/2019 | 6 | 8/6/2019 | 8/6/2019 | 7/6/2029 | No | |||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 60 | 120 | 120 | 360 | 360 | 7/23/2019 | 6 | 9/6/2019 | 8/6/2024 | 9/6/2024 | 8/6/2029 | No |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | Lockout/25_Defeasance or YM1%/90_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 2 business days grace, once per trailing 12-month period | 0 | Lockout/24_Defeasance/89_0%/7 | 19,476,677 | 5,920,924 | 13,555,753 | 20,409,860 | 6,198,041 | 14,211,819 | 21,775,900 | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 0 | 0 | Lockout/11_YM1%/106_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
3.01 | Property | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
3.02 | Property | Crosstown Center I | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
3.03 | Property | Crosstown Center II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
3.04 | Property | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 0 | 0 | Lockout/35_YM1%/80_0%/5 | 26,876,682 | 17,918,087 | 8,958,595 | 15,185,638 | 9,264,768 | 5,920,870 | 29,080,736 | |
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 0 | 2 business days grace, once per trailing 12-month period | Lockout/25_Defeasance/90_0%/5 | 112,655,066 | 33,296,436 | 79,358,630 | 107,586,327 | 33,160,381 | 74,425,947 | 103,110,653 | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 0 | 0 | Lockout/24_YM1%/1_Defeasance or YM1%/88_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0 | 0 | YM1%/26_Defeasance or YM1%/27_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 9,652,372 | |
8.01 | Property | 1350 West Middlefield | 1,078,227 | 107,095 | 971,132 | 1,117,781 | 115,950 | 1,001,832 | 1,156,262 | ||||||
8.02 | Property | 1212 Terra Bella | 979,341 | 162,233 | 817,108 | 1,071,207 | 156,002 | 915,205 | 1,113,897 | ||||||
8.03 | Property | 850 - 900 North Shoreline | 1,394,436 | 192,068 | 1,202,368 | 1,354,187 | 241,299 | 1,112,888 | 1,471,799 | ||||||
8.04 | Property | 1277 Terra Bella | N/A | N/A | N/A | N/A | N/A | N/A | 1,612,758 | ||||||
8.05 | Property | 1215 Terra Bella | 846,597 | 95,708 | 750,889 | N/A | 151,237 | (151,237) | 961,148 | ||||||
8.06 | Property | 1340 West Middlefield | 554,200 | 93,965 | 460,234 | 595,228 | 116,542 | 478,686 | N/A | ||||||
8.07 | Property | 1255 Terra Bella | 658,764 | 89,807 | 568,957 | 820,936 | 146,803 | 674,133 | 916,540 | ||||||
8.08 | Property | 1305 Terra Bella | 785,993 | 88,731 | 697,263 | 820,429 | 93,880 | 726,549 | 883,707 | ||||||
8.09 | Property | 1330 West Middlefield | 712,500 | 174,038 | 538,462 | 740,460 | 191,592 | 548,868 | 754,680 | ||||||
8.10 | Property | 1245 Terra Bella | 559,192 | 62,557 | 496,635 | 707,306 | 119,100 | 588,206 | 781,581 | ||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,548,198 | 1,014,725 | 1,533,473 | 4,189,817 | 1,362,425 | 2,827,392 | 5,333,810 | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 0 | 5 days grace, other than the payment due on the Maturity Date | YM0.5%/26_Defeasance or YM0.5%/88_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 9,810,217 | 3,639,861 | 6,170,356 | 9,701,960 | 3,530,095 | 6,171,865 | 9,291,814 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
12.01 | Property | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.02 | Property | Owens Corning | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.03 | Property | Hunter Defense Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.04 | Property | Sterling Jewelers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.05 | Property | Cedar Creek Brooklyn Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.06 | Property | Exec Cabinetry SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.07 | Property | Techniplas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.08 | Property | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.09 | Property | Nyloncraft | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.10 | Property | Dirksen Screws Shelby | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.11 | Property | Global Flooring | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.12 | Property | Dreison | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.13 | Property | Gem City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.14 | Property | Chemcore Austin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.15 | Property | Dirksen Screws Canton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.16 | Property | Polartec | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.17 | Property | Design Cabinetry TGK | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.19 | Property | Custom Extrusions Rome | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.20 | Property | CECO - Indianapolis | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.22 | Property | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.23 | Property | Pyramyd Air | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.24 | Property | Workstream | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.25 | Property | Techniks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.26 | Property | Cedar Creek Little Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.27 | Property | Cedar Creek Gulfport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.28 | Property | Chemcore Elk Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.29 | Property | Total Plastics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
12.30 | Property | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 8,316,084 | 4,397,411 | 3,918,673 | 8,264,909 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 9,580,838 | 743,840 | 8,836,998 | 9,688,129 | 883,675 | 8,804,454 | 9,569,700 | |
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 0 | 5 days grace, other than the payment due on the Maturity Date | YM0.5%/26_Defeasance or YM0.5%/88_0%/6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 0 | 0 | Lockout/24_YM1%/89_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 17,277,730 | |
17.01 | Property | Wood Village Town Center | N/A | N/A | N/A | N/A | N/A | N/A | 2,452,348 | ||||||
17.02 | Property | Pecan Promenade | 2,740,791 | 988,747 | 1,752,044 | 2,854,118 | 963,259 | 1,890,858 | 2,889,453 | ||||||
17.03 | Property | Valley Plaza | 2,080,692 | 506,959 | 1,573,733 | 2,231,849 | 524,561 | 1,707,288 | 2,299,616 | ||||||
17.04 | Property | Pear Tree | 2,043,906 | 487,163 | 1,556,743 | 2,156,706 | 619,411 | 1,537,295 | 2,603,067 | ||||||
17.05 | Property | Glendale Market Square | 2,892,540 | 786,173 | 2,106,367 | 2,574,463 | 746,001 | 1,828,462 | 2,119,604 | ||||||
17.06 | Property | Central Park Shopping Center | 2,117,642 | 747,569 | 1,370,073 | 2,183,914 | 717,680 | 1,466,234 | 2,332,463 | ||||||
17.07 | Property | Val Vista Towne Center | 1,088,058 | 232,183 | 855,876 | 1,474,944 | 381,471 | 1,093,473 | 1,437,803 | ||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 229,566 | 21,163 | 208,403 | 234,120 | 21,417 | 212,703 | 226,729 | ||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 315,703 | 29,807 | 285,895 | 313,848 | 21,676 | 292,172 | 312,765 | ||||||
17.10 | Property | Homeland - Bartow, FL | 292,592 | 82,220 | 210,372 | 265,962 | 53,050 | 212,912 | 273,790 | ||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 328,675 | 11,828 | 316,847 | 332,458 | 11,960 | 320,498 | 330,092 | ||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 2,671,412 | 1,342,146 | 1,329,266 | 3,145,426 | 1,471,902 | 1,673,524 | 3,501,725 | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 5,870,474 | 3,057,045 | 2,813,429 | 5,922,547 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 3,064,982 | 942,550 | 2,122,432 | 2,181,368 | 1,023,236 | 1,158,132 | 2,226,777 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | 1,144,075 | 596,342 | 547,733 | 2,260,847 | 638,520 | 1,622,327 | 2,352,339 | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 8,267,074 | 6,241,884 | 2,025,190 | 9,034,876 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 0 | 0 | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 2,277,317 | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | 894,439 | 661,154 | 233,285 | 1,233,233 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 1,637,821 | 1,051,945 | 585,876 | 2,701,318 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 0 | 0 | Lockout/11_YM1%/68_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 1,685,564 | 444,883 | 1,240,681 | 1,816,264 | 378,269 | 1,437,995 | 1,821,511 | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 0 | 0 | Lockout/11_YM1%/44_0%/5 | N/A | N/A | N/A | 885,166 | 511,690 | 373,476 | 4,113,800 | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,559,653 | 508,672 | 1,050,981 | 1,612,102 | 518,224 | 1,093,878 | 1,597,925 | |
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 1,553,715 | 646,596 | 907,119 | 1,577,665 | 659,360 | 918,304 | 1,571,563 | |
35.01 | Property | Compass Self Storage Shelby | 904,799 | 401,151 | 503,648 | 934,398 | 407,344 | 527,053 | 893,347 | ||||||
35.02 | Property | Compass Self Storage Fraser | 648,916 | 245,445 | 403,471 | 643,267 | 252,016 | 391,251 | 678,216 | ||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,191,285 | 650,142 | 541,143 | 1,641,919 | 668,142 | 973,777 | 1,733,475 | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 0 | 0 | Lockout/11_YM1%/102_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 0 | 0 | Lockout/36_YM2%/77_0%/7 | 941,408 | 393,080 | 548,328 | 1,029,933 | 444,436 | 585,497 | 1,054,584 | |
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,236,113 | 1,186,307 | 1,049,806 | 2,675,140 | 1,440,359 | 1,234,780 | 3,046,473 | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,107,831 | 336,042 | 771,789 | 1,148,462 | 378,538 | 769,924 | 966,191 | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 890,056 | 291,882 | 598,174 | 865,838 | 282,126 | 583,712 | 882,780 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 1,025,851 | 406,420 | 619,431 | 1,077,248 | 445,573 | 631,675 | 993,995 |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 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 | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 164,291,079 | 42,267,893 | |
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 6,410,039 | 15,365,861 | 22,194,678 | 6,549,845 | 15,644,833 | 5/31/2019 | 12 | Trailing 12 | 22,411,024 | 6,752,423 | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 31,543,524 | 7,885,881 | |
3.01 | Property | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 8,793,660 | 2,198,415 | |||
3.02 | Property | Crosstown Center I | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 8,883,037 | 2,220,759 | |||
3.03 | Property | Crosstown Center II | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 8,475,444 | 2,118,861 | |||
3.04 | Property | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 5,391,383 | 1,347,846 | |||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | N/A | N/A | 3,345,164 | 1,111,532 | 2,233,631 | 5/31/2019 | 12 | Trailing 12 | 5,139,409 | 1,247,187 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 17,252,909 | 11,827,827 | 29,758,597 | 18,361,755 | 11,396,842 | 5/31/2019 | 12 | Trailing 12 | 29,758,597 | 18,807,717 | |
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 3/31/2019 | 12 | Trailing 12 | 104,029,334 | 31,007,624 | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 57,629,637 | 11,259,997 | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 1,847,444 | 7,804,928 | 10,197,152 | 1,917,505 | 8,279,647 | 3/31/2019 | 12 | Trailing 12 | 10,955,024 | 1,364,472 | |
8.01 | Property | 1350 West Middlefield | 125,920 | 1,030,342 | 1,160,322 | 130,870 | 1,029,452 | 3/31/2019 | 12 | Trailing 12 | 1,527,012 | 87,291 | |||
8.02 | Property | 1212 Terra Bella | 190,072 | 923,825 | 1,151,010 | 201,131 | 949,879 | 3/31/2019 | 12 | Trailing 12 | 1,421,995 | 143,696 | |||
8.03 | Property | 850 - 900 North Shoreline | 146,538 | 1,325,261 | 1,558,649 | 176,145 | 1,382,504 | 3/31/2019 | 12 | Trailing 12 | 1,463,239 | 171,583 | |||
8.04 | Property | 1277 Terra Bella | 417,422 | 1,195,336 | 1,822,338 | 425,955 | 1,396,383 | 3/31/2019 | 12 | Trailing 12 | 1,579,663 | 295,220 | |||
8.05 | Property | 1215 Terra Bella | 132,416 | 828,732 | 1,052,915 | 137,490 | 915,425 | 3/31/2019 | 12 | Trailing 12 | 999,561 | 80,997 | |||
8.06 | Property | 1340 West Middlefield | 144,621 | (144,621) | 168,448 | 135,852 | 32,595 | 3/31/2019 | 12 | Trailing 12 | 953,003 | 92,855 | |||
8.07 | Property | 1255 Terra Bella | 218,818 | 697,723 | 878,362 | 212,869 | 665,493 | 3/31/2019 | 12 | Trailing 12 | 844,013 | 145,872 | |||
8.08 | Property | 1305 Terra Bella | 103,351 | 780,356 | 880,432 | 104,605 | 775,827 | 3/31/2019 | 12 | Trailing 12 | 696,261 | 61,925 | |||
8.09 | Property | 1330 West Middlefield | 190,915 | 563,765 | 759,180 | 215,563 | 543,617 | 3/31/2019 | 12 | Trailing 12 | 734,706 | 158,337 | |||
8.10 | Property | 1245 Terra Bella | 177,372 | 604,209 | 765,495 | 177,025 | 588,470 | 3/31/2019 | 12 | Trailing 12 | 735,571 | 126,697 | |||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 1,400,321 | 3,933,489 | 5,608,334 | 1,484,012 | 4,124,323 | 5/31/2019 | 12 | Trailing 12 | 6,013,422 | 1,361,026 | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 8,383,057 | 85,615 | |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 2,539,434 | 25,926 | |||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 2,343,524 | 23,956 | |||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,738,820 | 17,775 | |||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,761,278 | 17,958 | |||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 3,870,231 | 5,421,583 | 9,546,568 | 3,807,223 | 5,739,346 | 4/30/2019 | 12 | Trailing 12 | 10,532,516 | 3,884,425 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 13,695,724 | 273,914 | |
12.01 | Property | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,393,594 | 27,872 | |||
12.02 | Property | Owens Corning | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,071,573 | 21,431 | |||
12.03 | Property | Hunter Defense Tech | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 840,511 | 16,810 | |||
12.04 | Property | Sterling Jewelers | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 842,184 | 16,844 | |||
12.05 | Property | Cedar Creek Brooklyn Park | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 641,541 | 12,831 | |||
12.06 | Property | Exec Cabinetry SC | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 650,873 | 13,017 | |||
12.07 | Property | Techniplas | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 638,047 | 12,761 | |||
12.08 | Property | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 573,396 | 11,468 | |||
12.09 | Property | Nyloncraft | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 551,532 | 11,031 | |||
12.10 | Property | Dirksen Screws Shelby | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 512,951 | 10,259 | |||
12.11 | Property | Global Flooring | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 515,326 | 10,307 | |||
12.12 | Property | Dreison | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 530,405 | 10,608 | |||
12.13 | Property | Gem City | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 426,105 | 8,522 | |||
12.14 | Property | Chemcore Austin | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 367,056 | 7,341 | |||
12.15 | Property | Dirksen Screws Canton | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 357,988 | 7,160 | |||
12.16 | Property | Polartec | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 359,075 | 7,181 | |||
12.17 | Property | Design Cabinetry TGK | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 345,202 | 6,904 | |||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 412,364 | 8,247 | |||
12.19 | Property | Custom Extrusions Rome | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 344,031 | 6,881 | |||
12.20 | Property | CECO - Indianapolis | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 266,962 | 5,339 | |||
12.21 | Property | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 310,199 | 6,204 | |||
12.22 | Property | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 251,490 | 5,030 | |||
12.23 | Property | Pyramyd Air | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 248,439 | 4,969 | |||
12.24 | Property | Workstream | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 240,730 | 4,815 | |||
12.25 | Property | Techniks | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 183,661 | 3,673 | |||
12.26 | Property | Cedar Creek Little Rock | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 198,155 | 3,963 | |||
12.27 | Property | Cedar Creek Gulfport | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 197,746 | 3,955 | |||
12.28 | Property | Chemcore Elk Grove | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 168,424 | 3,368 | |||
12.29 | Property | Total Plastics | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 174,180 | 3,484 | |||
12.30 | Property | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 81,986 | 1,640 | |||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 4,271,282 | 3,993,627 | N/A | N/A | N/A | NAV | NAV | Not Available | 10,499,782 | 4,582,209 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 832,107 | 8,737,593 | 8,282,436 | 825,128 | 7,457,308 | 5/31/2019 | 12 | Trailing 12 | 9,606,189 | 1,161,763 | |
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 10,402,235 | 0 | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 6,872,884 | 70,347 | |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 2,507,968 | 25,670 | |||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 2,507,821 | 25,669 | |||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,857,094 | 19,008 | |||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 4,616,971 | 12,660,759 | 17,561,596 | 4,694,815 | 12,866,781 | 2/28/2019 | 12 | Trailing 12 | 17,894,164 | 4,772,257 | |
17.01 | Property | Wood Village Town Center | 584,313 | 1,868,035 | 2,801,565 | 663,382 | 2,138,183 | 2/28/2019 | 12 | Trailing 12 | 2,664,878 | 653,930 | |||
17.02 | Property | Pecan Promenade | 941,721 | 1,947,732 | 2,874,992 | 928,260 | 1,946,733 | 2/28/2019 | 12 | Trailing 12 | 2,958,396 | 929,031 | |||
17.03 | Property | Valley Plaza | 551,143 | 1,748,473 | 2,285,063 | 554,428 | 1,730,635 | 2/28/2019 | 12 | Trailing 12 | 2,472,407 | 547,460 | |||
17.04 | Property | Pear Tree | 705,998 | 1,897,070 | 2,608,254 | 701,355 | 1,906,899 | 2/28/2019 | 12 | Trailing 12 | 2,383,917 | 686,766 | |||
17.05 | Property | Glendale Market Square | 553,160 | 1,566,444 | 2,033,560 | 540,861 | 1,492,700 | 2/28/2019 | 12 | Trailing 12 | 2,454,358 | 648,331 | |||
17.06 | Property | Central Park Shopping Center | 767,722 | 1,564,741 | 2,305,891 | 795,370 | 1,510,521 | 2/28/2019 | 12 | Trailing 12 | 2,412,264 | 788,827 | |||
17.07 | Property | Val Vista Towne Center | 384,336 | 1,053,467 | 1,448,918 | 372,574 | 1,076,344 | 2/28/2019 | 12 | Trailing 12 | 1,490,329 | 371,215 | |||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 22,209 | 204,520 | 249,753 | 32,217 | 217,536 | 2/28/2019 | 12 | Trailing 12 | 253,841 | 32,264 | |||
17.09 | Property | 606 W Troy - Indianapolis, IN | 33,151 | 279,614 | 335,563 | 33,151 | 302,412 | 2/28/2019 | 12 | Trailing 12 | 345,412 | 41,185 | |||
17.10 | Property | Homeland - Bartow, FL | 55,216 | 218,574 | 274,807 | 55,216 | 219,591 | 2/28/2019 | 12 | Trailing 12 | 274,362 | 55,215 | |||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 18,003 | 312,089 | 343,230 | 18,003 | 325,227 | 2/28/2019 | 12 | Trailing 12 | 184,000 | 18,032 | |||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 1,585,327 | 1,916,398 | 3,572,898 | 1,675,933 | 1,896,964 | 4/30/2019 | 12 | Trailing 12 | 3,672,368 | 1,687,372 | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 3,279,521 | 2,643,026 | 5,883,598 | 3,301,866 | 2,581,732 | 4/30/2019 | 12 | Trailing 12 | 5,883,598 | 3,318,254 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 1,091,965 | 1,134,812 | 2,704,354 | 1,133,417 | 1,570,937 | 4/30/2019 | 12 | Trailing 12 | 2,826,672 | 1,148,807 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 765,666 | 1,586,673 | 2,509,876 | 778,055 | 1,731,821 | 6/30/2019 | 12 | Trailing 12 | 2,766,156 | 886,769 | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 2,232,737 | 66,745 | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 6,766,438 | 2,268,438 | 9,230,108 | 6,812,879 | 2,417,230 | 5/31/2019 | 12 | Trailing 12 | 9,230,108 | 6,806,757 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 415,085 | 1,862,232 | N/A | N/A | N/A | NAV | NAV | Not Available | 2,228,229 | 333,148 | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 771,213 | 462,020 | 1,308,909 | 784,681 | 524,228 | 3/31/2019 | 12 | Trailing 12 | 2,548,187 | 821,849 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 1,179,690 | 1,521,628 | 2,979,489 | 1,395,600 | 1,583,889 | 5/31/2019 | 12 | Trailing 12 | 2,903,806 | 1,371,499 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 10,488,618 | 2,588,348 | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,244,636 | 214,979 | |
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | N/A | N/A | 4,387,558 | 2,205,275 | 2,182,283 | 8/31/2019 | 12 | Trailing 12 | 4,387,558 | 2,393,133 | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 402,084 | 1,419,428 | N/A | N/A | N/A | NAV | NAV | Not Available | 1,770,990 | 526,941 | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,644,099 | 670,460 | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 2,259,905 | 1,853,895 | 4,143,748 | 2,308,054 | 1,835,694 | 4/30/2019 | 12 | Trailing 12 | 4,143,748 | 2,370,364 | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 499,816 | 1,098,109 | 1,561,563 | 487,521 | 1,074,042 | 4/30/2019 | 12 | Trailing 12 | 1,581,411 | 503,381 | |
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,465,739 | 439,177 | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 659,778 | 911,785 | 1,597,246 | 654,336 | 942,910 | 4/30/2019 | 12 | Trailing 12 | 1,597,246 | 675,544 | |
35.01 | Property | Compass Self Storage Shelby | 400,226 | 493,121 | 888,753 | 393,782 | 494,971 | 4/30/2019 | 12 | Trailing 12 | 888,753 | 415,632 | |||
35.02 | Property | Compass Self Storage Fraser | 259,552 | 418,664 | 708,493 | 260,554 | 447,939 | 4/30/2019 | 12 | Trailing 12 | 708,493 | 259,912 | |||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 713,371 | 1,020,104 | 1,695,187 | 712,047 | 983,140 | 3/31/2019 | 12 | Trailing 12 | 1,670,921 | 798,936 | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 843,220 | 134,270 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 465,161 | 589,423 | 1,081,418 | 471,382 | 610,036 | 4/30/2019 | 12 | Trailing 12 | 1,145,460 | 477,764 | |
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 1,662,359 | 1,384,115 | 2,992,357 | 1,631,651 | 1,360,706 | 4/30/2019 | 12 | Trailing 12 | 2,992,357 | 1,702,127 | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 357,157 | 609,034 | N/A | N/A | N/A | NAV | NAV | Not Available | 1,177,989 | 370,068 | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | N/A | N/A | N/A | N/A | N/A | NAV | NAV | Not Available | 1,205,532 | 454,792 | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 305,115 | 577,665 | 924,086 | 302,136 | 621,950 | 3/31/2019 | 12 | Trailing 12 | 1,236,259 | 352,432 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 426,237 | 567,758 | 994,762 | 408,384 | 586,378 | 6/30/2019 | 12 | Trailing 12 | 994,762 | 431,844 |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 122,023,186 | 10.9% | 292,647 | 0 | 121,730,539 | 3.45 | 10.9% | 2,200,000,000 | 5/23/2019 | 50.9% | 50.9% | 100.0% | 8/6/2019 | NAP | |
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 15,658,602 | 7.5% | 11,400 | 0 | 15,647,202 | 2.01 | 7.5% | 319,000,000 | 6/10/2019 | 65.8% | 65.8% | 99.2% | 5/31/2019 | NAP | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 23,657,643 | 9.8% | 176,298 | 0 | 23,481,345 | 2.84 | 9.7% | 380,000,000 | 6/7/2019 | 63.8% | 63.8% | 100.0% | 8/6/2019 | NAP | |
3.01 | Property | Legacy Corporate Centre I & II | 6,595,245 | 47,785 | 0 | 6,547,460 | 114,824,056 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
3.02 | Property | Crosstown Center I | 6,662,278 | 52,174 | 0 | 6,610,104 | 106,065,678 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
3.03 | Property | Crosstown Center II | 6,356,583 | 47,310 | 0 | 6,309,273 | 93,934,322 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
3.04 | Property | Legacy Corporate Centre III | 4,043,538 | 29,029 | 0 | 4,014,509 | 65,175,943 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 3,892,222 | 6.6% | 39,024 | 33,437 | 3,819,761 | 1.58 | 6.4% | 105,600,000 | 4/5/2019 | 57.2% | 57.2% | 76.6% | 6/30/2019 | NAP | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 10,950,880 | 18.3% | 1,190,344 | 0 | 9,760,536 | 4.88 | 16.3% | 141,700,000 | 6/4/2019 | 42.3% | 42.3% | 81.6% | 5/31/2019 | 1,810.63 | |
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 73,021,709 | 9.6% | 0 | 2,023,806 | 70,997,903 | 2.46 | 9.3% | 1,640,000,000 | 4/3/2019 | 46.3% | 46.3% | 94.0% | 5/31/2019 | NAP | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 46,369,641 | 13.2% | 145,025 | 0 | 46,224,616 | 3.46 | 13.2% | 790,000,000 | 12/1/2019, 1/1/2020 | 44.3% | 44.3% | 100.0% | 8/6/2019 | NAP | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 9,590,551 | 8.0% | 35,410 | 0 | 9,555,142 | 1.83 | 8.0% | 187,400,000 | 5/7/2019 | 64.0% | 64.0% | 100.0% | Various | NAP | |
8.01 | Property | 1350 West Middlefield | 1,439,720 | 4,176 | 0 | 1,435,544 | 22,700,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.02 | Property | 1212 Terra Bella | 1,278,299 | 5,231 | 0 | 1,273,068 | 26,500,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.03 | Property | 850 - 900 North Shoreline | 1,291,656 | 4,412 | 0 | 1,287,244 | 24,300,000 | 5/7/2019 | 100.0% | 5/21/2019 | NAP | ||||||||
8.04 | Property | 1277 Terra Bella | 1,284,443 | 3,378 | 0 | 1,281,065 | 22,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.05 | Property | 1215 Terra Bella | 918,565 | 3,519 | 0 | 915,046 | 17,800,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.06 | Property | 1340 West Middlefield | 860,148 | 3,519 | 0 | 856,630 | 17,300,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.07 | Property | 1255 Terra Bella | 698,141 | 2,531 | 0 | 695,611 | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.08 | Property | 1305 Terra Bella | 634,335 | 2,918 | 0 | 631,417 | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.09 | Property | 1330 West Middlefield | 576,369 | 3,519 | 0 | 572,850 | 17,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
8.10 | Property | 1245 Terra Bella | 608,874 | 2,207 | 0 | 606,667 | 11,600,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 4,652,396 | 8.6% | 1,931 | 24,450 | 4,626,015 | 2.01 | 8.5% | 90,000,000 | 5/24/2019 | 60.3% | 60.3% | 89.9% | 6/7/2019 & 6/19/2019 | NAP | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 8,297,442 | 9.9% | 42,222 | 176,549 | 8,078,671 | 2.61 | 9.6% | 150,000,000 | 6/24/2019 | 55.9% | 55.9% | 100.0% | 8/1/2019 | NAP | |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 2,513,508 | 12,939 | 52,284 | 2,448,285 | 44,300,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | 2,319,568 | 12,939 | 52,218 | 2,254,411 | 44,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 1,721,046 | 7,429 | 35,977 | 1,677,639 | 31,100,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | 1,743,320 | 8,915 | 36,069 | 1,698,335 | 30,600,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 6,648,092 | 12.9% | 138,446 | 381,947 | 6,127,699 | 3.19 | 11.9% | 102,000,000 | 6/10/2019 | 50.5% | 50.5% | 96.5% | 6/1/2019 | NAP | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 13,421,810 | 10.3% | 358,562 | 622,712 | 12,440,535 | 2.49 | 9.5% | 202,500,000 | 6/1/2019 | 64.4% | 64.4% | 100.0% | 8/6/2019 | NAP | |
12.01 | Property | Sherwood Foods Cleveland | 1,365,722 | 34,501 | 70,005 | 1,261,216 | 21,750,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.02 | Property | Owens Corning | 1,050,141 | 22,290 | 25,125 | 1,002,726 | 13,660,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.03 | Property | Hunter Defense Tech | 823,701 | 26,037 | 33,044 | 764,620 | 12,450,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.04 | Property | Sterling Jewelers | 825,340 | 13,457 | 31,620 | 780,264 | 12,000,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.05 | Property | Cedar Creek Brooklyn Park | 628,711 | 13,617 | 20,844 | 594,250 | 9,300,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.06 | Property | Exec Cabinetry SC | 637,855 | 20,591 | 26,369 | 590,895 | 9,220,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.07 | Property | Techniplas | 625,286 | 13,721 | 24,312 | 587,254 | 9,000,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.08 | Property | Metalex (Jason Industries) | 561,928 | 15,580 | 27,770 | 518,579 | 8,400,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.09 | Property | Nyloncraft | 540,501 | 18,563 | 70,657 | 451,281 | 7,700,000 | 6/3/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.10 | Property | Dirksen Screws Shelby | 502,692 | 8,097 | 21,878 | 472,717 | 7,550,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.11 | Property | Global Flooring | 505,019 | 12,146 | 13,584 | 479,289 | 7,170,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.12 | Property | Dreison | 519,797 | 20,647 | 21,287 | 477,862 | 6,460,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.13 | Property | Gem City | 417,583 | 14,785 | 17,321 | 385,477 | 6,270,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.14 | Property | Chemcore Austin | 359,715 | 4,066 | 20,668 | 334,980 | 5,580,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.15 | Property | Dirksen Screws Canton | 350,829 | 5,512 | 15,286 | 330,031 | 5,300,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.16 | Property | Polartec | 351,893 | 17,531 | 18,446 | 315,916 | 5,100,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.17 | Property | Design Cabinetry TGK | 338,298 | 9,237 | 13,658 | 315,403 | 4,900,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 404,116 | 9,136 | 13,892 | 381,088 | 4,800,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.19 | Property | Custom Extrusions Rome | 337,150 | 15,169 | 15,989 | 305,992 | 4,745,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.20 | Property | CECO - Indianapolis | 261,623 | 6,600 | 16,496 | 238,527 | 4,100,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | 303,995 | 6,271 | 21,536 | 276,188 | 4,100,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.22 | Property | Cast Aluminum Solutions | 246,460 | 5,972 | 16,730 | 223,758 | 3,780,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.23 | Property | Pyramyd Air | 243,470 | 7,087 | 10,590 | 225,793 | 3,720,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.24 | Property | Workstream | 235,915 | 7,689 | 10,220 | 218,006 | 3,540,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.25 | Property | Techniks | 179,988 | 4,042 | 10,748 | 165,198 | 2,800,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.26 | Property | Cedar Creek Little Rock | 194,192 | 8,296 | 7,205 | 178,691 | 2,750,000 | 5/28/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.27 | Property | Cedar Creek Gulfport | 193,791 | 8,806 | 11,382 | 173,603 | 2,475,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.28 | Property | Chemcore Elk Grove | 165,056 | 2,558 | 7,197 | 155,301 | 2,475,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.29 | Property | Total Plastics | 170,696 | 4,403 | 5,848 | 160,445 | 2,410,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
12.30 | Property | Design Cabinetry Barnes | 80,346 | 2,157 | 3,005 | 75,184 | 1,165,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 5,917,574 | 12.6% | 77,474 | 339,829 | 5,500,271 | 3.05 | 11.7% | 84,900,000 | 4/4/2019 | 55.2% | 55.2% | 92.1% | 6/19/2019 | NAP | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 8,444,426 | 9.9% | 17,131 | 293,224 | 8,134,071 | 2.67 | 9.6% | 175,000,000 | 6/18/2019 | 48.6% | 48.6% | 100.0% | 7/1/2019 | NAP | |
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 10,402,235 | 7.1% | 0 | 0 | 10,402,235 | 1.27 | 7.1% | 172,500,000 | 4/23/2019 | 85.0% | 72.8% | NAP | NAP | NAP | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 6,802,537 | 9.7% | 26,744 | 107,794 | 6,667,999 | 2.59 | 9.6% | 120,000,000 | 6/24/2019 | 58.2% | 58.2% | 100.0% | 8/1/2019 | NAP | |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 2,482,298 | 8,915 | 35,931 | 2,437,452 | 42,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | 2,482,153 | 8,915 | 35,931 | 2,437,306 | 42,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | 1,838,086 | 8,915 | 35,931 | 1,793,240 | 36,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | ||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 13,121,906 | 10.2% | 223,431 | 595,178 | 12,303,298 | 2.28 | 9.6% | 198,100,000 | 4/29/2019 | 64.9% | 64.9% | 91.4% | Various | NAP | |
17.01 | Property | Wood Village Town Center | 2,010,947 | 23,131 | 68,553 | 1,919,264 | 31,100,000 | 3/30/2019 | 94.1% | 5/1/2019 | NAP | ||||||||
17.02 | Property | Pecan Promenade | 2,029,365 | 48,023 | 70,743 | 1,910,599 | 28,910,000 | 4/3/2019 | 88.5% | 5/1/2019 | NAP | ||||||||
17.03 | Property | Valley Plaza | 1,924,947 | 17,152 | 73,113 | 1,834,682 | 26,300,000 | 4/5/2019 | 94.7% | 5/1/2019 | NAP | ||||||||
17.04 | Property | Pear Tree | 1,697,150 | 42,297 | 98,719 | 1,556,135 | 24,500,000 | 4/3/2019 | 92.3% | 5/1/2019 | NAP | ||||||||
17.05 | Property | Glendale Market Square | 1,806,027 | 53,940 | 92,954 | 1,659,134 | 23,200,000 | 4/2/2019 | 92.8% | 5/1/2019 | NAP | ||||||||
17.06 | Property | Central Park Shopping Center | 1,623,437 | 24,676 | 73,782 | 1,524,979 | 21,100,000 | 4/8/2019 | 95.1% | 5/1/2019 | NAP | ||||||||
17.07 | Property | Val Vista Towne Center | 1,119,114 | 14,212 | 46,676 | 1,058,226 | 18,600,000 | 4/5/2019 | 63.0% | 5/1/2019 | NAP | ||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 221,577 | 0 | 17,491 | 204,086 | 5,489,310 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 304,227 | 0 | 11,430 | 292,797 | 4,100,000 | 4/5/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
17.10 | Property | Homeland - Bartow, FL | 219,147 | 0 | 33,719 | 185,428 | 2,900,000 | 4/10/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 165,968 | 0 | 8,000 | 157,968 | 2,510,690 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | ||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 1,984,996 | 8.3% | 56,000 | 0 | 1,928,996 | 1.23 | 8.0% | 39,100,000 | 6/7/2019 | 66.5% | 58.1% | 98.2% | 5/31/2019 | NAP | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 2,565,344 | 11.9% | 235,344 | 0 | 2,330,000 | 1.78 | 10.9% | 33,400,000 | 5/15/2019 | 64.3% | 52.1% | 83.2% | 4/30/2019 | 142.57 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 1,677,864 | 8.1% | 4,999 | 44,068 | 1,628,798 | 1.96 | 7.8% | 37,700,000 | 5/7/2019 | 55.0% | 55.0% | 100.0% | 6/1/2019 | NAP | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 1,879,387 | 9.4% | 5,855 | 39,035 | 1,834,497 | 1.64 | 9.2% | 27,000,000 | 7/1/2019 | 73.7% | 63.5% | 89.5% | 2/28/2019 | NAP | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 2,165,992 | 11.1% | 25,338 | 49,951 | 2,090,702 | 1.68 | 10.7% | 28,000,000 | 1/15/2019 | 70.0% | 66.8% | 100.0% | 8/6/2019 | NAP | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 2,423,352 | 13.0% | 369,204 | 0 | 2,054,147 | 1.95 | 11.0% | 28,500,000 | 6/1/2020 | 65.3% | 51.7% | 70.7% | 5/31/2019 | 139.50 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 1,895,081 | 11.1% | 23,886 | 81,585 | 1,789,611 | 1.82 | 10.4% | 24,300,000 | 5/9/2019 | 70.6% | 62.6% | 100.0% | 6/21/2019 | NAP | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 1,726,338 | 10.2% | 22,904 | 101,540 | 1,601,894 | 2.21 | 9.4% | 28,450,000 | 3/21/2019 | 59.8% | 59.8% | 100.0% | 6/1/2019 | NAP | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 1,532,307 | 9.7% | 16,703 | 58,375 | 1,457,229 | 2.33 | 9.3% | 24,500,000 | 4/24/2019 | 64.3% | 64.3% | 97.1% | 6/5/2019 | NAP | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 7,900,270 | 13.2% | 78,500 | 0 | 7,821,770 | 2.26 | 13.0% | 188,200,000 | 4/12/2019 | 31.9% | 31.9% | 89.5% | 6/24/2019 | NAP | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 1,029,657 | 8.1% | 2,385 | 67,830 | 959,442 | 1.87 | 7.6% | 22,000,000 | 4/28/2019 | 57.7% | 57.7% | 79.2% | 5/15/2019 | NAP | |
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 1,994,425 | 16.6% | 175,502 | 0 | 1,818,922 | 2.53 | 15.2% | 22,000,000 | 5/9/2019 | 54.5% | 47.6% | 83.4% | 8/31/2019 | 119.05 | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 1,244,050 | 10.4% | 6,885 | 68,607 | 1,168,558 | 2.54 | 9.7% | 18,500,000 | 6/3/2019 | 64.9% | 64.9% | 93.5% | 7/1/2019 | NAP | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 973,639 | 8.6% | 19,400 | 0 | 954,239 | 1.37 | 8.4% | 17,200,000 | 7/15/2019 | 65.9% | 63.4% | 90.7% | 5/22/2019 | NAP | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 1,773,384 | 15.8% | 165,750 | 0 | 1,607,634 | 2.36 | 14.3% | 19,000,000 | 4/24/2019 | 59.1% | 54.2% | 84.5% | 4/30/2019 | 122.19 | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 1,078,031 | 9.8% | 10,278 | 0 | 1,067,753 | 2.62 | 9.7% | 18,400,000 | 6/6/2019 | 59.8% | 59.8% | 90.1% | 5/31/2019 | NAP | |
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 1,026,562 | 9.8% | 7,925 | 56,466 | 962,171 | 1.56 | 9.2% | 16,500,000 | 5/14/2019 | 63.6% | 53.9% | 97.2% | 6/16/2019 | NAP | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 921,703 | 9.2% | 15,380 | 0 | 906,322 | 1.94 | 9.1% | 16,170,000 | 4/26/2019 | 61.8% | 61.8% | 79.1% | 3/31/2019 | NAP | |
35.01 | Property | Compass Self Storage Shelby | 473,122 | 9,627 | 0 | 463,495 | 8,270,000 | 4/26/2019 | 78.9% | 3/31/2019 | NAP | ||||||||
35.02 | Property | Compass Self Storage Fraser | 448,581 | 5,753 | 0 | 442,827 | 7,900,000 | 4/26/2019 | 79.2% | 3/31/2019 | NAP | ||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 871,985 | 9.0% | 18,392 | 27,486 | 826,107 | 1.43 | 8.5% | 14,500,000 | 5/17/2019 | 67.2% | 53.9% | 85.2% | 6/17/2019 | NAP | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 708,950 | 8.6% | 5,047 | 16,825 | 687,078 | 2.00 | 8.4% | 13,400,000 | 5/10/2019 | 61.3% | 61.3% | 100.0% | 5/1/2019 | NAP | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 667,695 | 8.1% | 18,000 | 0 | 649,695 | 1.58 | 7.9% | 12,900,000 | 3/22/2019 | 63.6% | 63.6% | 93.1% | 6/10/2019 | NAP | |
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 1,290,230 | 17.7% | 119,694 | 0 | 1,170,536 | 2.52 | 16.1% | 13,500,000 | 5/3/2019 | 54.0% | 44.3% | 90.8% | 4/30/2019 | 69.30 | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 807,921 | 11.7% | 67,432 | 72,300 | 668,188 | 2.41 | 9.7% | 10,800,000 | 4/18/2019 | 63.7% | 63.7% | 94.1% | 3/31/2019 | NAP | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 750,740 | 11.5% | 22,778 | 73,892 | 654,070 | 1.65 | 10.1% | 9,500,000 | 4/19/2019 | 68.4% | 58.5% | 94.7% | 3/6/2019 | NAP | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 883,828 | 14.7% | 46,442 | 67,836 | 769,550 | 2.16 | 12.8% | 9,300,000 | 4/9/2019 | 64.4% | 51.8% | 98.8% | 6/17/2019 | NAP | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 562,918 | 9.5% | 12,064 | 0 | 550,854 | 1.50 | 9.3% | 9,200,000 | 5/14/2019 | 64.7% | 59.3% | 82.7% | 6/24/2019 | NAP |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | WarnerMedia | 1,463,234 | 6/30/2034 | NAP | NAP | NAP | NAP | |||||||||
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | NAP | Centurylink, Inc. | 9,558 | 9/30/2023 | Broadwing Communications | 6,000 | 7/31/2019 | Nandos of Michigan Ave LLC | 4,055 | 10/31/2032 | Angelini Ori Abate Law | 3,900 | 11/30/2025 | Ferrero USA Inc | 2,785 | 5/31/2027 | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | NAP | ||||||||||||||||
3.01 | Property | Legacy Corporate Centre I & II | NAP | USAA | 238,926 | 12/31/2029 | NAP | NAP | NAP | NAP | |||||||||||
3.02 | Property | Crosstown Center I | NAP | USAA | 260,869 | 8/31/2030 | NAP | NAP | NAP | NAP | |||||||||||
3.03 | Property | Crosstown Center II | NAP | USAA | 236,550 | 12/31/2033 | NAP | NAP | NAP | NAP | |||||||||||
3.04 | Property | Legacy Corporate Centre III | NAP | USAA | 145,145 | 10/31/2033 | NAP | NAP | NAP | NAP | |||||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | NAP | Lincoln Market | 12,000 | 11/16/2041 | Gaia Nomaya | 5,245 | 8/31/2033 | Wellness Womb | 1,623 | 8/31/2033 | NAP | NAP | |||||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 1,478.27 | NAP | NAP | NAP | NAP | NAP | |||||||||||
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | NAP | Venetian Casino Resort | 81,105 | 5/31/2029 | TAO | 49,441 | 1/31/2025 | Madame Tussauds Las Vegas | 28,235 | 7/31/2024 | Regis Galerie | 28,099 | 5/31/2025 | Grand Lux Cafe | 19,100 | 12/31/2029 | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | NAP | 701,266 | 5/31/2034 | NAP | NAP | NAP | NAP | ||||||||||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | NAP | ||||||||||||||||
8.01 | Property | 1350 West Middlefield | NAP | Egnyte, Inc. | 29,670 | 4/30/2024 | NAP | NAP | NAP | NAP | |||||||||||
8.02 | Property | 1212 Terra Bella | NAP | Iridex Corporation | 37,166 | 2/28/2022 | NAP | NAP | NAP | NAP | |||||||||||
8.03 | Property | 850 - 900 North Shoreline | NAP | Zendesk (X Motors) | 16,613 | 12/31/2021 | Vita Insurance Associates, Inc. | 14,734 | 12/31/2026 | NAP | NAP | NAP | |||||||||
8.04 | Property | 1277 Terra Bella | NAP | Elementum SCM, Inc. | 24,000 | 12/31/2024 | NAP | NAP | NAP | NAP | |||||||||||
8.05 | Property | 1215 Terra Bella | NAP | Elementum SCM, Inc. | 25,000 | 1/31/2023 | NAP | NAP | NAP | NAP | |||||||||||
8.06 | Property | 1340 West Middlefield | NAP | Nuro, Inc. | 25,000 | 8/15/2023 | NAP | NAP | NAP | NAP | |||||||||||
8.07 | Property | 1255 Terra Bella | NAP | Google, Inc | 17,980 | 3/10/2021 | NAP | NAP | NAP | NAP | |||||||||||
8.08 | Property | 1305 Terra Bella | NAP | Vimo, Inc. | 20,732 | 6/30/2023 | NAP | NAP | NAP | NAP | |||||||||||
8.09 | Property | 1330 West Middlefield | NAP | The County of Santa Clara | 25,000 | 9/30/2021 | NAP | NAP | NAP | NAP | |||||||||||
8.10 | Property | 1245 Terra Bella | NAP | Google, Inc | 15,680 | 3/10/2021 | NAP | NAP | NAP | NAP | |||||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | NAP | Tristar Plumbing | 8,250 | 9/30/2030 | Gold City | 6,890 | 4/30/2037 | YY Lighting & Décor | 6,070 | 9/30/2025 | Iris Bakery | 3,030 | 9/30/2031 | WFL International | 2,810 | 8/31/2026 | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | NAP | ||||||||||||||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | NAP | Vadata, Inc. | 215,650 | 12/31/2027 | NAP | NAP | NAP | NAP | |||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | NAP | Vadata, Inc. | 215,650 | 4/30/2027 | NAP | NAP | NAP | NAP | |||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | NAP | Vadata, Inc. | 148,580 | 4/30/2027 | NAP | NAP | NAP | NAP | |||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | NAP | Vadata, Inc. | 148,580 | 4/30/2029 | NAP | NAP | NAP | NAP | |||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | NAP | GSA | 313,209 | 2/19/2022 | Caremark, Inc. | 60,324 | 5/31/2025 | ExamOne, Inc. | 58,347 | 5/31/2024 | St. Luke’s Health System | 32,043 | 12/31/2026 | Bluebird Network | 13,221 | 7/31/2024 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | NAP | ||||||||||||||||
12.01 | Property | Sherwood Foods Cleveland | NAP | Sherwood Food Distributors, LLC | 345,009 | 3/31/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.02 | Property | Owens Corning | NAP | Owens Corning Foam Insulation, LLC | 222,900 | 3/31/2031 | NAP | NAP | NAP | NAP | |||||||||||
12.03 | Property | Hunter Defense Tech | NAP | HDT Expeditionary Systems, Inc. | 260,366 | 12/31/2031 | NAP | NAP | NAP | NAP | |||||||||||
12.04 | Property | Sterling Jewelers | NAP | Sterling Jewelers, Inc. | 134,565 | 2/29/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | NAP | BlueLinx Corporation | 136,167 | 6/30/2031 | NAP | NAP | NAP | NAP | |||||||||||
12.06 | Property | Exec Cabinetry SC | NAP | Essential Cabinetry Holdings, LLC. | 205,912 | 8/31/2036 | NAP | NAP | NAP | NAP | |||||||||||
12.07 | Property | Techniplas | NAP | Techniplas, LLC | 137,206 | 12/31/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.08 | Property | Metalex (Jason Industries) | NAP | Metalex Corporation | 155,799 | 4/30/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.09 | Property | Nyloncraft | NAP | Techniplas, LLC | 185,631 | 12/31/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.10 | Property | Dirksen Screws Shelby | NAP | Dirksen Screw Products Co. | 80,967 | 4/30/2033 | NAP | NAP | NAP | NAP | |||||||||||
12.11 | Property | Global Flooring | NAP | Global Integrated Flooring Solutions Inc. | 121,464 | 6/30/2038 | NAP | NAP | NAP | NAP | |||||||||||
12.12 | Property | Dreison | NAP | Maradyne Corporation and DCM Manufacturing, Inc. | 206,471 | 5/31/2033 | NAP | NAP | NAP | NAP | |||||||||||
12.13 | Property | Gem City | NAP | The Gem City Engineering Co. | 147,847 | 8/31/2030 | NAP | NAP | NAP | NAP | |||||||||||
12.14 | Property | Chemcore Austin | NAP | Chemcore Industries, Inc. | 40,662 | 4/30/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.15 | Property | Dirksen Screws Canton | NAP | Dirksen Screw Products Co. | 55,118 | 2/28/2033 | NAP | NAP | NAP | NAP | |||||||||||
12.16 | Property | Polartec | NAP | Polartec, LLC | 175,306 | 9/30/2030 | NAP | NAP | NAP | NAP | |||||||||||
12.17 | Property | Design Cabinetry TGK | NAP | Essential Cabinetry Holdings, LLC. | 92,367 | 8/31/2036 | NAP | NAP | NAP | NAP | |||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | NAP | Leonard’s Metal, Inc. | 91,363 | 10/31/2030 | NAP | NAP | NAP | NAP | |||||||||||
12.19 | Property | Custom Extrusions Rome | NAP | Ascend Custom Extrusions LLC and Profile Custom Extrusions, LLC | 151,693 | 3/31/2038 | NAP | NAP | NAP | NAP | |||||||||||
12.20 | Property | CECO - Indianapolis | NAP | Met-Pro Technologies LLC | 66,000 | 8/31/2030 | NAP | NAP | NAP | NAP | |||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | NAP | Leonard’s Metal, Inc. | 62,712 | 10/31/2030 | NAP | NAP | NAP | NAP | |||||||||||
12.22 | Property | Cast Aluminum Solutions | NAP | Cast Aluminum Solutions, LLC | 59,719 | 9/30/2031 | NAP | NAP | NAP | NAP | |||||||||||
12.23 | Property | Pyramyd Air | NAP | Pyramyd Air Ltd. | 70,867 | 11/30/2037 | NAP | NAP | NAP | NAP | |||||||||||
12.24 | Property | Workstream | NAP | Workstream Inc. | 76,893 | 3/31/2037 | NAP | NAP | NAP | NAP | |||||||||||
12.25 | Property | Techniks | NAP | Techniks Holdings, LLC | 40,418 | 1/31/2033 | NAP | NAP | NAP | NAP | |||||||||||
12.26 | Property | Cedar Creek Little Rock | NAP | BlueLinx Corporation | 82,959 | 6/30/2031 | NAP | NAP | NAP | NAP | |||||||||||
12.27 | Property | Cedar Creek Gulfport | NAP | BlueLinx Corporation | 88,061 | 5/31/2031 | NAP | NAP | NAP | NAP | |||||||||||
12.28 | Property | Chemcore Elk Grove | NAP | Chemcore Industries, Inc. | 25,576 | 4/30/2032 | NAP | NAP | NAP | NAP | |||||||||||
12.29 | Property | Total Plastics | NAP | Total Plastics Resources LLC | 44,033 | 10/31/2033 | NAP | NAP | NAP | NAP | |||||||||||
12.30 | Property | Design Cabinetry Barnes | NAP | Essential Cabinetry Holdings, LLC. | 21,572 | 8/31/2036 | NAP | NAP | NAP | NAP | |||||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | NAP | Clearwater Analytics | 107,809 | 10/31/2026 | US Bank | 34,421 | 3/31/2025 | US Ecology | 28,460 | 7/31/2025 | Stoel Rives | 25,974 | 6/30/2028 | PCA | 21,435 | 8/31/2025 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | NAP | Nordstrom Rack | 40,523 | 4/30/2024 | H&M | 29,600 | 1/31/2029 | Old Navy | 22,477 | 6/30/2025 | TJ Maxx | 21,609 | 4/30/2024 | NAP | |||
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | NAP | ||||||||||||||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | NAP | Vadata, Inc. | 148,580 | 4/30/2026 | NAP | NAP | NAP | NAP | |||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | NAP | Vadata, Inc. | 148,580 | 4/30/2026 | NAP | NAP | NAP | NAP | |||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | NAP | Vadata, Inc. | 148,580 | 9/30/2026 | NAP | NAP | NAP | NAP | |||||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | NAP | ||||||||||||||||
17.01 | Property | Wood Village Town Center | NAP | Kohl’s Department Stores | 87,501 | 1/31/2027 | Theresa’s Pet | 9,800 | 6/30/2024 | The Rock Wood Fired Pizza & Spirit | 5,196 | 6/30/2021 | The Sleep Train, Inc. | 5,091 | 9/30/2026 | National Vision, Inc. | 3,183 | 1/31/2020 | |||
17.02 | Property | Pecan Promenade | NAP | Ross Stores | 30,187 | 1/31/2022 | LA Fitness | 27,564 | 11/30/2029 | Dollar Tree | 10,000 | 10/31/2022 | Kirkland’s | 10,000 | 6/30/2020 | Shoe Show | 7,007 | 6/30/2026 | |||
17.03 | Property | Valley Plaza | NAP | US Foods | 60,145 | 3/31/2024 | Ross Stores | 27,650 | 1/31/2021 | Salon Boutique | 7,880 | 5/31/2028 | Banner Health | 5,000 | 8/31/2023 | Sprint | 4,230 | 8/31/2021 | |||
17.04 | Property | Pear Tree | NAP | JC Penney | 51,395 | 2/28/2024 | Lucky’s (SaveMart) | 49,377 | 3/31/2024 | Ross Stores | 25,976 | 1/30/2025 | Big 5 Sporting Goods | 16,520 | 5/31/2022 | Maurice’s | 5,300 | 1/31/2021 | |||
17.05 | Property | Glendale Market Square | NAP | Floor & Décor | 75,000 | 4/30/2028 | Linda Home Furnishings | 45,000 | 11/30/2024 | EJ’s Auction & Consignment | 28,909 | 11/30/2025 | Hospice of the Valley (White Dove) | 8,443 | 2/29/2020 | Cucina Tagliani | 4,920 | 4/30/2024 | |||
17.06 | Property | Central Park Shopping Center | NAP | Big Lots | 32,153 | 1/31/2023 | ARC Thrift Store | 29,294 | 5/31/2025 | Adventure Dental | 8,805 | 4/30/2024 | Fast Cash Pawn and Jewelry | 5,724 | 11/30/2019 | Comrade Brewery | 5,315 | 5/31/2021 | |||
17.07 | Property | Val Vista Towne Center | NAP | Ross Stores | 25,126 | 1/31/2022 | Petco | 13,221 | 1/31/2022 | Fred Astaire | 3,511 | 11/30/2024 | Val Vista Dental | 2,551 | 4/30/2020 | Regis Salon | 1,910 | 11/30/2019 | |||
17.08 | Property | 2641 Hall Ave - Riverside, CA | NAP | 48 Forty Solutions | 34,982 | 5/31/2023 | NAP | NAP | NAP | NAP | |||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | NAP | 48 Forty Solutions | 22,860 | 4/30/2024 | NAP | NAP | NAP | NAP | |||||||||||
17.10 | Property | Homeland - Bartow, FL | NAP | 48 Forty Solutions | 67,438 | 6/30/2025 | NAP | NAP | NAP | NAP | |||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | NAP | 48 Forty Solutions | 16,000 | 5/31/2023 | NAP | NAP | NAP | NAP | |||||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 118.65 | NAP | NAP | NAP | NAP | NAP | |||||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | NAP | Center for Goods | 6,000 | 11/30/2032 | NAP | NAP | NAP | NAP | |||||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | NAP | Yard House | 12,183 | 5/31/2032 | Barney’s Beanery | 6,000 | 12/31/2028 | Boiling Crab | 5,147 | 1/31/2027 | Panera Bread | 3,890 | 12/31/2020 | Steak ’N Shake | 2,988 | 11/30/2025 | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | NAP | Comcast | 211,152 | 3/31/2026 | NAP | NAP | NAP | NAP | |||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 98.63 | NAP | NAP | NAP | NAP | NAP | |||||||||||
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | NAP | Hobby Lobby | 55,000 | 3/1/2032 | Dicks Sporting Goods | 35,000 | 1/1/2028 | T.J. Maxx | 21,000 | 3/1/2027 | PetSmart | 18,080 | 3/1/2027 | Ulta | 10,075 | 4/1/2027 | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | NAP | BI Incorporated | 111,122 | 3/31/2030 | Tecomet | 41,570 | 8/31/2029 | NAP | NAP | NAP | |||||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | NAP | Burlington | 45,066 | 2/28/2033 | T.J. Maxx / HomeGoods | 40,307 | 3/31/2027 | Famous Footwear | 5,500 | 3/31/2027 | Popeyes | 3,515 | 9/30/2029 | Foot Locker | 3,200 | 1/31/2024 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | NAP | 13 Rattles | 9,300 | 9/30/2028 | Petite Studio | 3,300 | 10/31/2023 | NAP | NAP | NAP | |||||||
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 99.31 | NAP | NAP | NAP | NAP | NAP | |||||||||||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | NAP | The Auto Club Group | 4,816 | 12/31/2022 | Rib City Crosswinds, Inc. | 3,946 | 4/30/2022 | Food Ink, Corp. dba CD Roma | 2,999 | 11/30/2022 | Massage Lifestyle, LLC | 2,993 | 9/30/2023 | Tampa Fitness Partners V, LLC | 2,690 | 12/31/2023 | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 103.30 | NAP | NAP | NAP | NAP | NAP | |||||||||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | NAP | MedVet Associates, LLC | 26,194 | 2/14/2034 | USRC Royal Central, LLC | 7,268 | 2/28/2029 | Paragon Infusion | 3,757 | 8/30/2024 | ZN Labs | 1,295 | 2/14/2029 | NAP | |||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | NAP | ||||||||||||||||
35.01 | Property | Compass Self Storage Shelby | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
35.02 | Property | Compass Self Storage Fraser | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | NAP | Real Alloy | 20,612 | 9/30/2023 | Gastroenterology Associates of Cleveland | 16,814 | 3/21/2026 | International Excess Alliance | 10,749 | 9/30/2024 | Candescent Health | 9,632 | 4/30/2022 | Corporate Living | 8,375 | 6/30/2026 | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | NAP | Canopy | 9,536 | 8/31/2029 | Pasilla Mexican Grill | 1,992 | 5/31/2020 | Freshroll | 1,414 | 11/30/2021 | NAP | NAP | |||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 62.92 | NAP | NAP | NAP | NAP | NAP | |||||||||||
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | NAP | T.J. Maxx | 24,000 | 10/31/2024 | HomeGoods | 20,126 | 10/31/2028 | Petco | 13,937 | 1/31/2021 | Dollar Tree | 12,898 | 8/31/2021 | Get It Now, LLC (RAC) | 6,035 | 5/31/2023 | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | NAP | Aero Hose Corporation Inc | 15,275 | 12/31/2022 | Career Source North East Florida | 11,934 | 9/30/2020 | Florida Department of Child and Family | 10,760 | 5/14/2023 | Balfour Beatty Infrastructure, Inc | 7,581 | 5/30/2020 | Trinity Fitness Riverside, Inc | 4,317 | 9/30/2024 | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | NAP | Badcock Furniture | 34,292 | 1/31/2029 | Bargain Hunt | 26,955 | 1/31/2024 | Electric Cowboy | 18,000 | 8/31/2024 | Citi Trends | 17,830 | 11/30/2023 | Harbor Freight | 11,536 | 7/31/2026 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | NAP | NAP | NAP | NAP | NAP | NAP |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 6/11/2019 | No | NAP | 6/12/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | |
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
3.01 | Property | Legacy Corporate Centre I & II | 6/21/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | |||||||||||||
3.02 | Property | Crosstown Center I | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||||||||||
3.03 | Property | Crosstown Center II | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||||||||||
3.04 | Property | Legacy Corporate Centre III | 6/21/2019 | No | NAP | 6/21/2019 | NAP | NAP | No | |||||||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 6/19/2019 | No | NAP | 6/20/2019 | NAP | NAP | No | 51,587 | 17,196 | 14,660 | 7,330 | 0 | 2,664 | 0 | 0 | 0 | 0 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 6/20/2019 | No | NAP | 6/20/2019 | 6/19/2019 | 5% | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 386,928 | 12,309,694 | 0 | 2,321,544 | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 5/13/2019 | No | NAP | 5/9/2019 | 5/9/2019 | 3% | No | 525,523 | 87,587 | 0 | 0 | 0 | 0 | 0 | 39,293,262 | 0 | 0 | |
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | No | 347,991 | 57,999 | 34,225 | 5,704 | 150,000 | 0 | 150,000 | 1,667,365 | 0 | 0 | |||||||
8.01 | Property | 1350 West Middlefield | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||||||||||
8.02 | Property | 1212 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||||||||||
8.03 | Property | 850 - 900 North Shoreline | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | |||||||||||||
8.04 | Property | 1277 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | |||||||||||||
8.05 | Property | 1215 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | |||||||||||||
8.06 | Property | 1340 West Middlefield | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||||||||||
8.07 | Property | 1255 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||||||||||
8.08 | Property | 1305 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | |||||||||||||
8.09 | Property | 1330 West Middlefield | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||||||||||
8.10 | Property | 1245 Terra Bella | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 17% | No | |||||||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 6/6/2019 | No | NAP | 6/6/2019 | NAP | NAP | No | 28,868 | 28,868 | 1,090 | 0 | 0 | 328 | 0 | 0 | 2,038 | 0 | |
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No | 378,903 | 47,363 | 81,625 | 10,203 | 1,750,000 | 22,622 | 0 | 0 | 31,250 | 1,125,000 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | No | 0 | 0 | 0 | 0 | 50,000 | 0 | 717,125 | 0 | 0 | 2,689,217 | |||||||
12.01 | Property | Sherwood Foods Cleveland | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.02 | Property | Owens Corning | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||||
12.03 | Property | Hunter Defense Tech | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.04 | Property | Sterling Jewelers | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.06 | Property | Exec Cabinetry SC | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.07 | Property | Techniplas | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.08 | Property | Metalex (Jason Industries) | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||||
12.09 | Property | Nyloncraft | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.10 | Property | Dirksen Screws Shelby | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.11 | Property | Global Flooring | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.12 | Property | Dreison | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.13 | Property | Gem City | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||||
12.14 | Property | Chemcore Austin | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.15 | Property | Dirksen Screws Canton | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.16 | Property | Polartec | 5/28/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | |||||||||||||
12.17 | Property | Design Cabinetry TGK | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.19 | Property | Custom Extrusions Rome | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||||
12.20 | Property | CECO - Indianapolis | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.22 | Property | Cast Aluminum Solutions | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.23 | Property | Pyramyd Air | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.24 | Property | Workstream | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.25 | Property | Techniks | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.26 | Property | Cedar Creek Little Rock | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.27 | Property | Cedar Creek Gulfport | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.28 | Property | Chemcore Elk Grove | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
12.29 | Property | Total Plastics | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||||||||||
12.30 | Property | Design Cabinetry Barnes | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 6/8/2019 | No | NAP | 4/5/2019 | NAP | NAP | No | 309,374 | 103,125 | 0 | 0 | 0 | 8,070 | 96,843 | 0 | 32,281 | 1,150,000 | |
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No | 77,234 | 38,617 | 0 | 0 | 0 | 1,428 | 17,131 | 0 | 0 | 0 | |
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 7/17/2019 | No | NAP | NAP | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | No | 323,078 | 161,539 | 0 | 0 | 301,104 | 20,994 | 0 | 589,027 | 93,310 | 0 | |||||||
17.01 | Property | Wood Village Town Center | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 7% | No | |||||||||||||
17.02 | Property | Pecan Promenade | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.03 | Property | Valley Plaza | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.04 | Property | Pear Tree | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 17% | No | |||||||||||||
17.05 | Property | Glendale Market Square | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.06 | Property | Central Park Shopping Center | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.07 | Property | Val Vista Towne Center | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 18% | No | |||||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.10 | Property | Homeland - Bartow, FL | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 11% | No | |||||||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 6/13/2019 | No | NAP | 6/13/2019 | 6/13/2019 | 6% | No | 270,601 | 30,067 | 25,914 | 5,183 | 0 | 4,667 | 0 | 0 | 0 | 0 | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 5/21/2019 | No | NAP | 5/21/2019 | NAP | NAP | No | 284,030 | 40,576 | 20,936 | 4,187 | 0 | 19,612 | 0 | 0 | 0 | 0 | |
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | 252,907 | 84,302 | 0 | 0 | 0 | 417 | 4,999 | 0 | 0 | 0 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 5/29/2019 | No | NAP | 5/29/2019 | 5/29/2019 | 10% | No | 124,582 | 24,916 | 4,805 | 2,036 | 0 | 488 | 0 | 0 | 3,253 | 117,105 | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 1/16/2019 | No | NAP | 1/17/2019 | NAP | NAP | No | 57,547 | 28,774 | 4,533 | 4,533 | 0 | 2,112 | 42,230 | 0 | 21,115 | 0 | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 6/20/2019 | No | NAP | 6/20/2019 | NAP | NAP | No | 139,005 | 19,858 | 0 | 0 | 0 | 2% of Gross Revenues | 0 | 0 | 0 | 0 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 5/22/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | 43,954 | 4,884 | 0 | 0 | 0 | 0 | 0 | 200,000 | 0 | 200,000 | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 5/8/2019 | No | NAP | 5/9/2019 | NAP | NAP | No | 33,451 | 33,451 | 3,824 | 1,912 | 0 | 1,909 | 75,000 | 0 | 0 | 0 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 6/3/2019 | No | NAP | 5/17/2019 | NAP | NAP | No | 0 | 62,282 | 0 | 0 | 0 | 0 | 0 | 0 | 4,167 | 200,000 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 6/13/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | 281,065 | 93,688 | 0 | 0 | 0 | 6,542 | 0 | 0 | 0 | 0 | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | 34,082 | 11,361 | 0 | 0 | 0 | 199 | 2,385 | 0 | 3,333 | 200,000 | |
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 5/15/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | 123,209 | 20,535 | 0 | 0 | 0 | 7,312 | 0 | 0 | 0 | 0 | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 6/6/2019 | No | NAP | 6/7/2019 | NAP | NAP | No | 251,667 | 25,167 | 6,043 | 3,021 | 170,037 | 574 | 0 | 0 | 4,781 | 172,117 | |
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 5/16/2019 | No | NAP | 5/20/2019 | NAP | NAP | No | 10,332 | 10,332 | 0 | 0 | 0 | 1,617 | 40,000 | 0 | 0 | 0 | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 5/6/2019 | No | NAP | 5/6/2019 | NAP | NAP | No | 82,228 | 11,747 | 0 | 0 | 0 | 6,906 | 0 | 0 | 0 | 0 | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 6/14/2019 | No | NAP | 6/13/2019 | NAP | NAP | No | 62,101 | 12,420 | 17,271 | 3,454 | 0 | 857 | 0 | 0 | 0 | 0 | |
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No | 116,039 | 16,577 | 0 | 0 | 0 | 660 | 0 | 0 | 0 | 0 | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | No | 10,338 | 10,338 | 0 | 0 | 0 | 1,282 | 0 | 0 | 0 | 0 | |||||||
35.01 | Property | Compass Self Storage Shelby | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||||||||||
35.02 | Property | Compass Self Storage Fraser | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 5/27/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | 19,107 | 19,107 | 0 | 0 | 0 | 1,916 | 0 | 500,000 | 0 | 400,000 | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 5/20/2019 | No | NAP | 5/20/2019 | 5/17/2019 | 21% | Yes | 37,332 | 7,466 | 0 | 0 | 0 | 162 | 4,000 | 0 | 2,157 | 75,000 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 4/4/2019 | No | NAP | 4/4/2019 | 4/3/2019 | 6% | No | 27,373 | 9,124 | 4,742 | 1,581 | 0 | 1,746 | 0 | 0 | 0 | 0 | |
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | 56,306 | 6,509 | 10,068 | 5,034 | 182,282 | 4% of Gross Revenues | 0 | 0 | 0 | 0 | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 5/1/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | 40,712 | 13,571 | 0 | 0 | 0 | 5,619 | 0 | 250,000 | 0 | 250,000 | |
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 5/29/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | 59,455 | 14,864 | 5,527 | 2,764 | 0 | 1,898 | 0 | 400,000 | 9,491 | 569,460 | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 6/18/2019 | No | NAP | 6/18/2019 | NAP | NAP | No | 55,523 | 9,254 | 0 | 0 | 0 | 3,870 | 0 | 0 | 9,363 | 299,624 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 5/16/2019 | No | NAP | 5/16/2019 | NAP | NAP | No | 85,110 | 10,639 | 24,685 | 2,469 | 0 | 1,187 | 42,732 | 0 | 0 | 0 |
CGCMT 2019-GC41 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 ($) | Other Reserve Description | Borrower Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal’s New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 HY WM Unit Owner LP | No | NAP | Acquisition | 1,120,000,000 | 781,978,273 | 310,000,000 | 0 | ||
2 | Loan | 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 | No | Donal P. Barry, Sr. | Refinance | 210,000,000 | 609,705 | 0 | 0 | |
3 | Loan | 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 | No | JDM Real Estate Funds, LLC | Acquisition | 242,400,000 | 132,983,640 | 0 | 0 | ||
3.01 | Property | Legacy Corporate Centre I & II | ||||||||||||||||||||
3.02 | Property | Crosstown Center I | ||||||||||||||||||||
3.03 | Property | Crosstown Center II | ||||||||||||||||||||
3.04 | Property | Legacy Corporate Centre III | ||||||||||||||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 0 | 0 | 12,500 | 0 | 0 | 0 | 1,000,000 | 0 | Holdback Reserve | Lincoln Sponsor LLC | No | Aleksander Goldin | Refinance | 60,420,000 | 0 | 12,580,000 | 0 | |
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Post Ranch Inn LLC | No | Peter Heinemann and Michael Freed | Refinance | 60,000,000 | 0 | 0 | 0 | ||
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and 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 | No | BPR Nimbus LLC | Refinance | 760,000,000 | 0 | 215,000,000 | 0 | |
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | MT2 B3-4 LLC | No | Paul Guarantor LLC | Refinance | 350,000,000 | 0 | 240,000,000 | 0 | ||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ZIC 1212 Terra Bella LLC, ZIC 1215 Terra Bella LLC, ZIC 1245 Terra Bella LLC, ZIC 1255 Terra Bella LLC, ZIC 1305 Terra Bella LLC, ZIC 1330 W Middlefield LLC, ZIC 1340 W Middlefield LLC, ZIC 1350 W Middlefield LLC, ZCTB 1277 Terra Bella LLC and ZCTB 850 N Shoreline LLC | No | John Zappettini and Zappettini Investment Company, LLC | Refinance | 120,000,000 | 0 | 0 | 0 | ||
8.01 | Property | 1350 West Middlefield | ||||||||||||||||||||
8.02 | Property | 1212 Terra Bella | ||||||||||||||||||||
8.03 | Property | 850 - 900 North Shoreline | ||||||||||||||||||||
8.04 | Property | 1277 Terra Bella | ||||||||||||||||||||
8.05 | Property | 1215 Terra Bella | ||||||||||||||||||||
8.06 | Property | 1340 West Middlefield | ||||||||||||||||||||
8.07 | Property | 1255 Terra Bella | ||||||||||||||||||||
8.08 | Property | 1305 Terra Bella | ||||||||||||||||||||
8.09 | Property | 1330 West Middlefield | ||||||||||||||||||||
8.10 | Property | 1245 Terra Bella | ||||||||||||||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | SD Flushing DE LLC and SD Flushing Retail LLC | No | Steven J. Guttman | Refinance | 54,300,000 | 170,000 | 0 | 0 | ||
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | BCORE COPT DC-19 LLC | No | BREIT Operating Partnership, L.P. | Acquisition | 83,800,000 | 62,482,431 | 0 | 0 | ||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | ||||||||||||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | ||||||||||||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | ||||||||||||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | ||||||||||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 0 | 0 | 0 | 0 | 0 | 0 | 1,174,226 | 0 | Unfunded Tenant Obligations Reserve ($1,015,875); Free Rent Reserve ($158,351) | KC Summit Technology LLC | No | Jacob Weinreb | Refinance | 51,500,000 | 457,058 | 0 | 0 | |
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0 | 0 | 194,450 | 0 | 0 | 0 | 0 | 0 | SC USIP30P Property Company, LLC | 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 | ||
12.01 | Property | Sherwood Foods Cleveland | ||||||||||||||||||||
12.02 | Property | Owens Corning | ||||||||||||||||||||
12.03 | Property | Hunter Defense Tech | ||||||||||||||||||||
12.04 | Property | Sterling Jewelers | ||||||||||||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | ||||||||||||||||||||
12.06 | Property | Exec Cabinetry SC | ||||||||||||||||||||
12.07 | Property | Techniplas | ||||||||||||||||||||
12.08 | Property | Metalex (Jason Industries) | ||||||||||||||||||||
12.09 | Property | Nyloncraft | ||||||||||||||||||||
12.10 | Property | Dirksen Screws Shelby | ||||||||||||||||||||
12.11 | Property | Global Flooring | ||||||||||||||||||||
12.12 | Property | Dreison | ||||||||||||||||||||
12.13 | Property | Gem City | ||||||||||||||||||||
12.14 | Property | Chemcore Austin | ||||||||||||||||||||
12.15 | Property | Dirksen Screws Canton | ||||||||||||||||||||
12.16 | Property | Polartec | ||||||||||||||||||||
12.17 | Property | Design Cabinetry TGK | ||||||||||||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | ||||||||||||||||||||
12.19 | Property | Custom Extrusions Rome | ||||||||||||||||||||
12.20 | Property | CECO - Indianapolis | ||||||||||||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | ||||||||||||||||||||
12.22 | Property | Cast Aluminum Solutions | ||||||||||||||||||||
12.23 | Property | Pyramyd Air | ||||||||||||||||||||
12.24 | Property | Workstream | ||||||||||||||||||||
12.25 | Property | Techniks | ||||||||||||||||||||
12.26 | Property | Cedar Creek Little Rock | ||||||||||||||||||||
12.27 | Property | Cedar Creek Gulfport | ||||||||||||||||||||
12.28 | Property | Chemcore Elk Grove | ||||||||||||||||||||
12.29 | Property | Total Plastics | ||||||||||||||||||||
12.30 | Property | Design Cabinetry Barnes | ||||||||||||||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 0 | 0 | 71,500 | 0 | 0 | 0 | 0 | 0 | LN City Center Plaza LLC | No | LNRED Investments LLC | Acquisition | 46,850,000 | 35,885,772 | 0 | 0 | ||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Triad Master Owner LLC | No | Albert Laboz, Jason Laboz and Joseph Jody Laboz | Refinance | 85,000,000 | 0 | 0 | 0 | ||
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 1,365,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Ground Landlord, LLC | No | Jeffrey Gural, Barry Gosin, James Kuhn, Michael Perrucci and Richard Fischbein | Recapitalization | 146,600,000 | 0 | 0 | 0 | ||
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | BCORE COPT DC-15 LLC | No | BREIT Operating Partnership, L.P. | Acquisition | 69,800,000 | 51,395,261 | 0 | 0 | ||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | ||||||||||||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | ||||||||||||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | ||||||||||||||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 0 | 0 | 171,330 | 0 | 0 | 0 | 52,244 | 0 | Rent Concession Reserve | CP Denver REH, LLC, Glendale REH, LLC, IFCO Homeland REH, LLC, Pecan REH, LLC, Pear Tree REH, LLC, Valley Plaza REH, LLC, VAL Vista REH, LLC, Wood Village REH, LLC, 2621 Hall Ave REH, LLC, 2641 Hall Avenue REH, LLC and 606 W Troy REH, LLC | No | Trevor Smith, Joshua Volen and CIRE OpCo I, LLC | Refinance | 128,600,000 | 0 | 0 | 0 | |
17.01 | Property | Wood Village Town Center | ||||||||||||||||||||
17.02 | Property | Pecan Promenade | ||||||||||||||||||||
17.03 | Property | Valley Plaza | ||||||||||||||||||||
17.04 | Property | Pear Tree | ||||||||||||||||||||
17.05 | Property | Glendale Market Square | ||||||||||||||||||||
17.06 | Property | Central Park Shopping Center | ||||||||||||||||||||
17.07 | Property | Val Vista Towne Center | ||||||||||||||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | ||||||||||||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | ||||||||||||||||||||
17.10 | Property | Homeland - Bartow, FL | ||||||||||||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | ||||||||||||||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 0 | 0 | 10,063 | 0 | 0 | 0 | 2,051,792 | 51,792 | Holdback Reserve (Upfront: $2,000,000); Common Charges Reserve (Upfront: $51,792; Monthly: $51,792) | NBP Townhomes View, LLC | No | NBP Capital, LLC | Refinance | 26,000,000 | 0 | 0 | 0 | |
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Esperanza Hospitality, LLC | No | Alkesh Patel | Refinance | 21,500,000 | 0 | 0 | 0 | ||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309 Canal Owner LLC | No | Albert Laboz, Jason Laboz and Joseph Jody Laboz | Refinance | 20,750,000 | 0 | 0 | 0 | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 0 | 0 | 0 | 0 | 0 | 0 | 25,781 | 0 | Free Rent Reserve | Burbank Collection Associates LLC | No | Parham Yedidsion | Acquisition | 19,900,000 | 6,670,274 | 0 | 0 | |
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 0 | 0 | 0 | 0 | 0 | 0 | 225,000 | 0 | Tax Certiorari Reserve | MBARK Comcast LLC | No | Daniel Ari H. Gryfe | Acquisition | 19,600,000 | 8,573,510 | 0 | 0 | |
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 0 | PIP Reserve | 2019 Brookfield Investment, LLC | No | Dong Gi Kim and Aik Hong Tan | Acquisition | 18,600,000 | 8,817,002 | 0 | 185,169 | |
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 0 | 0 | 0 | 0 | 0 | 0 | 201,462 | 0 | Unfunded Obligations Reserve | Woodstock Oglethorpe Owner, LLC and Oglethorpe Square Investors, LLC | No | Jan R. Saperstein and Jeff Kerker | Acquisition | 17,146,500 | 7,778,506 | 0 | 0 | |
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 3,048,887 | 0 | Unfunded Obligations Reserve ($2,773,485.22); Tecomet Abated Rent Reserve ($275,401.30) | 6265 Gunbarrel Avenue LLC | No | Eric M. Sanders | Refinance | 17,000,000 | 0 | 0 | 0 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 0 | 0 | 0 | 0 | 0 | 0 | 94,921 | 0 | Unfunded Obligations Reserve | Oakwood Commons LLC | No | Mitchell C. Schneider | Refinance | 15,750,000 | 327,774 | 0 | 0 | |
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 0 | 0 | 0 | 0 | 0 | 0 | 386,048 | 0 | Unfunded Obligations Reserve ($363,548); Condo Assessment Reserve ($22,500) | Cliffside Urban Renewal Company, LLC | No | Leibel Lederman, CLL LLC and Joyce Demetrakis | Recapitalization | 60,000,000 | 16,669,063 | 70,000,000 | 100,000 | |
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 Howard Owner LLC | No | Albert Laboz, Jason Laboz, Joseph Jody Laboz, The Albert Laboz 2012 Family Delaware Trust, The Jason Laboz 2012 Family Delaware Trust and The Joseph Jody Laboz 2012 Family Delaware Trust | Refinance | 12,700,000 | 0 | 0 | 0 | ||
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CVHRM Orlando, LLC | No | Carol Cohen Family LLC, RMR Investment Company, LLC and HDT Cameron Hotels, Ltd. | Refinance | 12,000,000 | 0 | 0 | 0 | ||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 0 | 0 | 1,250 | 0 | 0 | 0 | 0 | 0 | Shoppes at the Royale LLC | No | Paul Caplan | Acquisition | 12,000,000 | 7,142,955 | 0 | 253,564 | ||
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 0 | 0 | 0 | 0 | 0 | 0 | 738,576 | 0 | Earnout Reserve | Crescent Ridge One LLC | No | David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr | Refinance | 12,000,000 | 0 | 0 | 0 | |
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CVH Florence, LLC | No | Eliot D. Cohen and Carol Cohen Family LLC | Refinance | 11,250,000 | 6,363 | 0 | 0 | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | HR-II, Ltd. | No | Kimberly A. Rosemurgy | Refinance | 11,000,000 | 0 | 0 | 0 | ||
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 0 | 0 | 0 | 0 | 0 | 0 | 500,196 | 0 | Free Rent Reserve ($359,791.17); Unfunded Obligations Reserve ($140,404.33) | Texas Veterinary Specialty Hospital Investors, LLC | No | David K. Ronck and Curtis R. Boisfontaine, Jr. | Refinance | 10,500,000 | 0 | 0 | 0 | |
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 10,500 | 10,500 | Ground Rent Reserve | Amsdell Storage Ventures III, LLC | No | Robert J. Amsdell and Barry L. Amsdell | Refinance | 10,000,000 | 1,322,000 | 0 | 0 | |
35.01 | Property | Compass Self Storage Shelby | ||||||||||||||||||||
35.02 | Property | Compass Self Storage Fraser | ||||||||||||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 0 | 0 | 0 | 0 | 0 | 0 | 249,156 | 0 | Unfunded Obligations Reserve | Bushwood, Ltd. | No | Edward B. Schwartz and Jonathan Berns | Refinance | 9,750,000 | 0 | 0 | 0 | |
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 0 | 0 | 0 | 0 | 0 | 0 | 859,027 | 0 | Unfunded Obligations Reserve ($668,306.60); Rent Reserve ($190,720) | Pine Kearny LLC | No | Sacks Realty LLC | Refinance | 8,210,000 | 0 | 0 | 0 | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 0 | 0 | 10,000 | 0 | 0 | 0 | 0 | 0 | Subsidiaria De San Conrado LLC | No | Michael J. Kilroy | Refinance | 8,200,000 | 0 | 0 | 0 | ||
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 0 | 0 | 21,338 | 0 | 0 | 0 | 20,000 | 5,000 | Seasonal Working Capital Reserve (Cap: $40,000) | Sapphire Eagles, LLC | No | Bhupinder S. Sodhi | Refinance | 7,300,000 | 0 | 0 | 0 | |
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Oak Creek Equities LLC | No | Francis Greenburger | Refinance | 6,880,000 | 0 | 0 | 0 | ||
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 0 | Ryder Lease Reserve | RLFED Fleming LLC | No | Yaron Kandelker | Acquisition | 6,500,000 | 3,234,742 | 0 | 0 | |
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 0 | 0 | 142,725 | 0 | 0 | 0 | 87,500 | 0 | Unfunded Obligations Reserve | Two Rivers Center, LLC | No | Mike M. Nassimi | Refinance | 6,000,000 | 0 | 0 | 0 | |
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Trinity SO PTN, L.P. | No | Donald G. Clements, Jr., Barry C. Wren and J. Art Nicholson | Refinance | 5,950,000 | 0 | 0 | 0 |
CGCMT 2019-GC41 Annex A
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 2,211,978,273 | 0 | 2,155,000,000 | 56,978,273 | 0 | 0 | 0 | 2,211,978,273 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5% or (iii) the occurence of a Lease Sweep Period | No | 1,020,000,000.00 | 310,000,000.00 | 4.21709677% | Yes | 1 | ||||||
2 | Loan | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 210,609,705 | 206,691,937 | 0 | 2,840,738 | 1,077,030 | 0 | 0 | 210,609,705 | Soft (Residential) / Hard (Nonresidential) | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0% | No | 140,000,000.00 | Yes | 2 | ||||||||
3 | Loan | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 375,383,640 | 0 | 375,000,000 | 383,640 | 0 | 0 | 0 | 375,383,640 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) the occurrence of a Lease Sweep Period | No | 180,000,000.00 | Yes | 3 | ||||||||
3.01 | Property | Legacy Corporate Centre I & II | No | Yes | 3.01 | ||||||||||||||||||||||
3.02 | Property | Crosstown Center I | No | Yes | 3.02 | ||||||||||||||||||||||
3.03 | Property | Crosstown Center II | No | Yes | 3.03 | ||||||||||||||||||||||
3.04 | Property | Legacy Corporate Centre III | No | Yes | 3.04 | ||||||||||||||||||||||
4 | Loan | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 73,000,000 | 66,981,017 | 0 | 1,614,768 | 1,078,747 | 3,325,468 | 0 | 73,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) from and after August 6, 2020, Debt Yield is less than 6.75% | No | Yes | 4 | |||||||||
5 | Loan | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 60,000,000 | 50,164,344 | 0 | 698,483 | 0 | 9,137,173 | 0 | 60,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the Anticipated Repayment Date, (iv) the commencement of a Mezzanine Trigger Period | No | Yes | 5 | |||||||||
6 | Loan | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 975,000,000 | 627,284,452 | 0 | 1,143,041 | 13,527,940 | 333,044,567 | 0 | 975,000,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5% | Yes | Various | 600,002 | 700,000,000.00 | 215,000,000.00 | 6.25000% | Yes | 6 | ||||
7 | Loan | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 590,000,000 | 408,943,870 | 0 | 26,972,612 | 39,818,785 | 114,264,733 | 0 | 590,000,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.90x or Combined DSCR is less than 1.50x, (iii) the Anticipated Repayment Date, (iv) the occurrence of a Lease Sweep Period, (v) the occurrence of a Mezzanine Loan Default | No | 294,750,000.00 | 155,000,000.00 | 3.76386% | 85,000,000 | 5.75000% | Yes | 7 | ||||
8 | Loan | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 120,000,000 | 76,803,012 | 0 | 671,453 | 2,199,581 | 6,650,690 | 33,675,264 | 120,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.00% | No | 65,000,000.00 | Yes | 8 | ||||||||
8.01 | Property | 1350 West Middlefield | No | Yes | 8.01 | ||||||||||||||||||||||
8.02 | Property | 1212 Terra Bella | No | Yes | 8.02 | ||||||||||||||||||||||
8.03 | Property | 850 - 900 North Shoreline | No | Yes | 8.03 | ||||||||||||||||||||||
8.04 | Property | 1277 Terra Bella | No | Yes | 8.04 | ||||||||||||||||||||||
8.05 | Property | 1215 Terra Bella | No | Yes | 8.05 | ||||||||||||||||||||||
8.06 | Property | 1340 West Middlefield | No | Yes | 8.06 | ||||||||||||||||||||||
8.07 | Property | 1255 Terra Bella | No | Yes | 8.07 | ||||||||||||||||||||||
8.08 | Property | 1305 Terra Bella | No | Yes | 8.08 | ||||||||||||||||||||||
8.09 | Property | 1330 West Middlefield | No | Yes | 8.09 | ||||||||||||||||||||||
8.10 | Property | 1245 Terra Bella | No | Yes | 8.10 | ||||||||||||||||||||||
9 | Loan | GACC | DBR Investments Co. Limited | Delong Self Storage | 54,470,000 | 54,089,708 | 0 | 350,334 | 29,958 | 0 | 0 | 54,470,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x | No | Yes | 9 | |||||||||
10 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 146,282,431 | 0 | 144,932,315 | 1,350,116 | 0 | 0 | 0 | 146,282,431 | Hard | 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 | No | 32,250,000.00 | Yes | 10 | ||||||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | No | Yes | 10.01 | ||||||||||||||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | No | Yes | 10.02 | ||||||||||||||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | No | Yes | 10.03 | ||||||||||||||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | No | Yes | 10.04 | ||||||||||||||||||||||
11 | Loan | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 51,957,058 | 47,975,146 | 0 | 597,157 | 3,384,754 | 0 | 0 | 51,957,058 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the Closing Date, with respect to the GSA Trigger Period | Yes | 12/1/2028 | 568,355 | Yes | 11 | |||||||
12 | Loan | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 196,783,420 | 0 | 195,250,000 | 1,288,970 | 244,450 | 0 | 0 | 196,783,420 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | 80,358,000.00 | Yes | 12 | ||||||||
12.01 | Property | Sherwood Foods Cleveland | No | Yes | 12.01 | ||||||||||||||||||||||
12.02 | Property | Owens Corning | No | Yes | 12.02 | ||||||||||||||||||||||
12.03 | Property | Hunter Defense Tech | No | Yes | 12.03 | ||||||||||||||||||||||
12.04 | Property | Sterling Jewelers | No | Yes | 12.04 | ||||||||||||||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | No | Yes | 12.05 | ||||||||||||||||||||||
12.06 | Property | Exec Cabinetry SC | No | Yes | 12.06 | ||||||||||||||||||||||
12.07 | Property | Techniplas | No | Yes | 12.07 | ||||||||||||||||||||||
12.08 | Property | Metalex (Jason Industries) | No | Yes | 12.08 | ||||||||||||||||||||||
12.09 | Property | Nyloncraft | No | Yes | 12.09 | ||||||||||||||||||||||
12.10 | Property | Dirksen Screws Shelby | No | Yes | 12.10 | ||||||||||||||||||||||
12.11 | Property | Global Flooring | No | Yes | 12.11 | ||||||||||||||||||||||
12.12 | Property | Dreison | No | Yes | 12.12 | ||||||||||||||||||||||
12.13 | Property | Gem City | No | Yes | 12.13 | ||||||||||||||||||||||
12.14 | Property | Chemcore Austin | No | Yes | 12.14 | ||||||||||||||||||||||
12.15 | Property | Dirksen Screws Canton | No | Yes | 12.15 | ||||||||||||||||||||||
12.16 | Property | Polartec | No | Yes | 12.16 | ||||||||||||||||||||||
12.17 | Property | Design Cabinetry TGK | No | Yes | 12.17 | ||||||||||||||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | No | Yes | 12.18 | ||||||||||||||||||||||
12.19 | Property | Custom Extrusions Rome | No | Yes | 12.19 | ||||||||||||||||||||||
12.20 | Property | CECO - Indianapolis | No | Yes | 12.20 | ||||||||||||||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | No | Yes | 12.21 | ||||||||||||||||||||||
12.22 | Property | Cast Aluminum Solutions | No | Yes | 12.22 | ||||||||||||||||||||||
12.23 | Property | Pyramyd Air | No | Yes | 12.23 | ||||||||||||||||||||||
12.24 | Property | Workstream | No | Yes | 12.24 | ||||||||||||||||||||||
12.25 | Property | Techniks | No | Yes | 12.25 | ||||||||||||||||||||||
12.26 | Property | Cedar Creek Little Rock | No | Yes | 12.26 | ||||||||||||||||||||||
12.27 | Property | Cedar Creek Gulfport | No | Yes | 12.27 | ||||||||||||||||||||||
12.28 | Property | Chemcore Elk Grove | No | Yes | 12.28 | ||||||||||||||||||||||
12.29 | Property | Total Plastics | No | Yes | 12.29 | ||||||||||||||||||||||
12.30 | Property | Design Cabinetry Barnes | No | Yes | 12.30 | ||||||||||||||||||||||
13 | Loan | GSMC | Goldman Sachs Bank USA | City Center Plaza | 82,735,772 | 0 | 81,950,000 | 404,899 | 380,874 | 0 | 0 | 82,735,772 | 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, (iv) the occurrence of a Critical Tenant Trigger Event | No | Yes | 13 | |||||||||
14 | Loan | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 85,000,000 | 64,909,586 | 0 | 1,894,880 | 77,234 | 18,118,300 | 0 | 85,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.25%, (iii) the occurrence of a Specified Tenant Trigger Period | No | 40,000,000.00 | Yes | 14 | ||||||||
15 | Loan | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Casino and Resort Bethlehem | 146,600,000 | 0 | 0 | 2,535,166 | 1,365,880 | 142,698,954 | 0 | 146,600,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) the occurrence of a Lease Sweep Period | No | 101,600,000.00 | Yes | 15 | ||||||||
16 | Loan | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 121,195,261 | 0 | 120,067,685 | 1,127,576 | 0 | 0 | 0 | 121,195,261 | Hard | 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 | No | 29,000,000.00 | Yes | 16 | ||||||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | No | Yes | 16.01 | ||||||||||||||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | No | Yes | 16.02 | ||||||||||||||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | No | Yes | 16.03 | ||||||||||||||||||||||
17 | Loan | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 128,600,000 | 101,632,278 | 0 | 2,569,664 | 1,436,784 | 22,961,274 | 0 | 128,600,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | 101,440,000.00 | Yes | 17 | ||||||||
17.01 | Property | Wood Village Town Center | No | Yes | 17.01 | ||||||||||||||||||||||
17.02 | Property | Pecan Promenade | No | Yes | 17.02 | ||||||||||||||||||||||
17.03 | Property | Valley Plaza | No | Yes | 17.03 | ||||||||||||||||||||||
17.04 | Property | Pear Tree | No | Yes | 17.04 | ||||||||||||||||||||||
17.05 | Property | Glendale Market Square | No | Yes | 17.05 | ||||||||||||||||||||||
17.06 | Property | Central Park Shopping Center | No | Yes | 17.06 | ||||||||||||||||||||||
17.07 | Property | Val Vista Towne Center | No | Yes | 17.07 | ||||||||||||||||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | No | Yes | 17.08 | ||||||||||||||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | No | Yes | 17.09 | ||||||||||||||||||||||
17.10 | Property | Homeland - Bartow, FL | No | Yes | 17.10 | ||||||||||||||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | No | Yes | 17.11 | ||||||||||||||||||||||
18 | Loan | GACC | DBR Investments Co. Limited | Townhomes with a View | 26,000,000 | 13,730,597 | 0 | 455,034 | 2,358,370 | 9,455,999 | 0 | 26,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75%, (iii) the occurrence of a Mezzanine Trigger Period | No | Yes | 18 | |||||||||
19 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 21,500,000 | 11,164,085 | 0 | 496,969 | 304,966 | 9,533,981 | 0 | 21,500,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | 11/30/2033 | Yes | 19 | ||||||||
20 | Loan | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 20,750,000 | 9,872,185 | 0 | 609,639 | 252,907 | 10,015,268 | 0 | 20,750,000 | Soft (Residential); Hard (Retail) | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25%, (iii) the occurrence of a Specified Tenant Trigger Period | No | Yes | 20 | |||||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 26,570,274 | 0 | 26,000,000 | 415,106 | 155,168 | 0 | 0 | 26,570,274 | Hard | Springing | (i) in the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period | No | Yes | 21 | |||||||||
22 | Loan | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 28,173,510 | 0 | 27,500,000 | 386,430 | 287,080 | 0 | 0 | 28,173,510 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Lease Sweep Period | No | Yes | 22 | |||||||||
23 | Loan | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 27,602,171 | 0 | 26,700,000 | 263,167 | 639,005 | 0 | 0 | 27,602,171 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) Bankruptcy Action of Manager | No | 7/31/2034 | Yes | 23 | ||||||||
24 | Loan | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 24,925,006 | 0 | 24,150,000 | 329,590 | 445,415 | 0 | 0 | 24,925,006 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | Yes | 3/1/2037 | 0 | Yes | 24 | |||||||
25 | Loan | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 17,000,000 | 9,431,794 | 0 | 882,777 | 3,086,161 | 3,599,267 | 0 | 17,000,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) commencing with the fiscal quarter beginning January 1, 2020, DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | Yes | 25 | |||||||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 16,077,774 | 15,297,256 | 0 | 685,598 | 94,921 | 0 | 0 | 16,077,774 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | Yes | 26 | |||||||||
27 | Loan | CREFI | Citi Real Estate Funding Inc. | The Centre | 146,769,063 | 131,371,507 | 0 | 1,911,802 | 667,113 | 0 | 12,818,641 | 146,769,063 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | 45,000,000.00 | 70,000,000.00 | 3.45000% | Yes | 27 | ||||||
28 | Loan | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 12,700,000 | 11,133,360 | 0 | 258,218 | 34,082 | 1,274,340 | 0 | 12,700,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25%, (iii) the occurrence of a Specified Tenant Trigger Period | No | Yes | 28 | |||||||||
29 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 12,000,000 | 10,977,364 | 0 | 230,984 | 123,209 | 668,443 | 0 | 12,000,000 | 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 termination of the Franchise Agreement | No | 3/31/2038 | Yes | 29 | ||||||||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 19,396,519 | 0 | 18,500,000 | 467,523 | 428,996 | 0 | 0 | 19,396,519 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 30 | |||||||||
31 | Loan | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 12,000,000 | 9,461,944 | 0 | 346,763 | 748,908 | 1,442,384 | 0 | 12,000,000 | None | None | (i) the occurrence of an Event of Default, (ii) commencing with the fiscal quarter beginning April 1, 2020, DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | No | Yes | 31 | |||||||||
32 | Loan | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 11,256,363 | 10,971,152 | 0 | 202,983 | 82,228 | 0 | 0 | 11,256,363 | 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 termination of the Franchise Agreement | No | 2/28/2038 | Yes | 32 | ||||||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 11,000,000 | 6,234,148 | 0 | 319,945 | 79,373 | 4,366,535 | 0 | 11,000,000 | 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 | Yes | 33 | |||||||||
34 | Loan | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 10,500,000 | 6,879,950 | 0 | 728,116 | 616,235 | 2,275,699 | 0 | 10,500,000 | 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, (iv) the occurrence of a Critical Tenant Trigger Event | No | Yes | 34 | |||||||||
35 | Loan | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 11,322,000 | 10,975,771 | 0 | 325,391 | 20,838 | 0 | 0 | 11,322,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.5% | Yes | Yes | 35 | |||||||||
35.01 | Property | Compass Self Storage Shelby | Yes | 10/31/2034 | 120,000 | Yes | 35.01 | ||||||||||||||||||||
35.02 | Property | Compass Self Storage Fraser | No | Yes | 35.02 | ||||||||||||||||||||||
36 | Loan | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 9,750,000 | 8,177,697 | 0 | 325,879 | 768,263 | 478,161 | 0 | 9,750,000 | 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 | Yes | 36 | |||||||||
37 | Loan | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 8,210,000 | 5,112,460 | 0 | 244,293 | 896,359 | 1,956,888 | 0 | 8,210,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) from and after March 6, 2020, DSCR is less than 1.15x, (iii) the occurrence of a Critical Tenant Trigger Event | No | Yes | 37 | |||||||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 8,200,000 | 4,198,122 | 0 | 164,153 | 42,114 | 3,795,610 | 0 | 8,200,000 | Soft | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 38 | |||||||||
39 | Loan | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 7,300,000 | 5,018,143 | 0 | 230,779 | 289,993 | 1,761,085 | 0 | 7,300,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x | No | Yes | 39 | |||||||||
40 | Loan | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 6,880,000 | 279,522 | 0 | 116,958 | 290,712 | 6,192,809 | 0 | 6,880,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | Yes | 40 | |||||||||
41 | Loan | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 9,734,742 | 0 | 8,996,000 | 263,760 | 474,982 | 0 | 0 | 9,734,742 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) the occurrence of a Mezzanine Trigger Period, (iv) the occurrence of a Lease Sweep Period | No | Yes | 41 | |||||||||
42 | Loan | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 6,000,000 | 2,899,760 | 0 | 178,401 | 285,748 | 2,636,091 | 0 | 6,000,000 | 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, (iv) the occurrence of a Critical Tenant Trigger Event | No | Yes | 42 | |||||||||
43 | Loan | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 5,950,000 | 3,705,747 | 0 | 212,025 | 109,795 | 1,922,433 | 0 | 5,950,000 | Springing | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | Yes | 43 |
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date / ARD. |
(4) | Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Principal’s New Cash Contribution" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Principal’s New Cash Contribution" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes. With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan. See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s). |
MORTGAGE POOL CHARACTERISTICS | |
Mortgage Pool Characteristics | |
Initial Pool Balance | $1,276,634,964 |
Number of Mortgage Loans | 43 |
Number of Mortgaged Properties | 100 |
Average Cut-off Date Mortgage Loan Balance | $29,689,185 |
Weighted Average Mortgage Interest Rate | 3.86566% |
Weighted Average Remaining Term to Maturity (months) | 113 |
Weighted Average Remaining Amortization Term (months) | 371 |
Weighted Average Cut-off Date LTV Ratio | 58.3% |
Weighted Average Maturity Date LTV Ratio | 56.5% |
Weighted Average Underwritten NCF Debt Service Coverage Ratio | 2.48x |
Weighted Average Debt Yield on Underwritten NOI | 10.4% |
COLLATERAL OVERVIEW | |||||||
Mortgage Loans by Loan Seller | |||||||
Mortgage Loan Seller | Mortgage Loans | Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | |||
Citi Real Estate Funding Inc. | 11 | 21 | 306,920,000 | 24.0% | |||
Goldman Sachs Mortgage Company | 20 | 57 | 540,512,906 | 42.3% | |||
German American Capital Corporation | 10 | 20 | 273,952,059 | 21.5% | |||
German American Capital Corporation; Goldman Sachs Mortgage Company | 2 | 2 | 155,250,000 | 12.2% | |||
Total | 43 | 100 | 1,276,634,964 | 100.0% | |||
Top 10 Mortgage Loans | |||||||
Top 10 Mortgage Loans | Loan Seller | Cut-off Date Balance ($) | % of Initial Pool Balance | Cut-off Date LTV Ratio | UW NOI Debt Yield | UW NCF DSCR | Property Type |
30 Hudson Yards | GACC, GSMC | 100,000,000 | 7.8% | 50.9% | 10.9% | 3.45 | Office |
Millennium Park Plaza | GSMC | 70,000,000 | 5.5% | 65.8% | 7.5% | 2.01 | Mixed Use |
USAA Office Portfolio | GSMC | 62,400,000 | 4.9% | 63.8% | 9.8% | 2.84 | Office |
The Lincoln Apartments | CREFI | 60,420,000 | 4.7% | 57.2% | 6.6% | 1.58 | Multifamily |
Post Ranch Inn | GACC | 60,000,000 | 4.7% | 42.3% | 18.3% | 4.88 | Hospitality |
Grand Canal Shoppes | GSMC | 60,000,000 | 4.7% | 46.3% | 9.6% | 2.46 | Retail |
Moffett Towers II Buildings 3 & 4 | GSMC, GACC | 55,250,000 | 4.3% | 44.3% | 13.2% | 3.46 | Office |
The Zappettini Portfolio | CREFI | 55,000,000 | 4.3% | 64.0% | 8.0% | 1.83 | Office |
Delong Self Storage | GACC | 54,300,000 | 4.3% | 60.3% | 8.6% | 2.01 | Mixed Use |
Powered Shell Portfolio - Manassas | GSMC | 51,550,000 | 4.0% | 55.9% | 9.9% | 2.61 | Industrial |
Property Types | |||||||
Property Type / Detail | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Office | 23 | 425,547,745 | 33.3% | ||||
Suburban | 20 | 268,197,745 | 21.0% | ||||
CBD | 2 | 146,850,000 | 11.5% | ||||
Medical | 1 | 10,500,000 | 0.8% | ||||
Retail | 15 | 207,670,140 | 16.3% | ||||
Anchored | 12 | 115,770,140 | 9.1% | ||||
Specialty Retail | 1 | 60,000,000 | 4.7% | ||||
Shadow Anchored | 2 | 31,900,000 | 2.5% | ||||
Mixed Use | 5 | 163,700,000 | 12.8% | ||||
Multifamily/Office/Retail | 1 | 70,000,000 | 5.5% | ||||
Self Storage/Retail | 1 | 54,300,000 | 4.3% | ||||
Multifamily/Retail | 1 | 20,750,000 | 1.6% | ||||
Office/Retail | 1 | 12,700,000 | 1.0% | ||||
Manufactured Housing Community/Self Storage | 1 | 5,950,000 | 0.5% | ||||
Industrial | 42 | 161,508,868 | 12.7% | ||||
Data Center | 7 | 92,350,000 | 7.2% | ||||
Warehouse/Distribution | 22 | 30,081,764 | 2.4% | ||||
Flex | 1 | 17,000,000 | 1.3% | ||||
Manufacturing | 10 | 14,122,617 | 1.1% | ||||
Cold Storage | 1 | 5,586,377 | 0.4% | ||||
Manufacturing/Warehouse | 1 | 2,368,110 | 0.2% | ||||
Hospitality | 6 | 130,588,212 | 10.2% | ||||
Full Service | 2 | 78,600,000 | 6.2% | ||||
Extended Stay | 3 | 44,696,153 | 3.5% | ||||
Limited Service | 1 | 7,292,059 | 0.6% | ||||
Multifamily | 5 | 121,620,000 | 9.5% | ||||
High Rise | 2 | 75,420,000 | 5.9% | ||||
Garden | 3 | 46,200,000 | 3.6% | ||||
Land | 1 | 45,000,000 | 3.5% | ||||
Self Storage | 3 | 21,000,000 | 1.6% | ||||
Total | 100 | 1,276,634,964 | 100.0% | ||||
Geographic Distribution | |||||||
Property Location | Number of Mortgaged Properties | Aggregate Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
New York | 6 | 293,170,000 | 23.0% | ||||
California | 17 | 203,037,548 | 15.9% | ||||
Virginia | 7 | 92,350,000 | 7.2% | ||||
Florida | 10 | 83,614,729 | 6.5% | ||||
Illinois | 4 | 73,764,062 | 5.8% | ||||
Texas | 6 | 68,910,217 | 5.4% | ||||
Nevada | 1 | 60,000,000 | 4.7% | ||||
Ohio | 10 | 54,799,093 | 4.3% | ||||
Missouri | 3 | 53,785,919 | 4.2% | ||||
Idaho | 1 | 46,850,000 | 3.7% | ||||
Pennsylvania | 1 | 45,000,000 | 3.5% | ||||
Oregon | 3 | 38,676,053 | 3.0% | ||||
Arizona | 5 | 33,562,120 | 2.6% | ||||
Wisconsin | 3 | 27,791,604 | 2.2% | ||||
Colorado | 2 | 20,036,808 | 1.6% | ||||
Georgia | 2 | 18,365,229 | 1.4% | ||||
Michigan | 6 | 15,761,032 | 1.2% | ||||
New Jersey | 1 | 15,000,000 | 1.2% | ||||
Kentucky | 2 | 14,419,325 | 1.1% | ||||
Tennessee | 2 | 7,302,417 | 0.6% | ||||
Indiana | 4 | 4,340,027 | 0.3% | ||||
Minnesota | 1 | 2,388,658 | 0.2% | ||||
South Carolina | 1 | 2,368,110 | 0.2% | ||||
Arkansas | 1 | 706,323 | 0.1% | ||||
Mississippi | 1 | 635,691 | 0.0% | ||||
Total | 100 | 1,276,634,964 | 100.0% | ||||
Distribution of Amortization Types | |||||||
Amortization Type | Number of Mortgage Loans | Cut-off Date Balance ($) | % of Initial Pool Balance | ||||
Interest Only | 25 | 912,470,000 | 71.5% | ||||
Interest Only, Then Amortizing | 8 | 117,596,500 | 9.2% | ||||
Interest Only - ARD | 2 | 115,250,000 | 9.0% | ||||
Amortizing (30 Years) | 7 | 86,318,464 | 6.8% | ||||
Amortizing (35 Years) | 1 | 45,000,000 | 3.5% | ||||
Total | 43 | 1,276,634,964 | 100.0% |