FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.:333-228597-02 | ||
FREE WRITING PROSPECTUS, DATED JULY 29, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 | 8, 9, 10, 11, 12 | 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 | 8, 13, 14, 15, 16 | 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 | 8, 17 | 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 | 18, 19, 20, 21 | 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 | 22, 23 | 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 | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | 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 | 8, 33, 34, 35, 36, 37, 38 | 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 | 8, 39, 40, 41, 42, 43, 44, 45, 46 | 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 | 47 | 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 | 8, 48 | 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 | 49, 50, 51, 52, 53 | 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 | 8, 54, 55, 56, 57, 58 | 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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | 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 | NAP |
14 | Loan | 8, 70, 71 | 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 | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | NAP | NAP | 77 Sands Boulevard | Bethlehem | Pennsylvania | 18015 | Other | Land | NAP | NAP |
16 | Loan | 8, 74 | 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 | 8, 75, 76 | 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 | 77 | 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 | 78 | 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 | 79 | 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 | 80, 81, 82, 83 | 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 | 84, 85, 86 | 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 | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | NAP | NAP | 863 West Oglethorpe Highway | Hinesville | Georgia | 31313 | Retail | Anchored | 2016-2017 | NAP |
25 | Loan | 89, 90 | 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 | 8, 91, 92, 93 | 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 | 94 | 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 | 95, 96 | 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 | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | NAP | NAP | 2298 Faraday Boulevard | Grove City | Ohio | 43123 | Multifamily | Garden | 2019 | NAP |
32 | Loan | 99, 100 | 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 | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | NAP | NAP | 11343 North Central Expressway | Dallas | Texas | 75243 | Office | Medical | 2019 | NAP |
35 | Loan | 103 | 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 | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | NAP | NAP | 3700 Park East Drive | Beachwood | Ohio | 44122 | Office | Suburban | 1978 | 2005 |
37 | Loan | 105 | 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 | 106 | 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 | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | NAP | NAP | 8551 South Howell Avenue | Oak Creek | Wisconsin | 53154 | Retail | Anchored | 1988 | NAP |
41 | Loan | 109, 110 | 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 | 111, 112, 113 | 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 | 114 | 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 | 8, 9, 10, 11, 12 | 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 | 8, 13, 14, 15, 16 | 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 | 8, 17 | 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 | 18, 19, 20, 21 | 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 | 22, 23 | 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 | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | 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 | 8, 33, 34, 35, 36, 37, 38 | 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 | 8, 39, 40, 41, 42, 43, 44, 45, 46 | 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 | 47 | 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 | 8, 48 | 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 | 49, 50, 51, 52, 53 | 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 | 8, 54, 55, 56, 57, 58 | 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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | 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 | 8, 70, 71 | 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 | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 2,608,541 | SF | 56.20 | Fee Simple | 45,000,000 | 45,000,000 | 45,000,000 | 3.5% | 38,523,871 | 4.38000% |
16 | Loan | 8, 74 | 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 | 8, 75, 76 | 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 | 77 | 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 | 78 | 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 | 79 | 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 | 80, 81, 82, 83 | 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 | 84, 85, 86 | 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 | 87, 88 | 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 | 89, 90 | 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 | 8, 91, 92, 93 | 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 | 94 | 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 | 95, 96 | 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 | 97, 98 | 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 | 99, 100 | 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 | 101, 102 | 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 | 103 | 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 | 104 | 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 | 105 | 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 | 106 | 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 | 107, 108 | 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 | 109, 110 | 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 | 111, 112, 113 | 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 | 114 | 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 | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 0.00903% | 3.10097% | 262,766.20 | 3,153,194.40 | 2,680,215.29 | 32,162,583.45 | Interest Only | Actual/360 | 1 | 120 |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 0.00939% | 3.65061% | 216,465.28 | 2,597,583.36 | 432,930.55 | 5,195,166.60 | Interest Only | Actual/360 | 0 | 120 |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 0.00943% | 3.36057% | 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 | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 0.00903% | 3.93097% | 201,134.26 | 2,413,611.12 | Interest Only | Actual/360 | 0 | 120 | ||
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 0.00903% | 3.28097% | 166,784.72 | 2,001,416.64 | Interest Only - ARD | Actual/360 | 0 | 120 | ||
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 0.01028% | 3.73052% | 189,637.78 | 2,275,653.36 | 2,212,440.74 | 26,549,288.88 | Interest Only | Actual/360 | 1 | 120 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 0.00903% | 3.75483% | 175,701.25 | 2,108,415.00 | 937,338.36 | 11,248,060.32 | Interest Only - ARD | Actual/360 | 1 | 120 |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 0.00903% | 4.29097% | 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 | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 0.00903% | 4.16597% | 191,542.62 | 2,298,511.44 | Interest Only | Actual/360 | 1 | 120 | ||
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 0.00951% | 3.62779% | 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 | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 0.00903% | 3.66597% | 159,909.29 | 1,918,911.48 | Interest Only | Actual/360 | 0 | 60 | ||
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0.01953% | 3.76047% | 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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 0.01903% | 3.78097% | 150,418.87 | 1,805,026.44 | Interest Only | Actual/360 | 1 | 120 | ||
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 0.00959% | 3.52041% | 134,213.54 | 1,610,562.48 | 119,300.93 | 1,431,611.16 | Interest Only | Actual/360 | 1 | 120 |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 0.00903% | 4.37097% | 209,633.68 | 2,515,604.16 | 473,306.27 | 5,679,675.24 | Amortizing | Actual/360 | 0 | 0 |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 0.00964% | 3.62766% | 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 | 8, 75, 76 | 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 | 0.01673% | 4.12227% | 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 | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | 0.00903% | 4.39097% | 130,197.84 | 1,562,374.08 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | ||
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 0.00903% | 4.52097% | 109,320.92 | 1,311,851.04 | Amortizing | Actual/360 | 1 | 0 | ||
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 0.00903% | 3.94097% | 69,250.72 | 831,008.64 | Interest Only | Actual/360 | 0 | 120 | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 0.00903% | 3.84097% | 93,292.84 | 1,119,514.08 | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | |||
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 0.00903% | 4.84097% | 103,427.60 | 1,241,131.20 | Interest Only, Then Amortizing | Actual/360 | 2 | 84 | ||
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 0.00903% | 3.90097% | 87,836.88 | 1,054,042.56 | Amortizing | Actual/360 | 0 | 0 | ||
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 0.00903% | 4.02097% | 82,156.85 | 985,882.20 | Interest Only, Then Amortizing | Actual/360 | 1 | 48 | ||
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 0.03903% | 4.17097% | 60,470.02 | 725,640.24 | Interest Only | Actual/360 | 2 | 120 | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 0.03903% | 3.88097% | 52,164.58 | 625,974.96 | Interest Only | Actual/360 | 1 | 120 | |||
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 0.00903% | 5.67263666666667% | 72,007.23 | 864,086.76 | 216,021.70 | 2,592,260.41 | Interest Only | Actual/360 | 1 | 60 |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 0.00903% | 3.98097% | 42,813.99 | 513,767.88 | Interest Only | Actual/360 | 0 | 120 | ||
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 0.00903% | 4.37097% | 59,949.63 | 719,395.56 | Amortizing | Actual/360 | 0 | 0 | ||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 0.00903% | 3.77097% | 38,325.00 | 459,900.00 | Interest Only | Actual/360 | 0 | 120 | |||
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 0.00903% | 4.10097% | 58,053.44 | 696,641.28 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | ||
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 0.00903% | 4.47097% | 56,868.49 | 682,421.88 | Amortizing | Actual/360 | 2 | 0 | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 0.04903% | 3.60097% | 33,923.03 | 407,076.36 | Interest Only | Actual/360 | 1 | 120 | |||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 0.05778% | 4.14222% | 51,346.80 | 616,161.60 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 0.05778% | 4.54222% | 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 | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 0.05778% | 4.20222% | 48,021.24 | 576,254.88 | Amortizing | Actual/360 | 1 | 0 | ||
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 0.04903% | 4.07097% | 28,579.16 | 342,949.92 | Interest Only | Actual/360 | 0 | 120 | ||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 0.00903% | 4.93097% | 34,225.51 | 410,706.12 | Interest Only | Actual/360 | 1 | 120 | |||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 0.00903% | 4.89097% | 38,743.05 | 464,916.60 | Amortizing | Actual/360 | 1 | 0 | ||
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 0.00903% | 3.96097% | 23,077.46 | 276,929.52 | Interest Only | Actual/360 | 1 | 120 | ||
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 0.00903% | 4.54097% | 33,127.93 | 397,535.16 | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | ||
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 0.00903% | 4.28097% | 29,657.07 | 355,884.84 | Amortizing | Actual/360 | 1 | 0 | ||
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 0.05778% | 4.59222% | 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 |
1 | Loan | 8, 9, 10, 11, 12 | 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 | |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 120 | 120 | 120 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 120 | 121 | 120 | 0 | 0 | 7/2/2019 | 6 | 8/6/2019 | 8/6/2029 | |
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 | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 120 | 120 | 120 | 0 | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | |
5 | Loan | 22, 23 | 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 | |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | 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 | Loan | 8, 33, 34, 35, 36, 37, 38 | 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 | |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 58 | 60 | 58 | 0 | 0 | 5/31/2019 | 6 | 7/6/2019 | 6/6/2024 | |
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 | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 119 | 120 | 119 | 0 | 0 | 7/2/2019 | 6 | 8/6/2019 | 7/6/2029 | |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 119 | 120 | 119 | 0 | 0 | 7/1/2019 | 1 | 8/1/2019 | 7/6/2029 | |
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 | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 60 | 60 | 60 | 0 | 0 | 7/17/2019 | 6 | 9/6/2019 | 8/6/2024 | |
12 | Loan | 8, 54, 55, 56, 57, 58 | 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 | |
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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 119 | 120 | 119 | 0 | 0 | 6/26/2019 | 6 | 8/6/2019 | 7/6/2029 | |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 119 | 120 | 119 | 0 | 0 | 7/3/2019 | 6 | 8/6/2019 | 7/6/2029 | |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 0 | 120 | 120 | 420 | 420 | 7/23/2019 | 6 | 9/6/2019 | 9/6/2019 | |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 119 | 120 | 119 | 0 | 0 | 7/1/2019 | 1 | 8/1/2019 | 7/6/2029 | |
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 | 8, 75, 76 | 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 | |
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 | 77 | 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 |
19 | Loan | 78 | 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 | |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 120 | 120 | 120 | 0 | 0 | 7/22/2019 | 6 | 9/6/2019 | 8/6/2029 | |
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 | |
22 | Loan | 80, 81, 82, 83 | 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 |
23 | Loan | 84, 85, 86 | 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 | |
24 | Loan | 87, 88 | 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 |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 118 | 120 | 118 | 0 | 0 | 6/4/2019 | 6 | 7/6/2019 | 6/6/2029 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 119 | 120 | 119 | 0 | 0 | 6/7/2019 | 6 | 8/6/2019 | 7/6/2029 | ||
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 59 | 60 | 59 | 0 | 0 | 6/28/2019 | 6 | 8/6/2019 | 7/6/2024 | |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 120 | 120 | 120 | 0 | 0 | 7/17/2019 | 6 | 9/6/2019 | 8/6/2029 | |
29 | Loan | 95, 96 | 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 | |
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 | ||
31 | Loan | 97, 98 | 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 |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 0 | 60 | 58 | 360 | 358 | 6/3/2019 | 6 | 7/6/2019 | 7/6/2019 | |
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 | ||
34 | Loan | 101, 102 | 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 |
35 | Loan | 103 | 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 | |
35.01 | Property | Compass Self Storage Shelby | |||||||||||||
35.02 | Property | Compass Self Storage Fraser | |||||||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 0 | 120 | 119 | 360 | 359 | 6/24/2019 | 6 | 8/6/2019 | 8/6/2019 | |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 120 | 120 | 120 | 0 | 0 | 7/23/2019 | 6 | 9/6/2019 | 8/6/2029 | |
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 | ||
39 | Loan | 106 | 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 | |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 119 | 120 | 119 | 0 | 0 | 6/20/2019 | 6 | 8/6/2019 | 7/6/2029 | |
41 | Loan | 109, 110 | 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 |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 0 | 120 | 119 | 360 | 359 | 6/21/2019 | 6 | 8/6/2019 | 8/6/2019 | |
43 | Loan | 114 | 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 |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2016 EGI | 2016 Expenses ($) | 2016 NOI ($) | 2017 EGI ($) |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance or YM1%/90_0%/5 | N/A | N/A | N/A | N/A | |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 8/6/2029 | No | 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 | |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 8/6/2029 | No | 0 | 0 | Lockout/11_YM1%/106_0%/4 | N/A | N/A | N/A | N/A | |
3.01 | Property | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | |||||||||
3.02 | Property | Crosstown Center I | N/A | N/A | N/A | N/A | |||||||||
3.03 | Property | Crosstown Center II | N/A | N/A | N/A | N/A | |||||||||
3.04 | Property | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | |||||||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 8/6/2029 | Yes | 8/6/2034 | 0 | 0 | Lockout/35_YM1%/80_0%/5 | 26,876,682 | 17,918,087 | 8,958,595 | 15,185,638 |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 7/1/2029 | No | 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 | |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 7/6/2029 | Yes | 6/6/2034 | 0 | 0 | Lockout/24_YM1%/1_Defeasance or YM1%/88_0%/7 | N/A | N/A | N/A | N/A |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 6/6/2024 | No | 0 | 0 | YM1%/26_Defeasance or YM1%/27_0%/7 | N/A | N/A | N/A | N/A | |
8.01 | Property | 1350 West Middlefield | 1,078,227 | 107,095 | 971,132 | 1,117,781 | |||||||||
8.02 | Property | 1212 Terra Bella | 979,341 | 162,233 | 817,108 | 1,071,207 | |||||||||
8.03 | Property | 850 - 900 North Shoreline | 1,394,436 | 192,068 | 1,202,368 | 1,354,187 | |||||||||
8.04 | Property | 1277 Terra Bella | N/A | N/A | N/A | N/A | |||||||||
8.05 | Property | 1215 Terra Bella | 846,597 | 95,708 | 750,889 | N/A | |||||||||
8.06 | Property | 1340 West Middlefield | 554,200 | 93,965 | 460,234 | 595,228 | |||||||||
8.07 | Property | 1255 Terra Bella | 658,764 | 89,807 | 568,957 | 820,936 | |||||||||
8.08 | Property | 1305 Terra Bella | 785,993 | 88,731 | 697,263 | 820,429 | |||||||||
8.09 | Property | 1330 West Middlefield | 712,500 | 174,038 | 538,462 | 740,460 | |||||||||
8.10 | Property | 1245 Terra Bella | 559,192 | 62,557 | 496,635 | 707,306 | |||||||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,548,198 | 1,014,725 | 1,533,473 | 4,189,817 | |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 7/6/2029 | No | 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 | |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 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 | |||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 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 | |||||||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 8/6/2024 | No | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 9,810,217 | 3,639,861 | 6,170,356 | 9,701,960 | |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | |
12.01 | Property | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | |||||||||
12.02 | Property | Owens Corning | N/A | N/A | N/A | N/A | |||||||||
12.03 | Property | Hunter Defense Tech | N/A | N/A | N/A | N/A | |||||||||
12.04 | Property | Sterling Jewelers | N/A | N/A | N/A | N/A | |||||||||
12.05 | Property | Cedar Creek Brooklyn Park | N/A | N/A | N/A | N/A | |||||||||
12.06 | Property | Exec Cabinetry SC | N/A | N/A | N/A | N/A | |||||||||
12.07 | Property | Techniplas | N/A | N/A | N/A | N/A | |||||||||
12.08 | Property | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | |||||||||
12.09 | Property | Nyloncraft | N/A | N/A | N/A | N/A | |||||||||
12.10 | Property | Dirksen Screws Shelby | N/A | N/A | N/A | N/A | |||||||||
12.11 | Property | Global Flooring | N/A | N/A | N/A | N/A | |||||||||
12.12 | Property | Dreison | N/A | N/A | N/A | N/A | |||||||||
12.13 | Property | Gem City | N/A | N/A | N/A | N/A | |||||||||
12.14 | Property | Chemcore Austin | N/A | N/A | N/A | N/A | |||||||||
12.15 | Property | Dirksen Screws Canton | N/A | N/A | N/A | N/A | |||||||||
12.16 | Property | Polartec | N/A | N/A | N/A | N/A | |||||||||
12.17 | Property | Design Cabinetry TGK | 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 | |||||||||
12.19 | Property | Custom Extrusions Rome | N/A | N/A | N/A | N/A | |||||||||
12.20 | Property | CECO - Indianapolis | N/A | N/A | N/A | N/A | |||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | |||||||||
12.22 | Property | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | |||||||||
12.23 | Property | Pyramyd Air | N/A | N/A | N/A | N/A | |||||||||
12.24 | Property | Workstream | N/A | N/A | N/A | N/A | |||||||||
12.25 | Property | Techniks | N/A | N/A | N/A | N/A | |||||||||
12.26 | Property | Cedar Creek Little Rock | N/A | N/A | N/A | N/A | |||||||||
12.27 | Property | Cedar Creek Gulfport | N/A | N/A | N/A | N/A | |||||||||
12.28 | Property | Chemcore Elk Grove | N/A | N/A | N/A | N/A | |||||||||
12.29 | Property | Total Plastics | N/A | N/A | N/A | N/A | |||||||||
12.30 | Property | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | |||||||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 8,316,084 | |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 9,580,838 | 743,840 | 8,836,998 | 9,688,129 | |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | N/A | |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 7/6/2029 | No | 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 | |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 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 | |||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | N/A | N/A | N/A | N/A | |||||||||
17 | Loan | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 6/6/2029 | No | 0 | 0 | Lockout/24_YM1%/89_0%/7 | N/A | N/A | N/A | N/A | |
17.01 | Property | Wood Village Town Center | N/A | N/A | N/A | N/A | |||||||||
17.02 | Property | Pecan Promenade | 2,740,791 | 988,747 | 1,752,044 | 2,854,118 | |||||||||
17.03 | Property | Valley Plaza | 2,080,692 | 506,959 | 1,573,733 | 2,231,849 | |||||||||
17.04 | Property | Pear Tree | 2,043,906 | 487,163 | 1,556,743 | 2,156,706 | |||||||||
17.05 | Property | Glendale Market Square | 2,892,540 | 786,173 | 2,106,367 | 2,574,463 | |||||||||
17.06 | Property | Central Park Shopping Center | 2,117,642 | 747,569 | 1,370,073 | 2,183,914 | |||||||||
17.07 | Property | Val Vista Towne Center | 1,088,058 | 232,183 | 855,876 | 1,474,944 | |||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 229,566 | 21,163 | 208,403 | 234,120 | |||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 315,703 | 29,807 | 285,895 | 313,848 | |||||||||
17.10 | Property | Homeland - Bartow, FL | 292,592 | 82,220 | 210,372 | 265,962 | |||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 328,675 | 11,828 | 316,847 | 332,458 | |||||||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 2,671,412 | 1,342,146 | 1,329,266 | 3,145,426 | |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 5,870,474 | |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 3,064,982 | 942,550 | 2,122,432 | 2,181,368 | |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/89_0%/7 | 1,144,075 | 596,342 | 547,733 | 2,260,847 | ||
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | N/A | |
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 8,267,074 | |
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | N/A | N/A | |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | 894,439 | |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 1,637,821 | ||
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 7/6/2024 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | N/A | |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 8/6/2026 | No | 0 | 0 | Lockout/11_YM1%/68_0%/5 | N/A | N/A | N/A | N/A | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 1,685,564 | 444,883 | 1,240,681 | 1,816,264 | ||
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 6/6/2029 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 6/6/2024 | No | 0 | 0 | Lockout/11_YM1%/44_0%/5 | N/A | N/A | N/A | 885,166 | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,559,653 | 508,672 | 1,050,981 | 1,612,102 | ||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 1,553,715 | 646,596 | 907,119 | 1,577,665 | |
35.01 | Property | Compass Self Storage Shelby | 904,799 | 401,151 | 503,648 | 934,398 | |||||||||
35.02 | Property | Compass Self Storage Fraser | 648,916 | 245,445 | 403,471 | 643,267 | |||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,191,285 | 650,142 | 541,143 | 1,641,919 | |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 8/6/2029 | No | 0 | 0 | Lockout/11_YM1%/102_0%/7 | N/A | N/A | N/A | N/A | |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 7/6/2029 | No | 0 | 0 | Lockout/36_YM2%/77_0%/7 | 941,408 | 393,080 | 548,328 | 1,029,933 | ||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,236,113 | 1,186,307 | 1,049,806 | 2,675,140 | |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,107,831 | 336,042 | 771,789 | 1,148,462 | |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 7/6/2029 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 890,056 | 291,882 | 598,174 | 865,838 | |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 8/6/2029 | No | 0 | 0 | Lockout/24_Defeasance/93_0%/3 | 1,025,851 | 406,420 | 619,431 | 1,077,248 |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) | Most Recent NOI Date (if past 2018) | Most Recent # of months |
1 | Loan | 8, 9, 10, 11, 12 | 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 | N/A | N/A | N/A | NAV | NAV |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 6,198,041 | 14,211,819 | 21,775,900 | 6,410,039 | 15,365,861 | 22,194,678 | 6,549,845 | 15,644,833 | 5/31/2019 | 12 |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
3.01 | Property | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
3.02 | Property | Crosstown Center I | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
3.03 | Property | Crosstown Center II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
3.04 | Property | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | N/A | N/A | N/A | N/A | N/A | 3,345,164 | 1,111,532 | 2,233,631 | 5/31/2019 | 12 |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 9,264,768 | 5,920,870 | 29,080,736 | 17,252,909 | 11,827,827 | 29,758,597 | 18,361,755 | 11,396,842 | 5/31/2019 | 12 |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 3/31/2019 | 12 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | 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 | N/A | N/A | N/A | NAV | NAV |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | N/A | N/A | 9,652,372 | 1,847,444 | 7,804,928 | 10,197,152 | 1,917,505 | 8,279,647 | 3/31/2019 | 12 |
8.01 | Property | 1350 West Middlefield | 115,950 | 1,001,832 | 1,156,262 | 125,920 | 1,030,342 | 1,160,322 | 130,870 | 1,029,452 | 3/31/2019 | 12 | |||
8.02 | Property | 1212 Terra Bella | 156,002 | 915,205 | 1,113,897 | 190,072 | 923,825 | 1,151,010 | 201,131 | 949,879 | 3/31/2019 | 12 | |||
8.03 | Property | 850 - 900 North Shoreline | 241,299 | 1,112,888 | 1,471,799 | 146,538 | 1,325,261 | 1,558,649 | 176,145 | 1,382,504 | 3/31/2019 | 12 | |||
8.04 | Property | 1277 Terra Bella | N/A | N/A | 1,612,758 | 417,422 | 1,195,336 | 1,822,338 | 425,955 | 1,396,383 | 3/31/2019 | 12 | |||
8.05 | Property | 1215 Terra Bella | 151,237 | (151,237) | 961,148 | 132,416 | 828,732 | 1,052,915 | 137,490 | 915,425 | 3/31/2019 | 12 | |||
8.06 | Property | 1340 West Middlefield | 116,542 | 478,686 | N/A | 144,621 | (144,621) | 168,448 | 135,852 | 32,595 | 3/31/2019 | 12 | |||
8.07 | Property | 1255 Terra Bella | 146,803 | 674,133 | 916,540 | 218,818 | 697,723 | 878,362 | 212,869 | 665,493 | 3/31/2019 | 12 | |||
8.08 | Property | 1305 Terra Bella | 93,880 | 726,549 | 883,707 | 103,351 | 780,356 | 880,432 | 104,605 | 775,827 | 3/31/2019 | 12 | |||
8.09 | Property | 1330 West Middlefield | 191,592 | 548,868 | 754,680 | 190,915 | 563,765 | 759,180 | 215,563 | 543,617 | 3/31/2019 | 12 | |||
8.10 | Property | 1245 Terra Bella | 119,100 | 588,206 | 781,581 | 177,372 | 604,209 | 765,495 | 177,025 | 588,470 | 3/31/2019 | 12 | |||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 1,362,425 | 2,827,392 | 5,333,810 | 1,400,321 | 3,933,489 | 5,608,334 | 1,484,012 | 4,124,323 | 5/31/2019 | 12 |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 3,530,095 | 6,171,865 | 9,291,814 | 3,870,231 | 5,421,583 | 9,546,568 | 3,807,223 | 5,739,346 | 4/30/2019 | 12 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
12.01 | Property | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.02 | Property | Owens Corning | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.03 | Property | Hunter Defense Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.04 | Property | Sterling Jewelers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.05 | Property | Cedar Creek Brooklyn Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.06 | Property | Exec Cabinetry SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.07 | Property | Techniplas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.08 | Property | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.09 | Property | Nyloncraft | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.10 | Property | Dirksen Screws Shelby | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.11 | Property | Global Flooring | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.12 | Property | Dreison | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.13 | Property | Gem City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.14 | Property | Chemcore Austin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.15 | Property | Dirksen Screws Canton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.16 | Property | Polartec | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.17 | Property | Design Cabinetry TGK | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.19 | Property | Custom Extrusions Rome | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.20 | Property | CECO - Indianapolis | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.21 | Property | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.22 | Property | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.23 | Property | Pyramyd Air | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.24 | Property | Workstream | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.25 | Property | Techniks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.26 | Property | Cedar Creek Little Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.27 | Property | Cedar Creek Gulfport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.28 | Property | Chemcore Elk Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.29 | Property | Total Plastics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
12.30 | Property | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 4,397,411 | 3,918,673 | 8,264,909 | 4,271,282 | 3,993,627 | N/A | N/A | N/A | NAV | NAV |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 883,675 | 8,804,454 | 9,569,700 | 832,107 | 8,737,593 | 8,282,436 | 825,128 | 7,457,308 | 5/31/2019 | 12 |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV | |||
17 | Loan | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | N/A | N/A | 17,277,730 | 4,616,971 | 12,660,759 | 17,561,596 | 4,694,815 | 12,866,781 | 2/28/2019 | 12 |
17.01 | Property | Wood Village Town Center | N/A | N/A | 2,452,348 | 584,313 | 1,868,035 | 2,801,565 | 663,382 | 2,138,183 | 2/28/2019 | 12 | |||
17.02 | Property | Pecan Promenade | 963,259 | 1,890,858 | 2,889,453 | 941,721 | 1,947,732 | 2,874,992 | 928,260 | 1,946,733 | 2/28/2019 | 12 | |||
17.03 | Property | Valley Plaza | 524,561 | 1,707,288 | 2,299,616 | 551,143 | 1,748,473 | 2,285,063 | 554,428 | 1,730,635 | 2/28/2019 | 12 | |||
17.04 | Property | Pear Tree | 619,411 | 1,537,295 | 2,603,067 | 705,998 | 1,897,070 | 2,608,254 | 701,355 | 1,906,899 | 2/28/2019 | 12 | |||
17.05 | Property | Glendale Market Square | 746,001 | 1,828,462 | 2,119,604 | 553,160 | 1,566,444 | 2,033,560 | 540,861 | 1,492,700 | 2/28/2019 | 12 | |||
17.06 | Property | Central Park Shopping Center | 717,680 | 1,466,234 | 2,332,463 | 767,722 | 1,564,741 | 2,305,891 | 795,370 | 1,510,521 | 2/28/2019 | 12 | |||
17.07 | Property | Val Vista Towne Center | 381,471 | 1,093,473 | 1,437,803 | 384,336 | 1,053,467 | 1,448,918 | 372,574 | 1,076,344 | 2/28/2019 | 12 | |||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 21,417 | 212,703 | 226,729 | 22,209 | 204,520 | 249,753 | 32,217 | 217,536 | 2/28/2019 | 12 | |||
17.09 | Property | 606 W Troy - Indianapolis, IN | 21,676 | 292,172 | 312,765 | 33,151 | 279,614 | 335,563 | 33,151 | 302,412 | 2/28/2019 | 12 | |||
17.10 | Property | Homeland - Bartow, FL | 53,050 | 212,912 | 273,790 | 55,216 | 218,574 | 274,807 | 55,216 | 219,591 | 2/28/2019 | 12 | |||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 11,960 | 320,498 | 330,092 | 18,003 | 312,089 | 343,230 | 18,003 | 325,227 | 2/28/2019 | 12 | |||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | 1,471,902 | 1,673,524 | 3,501,725 | 1,585,327 | 1,916,398 | 3,572,898 | 1,675,933 | 1,896,964 | 4/30/2019 | 12 |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 3,057,045 | 2,813,429 | 5,922,547 | 3,279,521 | 2,643,026 | 5,883,598 | 3,301,866 | 2,581,732 | 4/30/2019 | 12 |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 1,023,236 | 1,158,132 | 2,226,777 | 1,091,965 | 1,134,812 | 2,704,354 | 1,133,417 | 1,570,937 | 4/30/2019 | 12 |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 638,520 | 1,622,327 | 2,352,339 | 765,666 | 1,586,673 | 2,509,876 | 778,055 | 1,731,821 | 6/30/2019 | 12 | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 6,241,884 | 2,025,190 | 9,034,876 | 6,766,438 | 2,268,438 | 9,230,108 | 6,812,879 | 2,417,230 | 5/31/2019 | 12 |
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | N/A | N/A | 2,277,317 | 415,085 | 1,862,232 | N/A | N/A | N/A | NAV | NAV |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 661,154 | 233,285 | 1,233,233 | 771,213 | 462,020 | 1,308,909 | 784,681 | 524,228 | 3/31/2019 | 12 |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 1,051,945 | 585,876 | 2,701,318 | 1,179,690 | 1,521,628 | 2,979,489 | 1,395,600 | 1,583,889 | 5/31/2019 | 12 | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | N/A | N/A | N/A | N/A | N/A | 4,387,558 | 2,205,275 | 2,182,283 | 8/31/2019 | 12 |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 378,269 | 1,437,995 | 1,821,511 | 402,084 | 1,419,428 | N/A | N/A | N/A | NAV | NAV | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 511,690 | 373,476 | 4,113,800 | 2,259,905 | 1,853,895 | 4,143,748 | 2,308,054 | 1,835,694 | 4/30/2019 | 12 |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 518,224 | 1,093,878 | 1,597,925 | 499,816 | 1,098,109 | 1,561,563 | 487,521 | 1,074,042 | 4/30/2019 | 12 | |
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 659,360 | 918,304 | 1,571,563 | 659,778 | 911,785 | 1,597,246 | 654,336 | 942,910 | 4/30/2019 | 12 |
35.01 | Property | Compass Self Storage Shelby | 407,344 | 527,053 | 893,347 | 400,226 | 493,121 | 888,753 | 393,782 | 494,971 | 4/30/2019 | 12 | |||
35.02 | Property | Compass Self Storage Fraser | 252,016 | 391,251 | 678,216 | 259,552 | 418,664 | 708,493 | 260,554 | 447,939 | 4/30/2019 | 12 | |||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 668,142 | 973,777 | 1,733,475 | 713,371 | 1,020,104 | 1,695,187 | 712,047 | 983,140 | 3/31/2019 | 12 |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 444,436 | 585,497 | 1,054,584 | 465,161 | 589,423 | 1,081,418 | 471,382 | 610,036 | 4/30/2019 | 12 | |
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 1,440,359 | 1,234,780 | 3,046,473 | 1,662,359 | 1,384,115 | 2,992,357 | 1,631,651 | 1,360,706 | 4/30/2019 | 12 |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 378,538 | 769,924 | 966,191 | 357,157 | 609,034 | N/A | N/A | N/A | NAV | NAV |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | NAV | NAV |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 282,126 | 583,712 | 882,780 | 305,115 | 577,665 | 924,086 | 302,136 | 621,950 | 3/31/2019 | 12 |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 445,573 | 631,675 | 993,995 | 426,237 | 567,758 | 994,762 | 408,384 | 586,378 | 6/30/2019 | 12 |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | Not Available | 164,291,079 | 42,267,893 | 122,023,186 | 10.9% | 292,647 | 0 | 121,730,539 | 3.45 | 10.9% |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | Trailing 12 | 22,411,024 | 6,752,423 | 15,658,602 | 7.5% | 11,400 | 0 | 15,647,202 | 2.01 | 7.5% |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | Not Available | 31,543,524 | 7,885,881 | 23,657,643 | 9.8% | 176,298 | 0 | 23,481,345 | 2.84 | 9.7% |
3.01 | Property | Legacy Corporate Centre I & II | Not Available | 8,793,660 | 2,198,415 | 6,595,245 | 47,785 | 0 | 6,547,460 | ||||||
3.02 | Property | Crosstown Center I | Not Available | 8,883,037 | 2,220,759 | 6,662,278 | 52,174 | 0 | 6,610,104 | ||||||
3.03 | Property | Crosstown Center II | Not Available | 8,475,444 | 2,118,861 | 6,356,583 | 47,310 | 0 | 6,309,273 | ||||||
3.04 | Property | Legacy Corporate Centre III | Not Available | 5,391,383 | 1,347,846 | 4,043,538 | 29,029 | 0 | 4,014,509 | ||||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | Trailing 12 | 5,139,409 | 1,247,187 | 3,892,222 | 6.6% | 39,024 | 33,437 | 3,819,761 | 1.58 | 6.4% |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | Trailing 12 | 29,758,597 | 18,807,717 | 10,950,880 | 18.3% | 1,190,344 | 0 | 9,760,536 | 4.88 | 16.3% |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | Trailing 12 | 104,029,334 | 31,007,624 | 73,021,709 | 9.6% | 0 | 2,023,806 | 70,997,903 | 2.46 | 9.3% |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | Not Available | 57,629,637 | 11,259,997 | 46,369,641 | 13.2% | 145,025 | 0 | 46,224,616 | 3.46 | 13.2% |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | Trailing 12 | 10,955,024 | 1,364,472 | 9,590,551 | 8.0% | 35,410 | 0 | 9,555,142 | 1.83 | 8.0% |
8.01 | Property | 1350 West Middlefield | Trailing 12 | 1,527,012 | 87,291 | 1,439,720 | 4,176 | 0 | 1,435,544 | ||||||
8.02 | Property | 1212 Terra Bella | Trailing 12 | 1,421,995 | 143,696 | 1,278,299 | 5,231 | 0 | 1,273,068 | ||||||
8.03 | Property | 850 - 900 North Shoreline | Trailing 12 | 1,463,239 | 171,583 | 1,291,656 | 4,412 | 0 | 1,287,244 | ||||||
8.04 | Property | 1277 Terra Bella | Trailing 12 | 1,579,663 | 295,220 | 1,284,443 | 3,378 | 0 | 1,281,065 | ||||||
8.05 | Property | 1215 Terra Bella | Trailing 12 | 999,561 | 80,997 | 918,565 | 3,519 | 0 | 915,046 | ||||||
8.06 | Property | 1340 West Middlefield | Trailing 12 | 953,003 | 92,855 | 860,148 | 3,519 | 0 | 856,630 | ||||||
8.07 | Property | 1255 Terra Bella | Trailing 12 | 844,013 | 145,872 | 698,141 | 2,531 | 0 | 695,611 | ||||||
8.08 | Property | 1305 Terra Bella | Trailing 12 | 696,261 | 61,925 | 634,335 | 2,918 | 0 | 631,417 | ||||||
8.09 | Property | 1330 West Middlefield | Trailing 12 | 734,706 | 158,337 | 576,369 | 3,519 | 0 | 572,850 | ||||||
8.10 | Property | 1245 Terra Bella | Trailing 12 | 735,571 | 126,697 | 608,874 | 2,207 | 0 | 606,667 | ||||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | Trailing 12 | 6,013,422 | 1,361,026 | 4,652,396 | 8.6% | 1,931 | 24,450 | 4,626,015 | 2.01 | 8.5% |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | Not Available | 8,383,057 | 85,615 | 8,297,442 | 9.9% | 42,222 | 176,549 | 8,078,671 | 2.61 | 9.6% |
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | Not Available | 2,539,434 | 25,926 | 2,513,508 | 12,939 | 52,284 | 2,448,285 | ||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | Not Available | 2,343,524 | 23,956 | 2,319,568 | 12,939 | 52,218 | 2,254,411 | ||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | Not Available | 1,738,820 | 17,775 | 1,721,046 | 7,429 | 35,977 | 1,677,639 | ||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | Not Available | 1,761,278 | 17,958 | 1,743,320 | 8,915 | 36,069 | 1,698,335 | ||||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | Trailing 12 | 10,532,516 | 3,884,425 | 6,648,092 | 12.9% | 138,446 | 381,947 | 6,127,699 | 3.19 | 11.9% |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | Not Available | 13,695,724 | 273,914 | 13,421,810 | 10.3% | 358,562 | 622,712 | 12,440,535 | 2.49 | 9.5% |
12.01 | Property | Sherwood Foods Cleveland | Not Available | 1,393,594 | 27,872 | 1,365,722 | 34,501 | 70,005 | 1,261,216 | ||||||
12.02 | Property | Owens Corning | Not Available | 1,071,573 | 21,431 | 1,050,141 | 22,290 | 25,125 | 1,002,726 | ||||||
12.03 | Property | Hunter Defense Tech | Not Available | 840,511 | 16,810 | 823,701 | 26,037 | 33,044 | 764,620 | ||||||
12.04 | Property | Sterling Jewelers | Not Available | 842,184 | 16,844 | 825,340 | 13,457 | 31,620 | 780,264 | ||||||
12.05 | Property | Cedar Creek Brooklyn Park | Not Available | 641,541 | 12,831 | 628,711 | 13,617 | 20,844 | 594,250 | ||||||
12.06 | Property | Exec Cabinetry SC | Not Available | 650,873 | 13,017 | 637,855 | 20,591 | 26,369 | 590,895 | ||||||
12.07 | Property | Techniplas | Not Available | 638,047 | 12,761 | 625,286 | 13,721 | 24,312 | 587,254 | ||||||
12.08 | Property | Metalex (Jason Industries) | Not Available | 573,396 | 11,468 | 561,928 | 15,580 | 27,770 | 518,579 | ||||||
12.09 | Property | Nyloncraft | Not Available | 551,532 | 11,031 | 540,501 | 18,563 | 70,657 | 451,281 | ||||||
12.10 | Property | Dirksen Screws Shelby | Not Available | 512,951 | 10,259 | 502,692 | 8,097 | 21,878 | 472,717 | ||||||
12.11 | Property | Global Flooring | Not Available | 515,326 | 10,307 | 505,019 | 12,146 | 13,584 | 479,289 | ||||||
12.12 | Property | Dreison | Not Available | 530,405 | 10,608 | 519,797 | 20,647 | 21,287 | 477,862 | ||||||
12.13 | Property | Gem City | Not Available | 426,105 | 8,522 | 417,583 | 14,785 | 17,321 | 385,477 | ||||||
12.14 | Property | Chemcore Austin | Not Available | 367,056 | 7,341 | 359,715 | 4,066 | 20,668 | 334,980 | ||||||
12.15 | Property | Dirksen Screws Canton | Not Available | 357,988 | 7,160 | 350,829 | 5,512 | 15,286 | 330,031 | ||||||
12.16 | Property | Polartec | Not Available | 359,075 | 7,181 | 351,893 | 17,531 | 18,446 | 315,916 | ||||||
12.17 | Property | Design Cabinetry TGK | Not Available | 345,202 | 6,904 | 338,298 | 9,237 | 13,658 | 315,403 | ||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | Not Available | 412,364 | 8,247 | 404,116 | 9,136 | 13,892 | 381,088 | ||||||
12.19 | Property | Custom Extrusions Rome | Not Available | 344,031 | 6,881 | 337,150 | 15,169 | 15,989 | 305,992 | ||||||
12.20 | Property | CECO - Indianapolis | Not Available | 266,962 | 5,339 | 261,623 | 6,600 | 16,496 | 238,527 | ||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | Not Available | 310,199 | 6,204 | 303,995 | 6,271 | 21,536 | 276,188 | ||||||
12.22 | Property | Cast Aluminum Solutions | Not Available | 251,490 | 5,030 | 246,460 | 5,972 | 16,730 | 223,758 | ||||||
12.23 | Property | Pyramyd Air | Not Available | 248,439 | 4,969 | 243,470 | 7,087 | 10,590 | 225,793 | ||||||
12.24 | Property | Workstream | Not Available | 240,730 | 4,815 | 235,915 | 7,689 | 10,220 | 218,006 | ||||||
12.25 | Property | Techniks | Not Available | 183,661 | 3,673 | 179,988 | 4,042 | 10,748 | 165,198 | ||||||
12.26 | Property | Cedar Creek Little Rock | Not Available | 198,155 | 3,963 | 194,192 | 8,296 | 7,205 | 178,691 | ||||||
12.27 | Property | Cedar Creek Gulfport | Not Available | 197,746 | 3,955 | 193,791 | 8,806 | 11,382 | 173,603 | ||||||
12.28 | Property | Chemcore Elk Grove | Not Available | 168,424 | 3,368 | 165,056 | 2,558 | 7,197 | 155,301 | ||||||
12.29 | Property | Total Plastics | Not Available | 174,180 | 3,484 | 170,696 | 4,403 | 5,848 | 160,445 | ||||||
12.30 | Property | Design Cabinetry Barnes | Not Available | 81,986 | 1,640 | 80,346 | 2,157 | 3,005 | 75,184 | ||||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | Not Available | 10,499,782 | 4,582,209 | 5,917,574 | 12.6% | 77,474 | 339,829 | 5,500,271 | 3.05 | 11.7% |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | Trailing 12 | 9,606,189 | 1,161,763 | 8,444,426 | 9.9% | 17,131 | 293,224 | 8,134,071 | 2.67 | 9.6% |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | Not Available | 10,402,235 | 0 | 10,402,235 | 7.1% | 0 | 0 | 10,402,235 | 1.27 | 7.1% |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | Not Available | 6,872,884 | 70,347 | 6,802,537 | 9.7% | 26,744 | 107,794 | 6,667,999 | 2.59 | 9.6% |
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | Not Available | 2,507,968 | 25,670 | 2,482,298 | 8,915 | 35,931 | 2,437,452 | ||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | Not Available | 2,507,821 | 25,669 | 2,482,153 | 8,915 | 35,931 | 2,437,306 | ||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | Not Available | 1,857,094 | 19,008 | 1,838,086 | 8,915 | 35,931 | 1,793,240 | ||||||
17 | Loan | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | Trailing 12 | 17,894,164 | 4,772,257 | 13,121,906 | 10.2% | 223,431 | 595,178 | 12,303,298 | 2.28 | 9.6% |
17.01 | Property | Wood Village Town Center | Trailing 12 | 2,664,878 | 653,930 | 2,010,947 | 23,131 | 68,553 | 1,919,264 | ||||||
17.02 | Property | Pecan Promenade | Trailing 12 | 2,958,396 | 929,031 | 2,029,365 | 48,023 | 70,743 | 1,910,599 | ||||||
17.03 | Property | Valley Plaza | Trailing 12 | 2,472,407 | 547,460 | 1,924,947 | 17,152 | 73,113 | 1,834,682 | ||||||
17.04 | Property | Pear Tree | Trailing 12 | 2,383,917 | 686,766 | 1,697,150 | 42,297 | 98,719 | 1,556,135 | ||||||
17.05 | Property | Glendale Market Square | Trailing 12 | 2,454,358 | 648,331 | 1,806,027 | 53,940 | 92,954 | 1,659,134 | ||||||
17.06 | Property | Central Park Shopping Center | Trailing 12 | 2,412,264 | 788,827 | 1,623,437 | 24,676 | 73,782 | 1,524,979 | ||||||
17.07 | Property | Val Vista Towne Center | Trailing 12 | 1,490,329 | 371,215 | 1,119,114 | 14,212 | 46,676 | 1,058,226 | ||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | Trailing 12 | 253,841 | 32,264 | 221,577 | 0 | 17,491 | 204,086 | ||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | Trailing 12 | 345,412 | 41,185 | 304,227 | 0 | 11,430 | 292,797 | ||||||
17.10 | Property | Homeland - Bartow, FL | Trailing 12 | 274,362 | 55,215 | 219,147 | 0 | 33,719 | 185,428 | ||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | Trailing 12 | 184,000 | 18,032 | 165,968 | 0 | 8,000 | 157,968 | ||||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | Trailing 12 | 3,672,368 | 1,687,372 | 1,984,996 | 8.3% | 56,000 | 0 | 1,928,996 | 1.23 | 8.0% |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | Trailing 12 | 5,883,598 | 3,318,254 | 2,565,344 | 11.9% | 235,344 | 0 | 2,330,000 | 1.78 | 10.9% |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | Trailing 12 | 2,826,672 | 1,148,807 | 1,677,864 | 8.1% | 4,999 | 44,068 | 1,628,798 | 1.96 | 7.8% |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | Trailing 12 | 2,766,156 | 886,769 | 1,879,387 | 9.4% | 5,855 | 39,035 | 1,834,497 | 1.64 | 9.2% | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | Not Available | 2,232,737 | 66,745 | 2,165,992 | 11.1% | 25,338 | 49,951 | 2,090,702 | 1.68 | 10.7% |
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | Trailing 12 | 9,230,108 | 6,806,757 | 2,423,352 | 13.0% | 369,204 | 0 | 2,054,147 | 1.95 | 11.0% |
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | Not Available | 2,228,229 | 333,148 | 1,895,081 | 11.1% | 23,886 | 81,585 | 1,789,611 | 1.82 | 10.4% |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | Trailing 12 | 2,548,187 | 821,849 | 1,726,338 | 10.2% | 22,904 | 101,540 | 1,601,894 | 2.21 | 9.4% |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | Trailing 12 | 2,903,806 | 1,371,499 | 1,532,307 | 9.7% | 16,703 | 58,375 | 1,457,229 | 2.33 | 9.3% | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | Not Available | 10,488,618 | 2,588,348 | 7,900,270 | 13.2% | 78,500 | 0 | 7,821,770 | 2.26 | 13.0% |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | Not Available | 1,244,636 | 214,979 | 1,029,657 | 8.1% | 2,385 | 67,830 | 959,442 | 1.87 | 7.6% |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | Trailing 12 | 4,387,558 | 2,393,133 | 1,994,425 | 16.6% | 175,502 | 0 | 1,818,922 | 2.53 | 15.2% |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | Not Available | 1,770,990 | 526,941 | 1,244,050 | 10.4% | 6,885 | 68,607 | 1,168,558 | 2.54 | 9.7% | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | Not Available | 1,644,099 | 670,460 | 973,639 | 8.6% | 19,400 | 0 | 954,239 | 1.37 | 8.4% |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | Trailing 12 | 4,143,748 | 2,370,364 | 1,773,384 | 15.8% | 165,750 | 0 | 1,607,634 | 2.36 | 14.3% |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | Trailing 12 | 1,581,411 | 503,381 | 1,078,031 | 9.8% | 10,278 | 0 | 1,067,753 | 2.62 | 9.7% | |
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | Not Available | 1,465,739 | 439,177 | 1,026,562 | 9.8% | 7,925 | 56,466 | 962,171 | 1.56 | 9.2% |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | Trailing 12 | 1,597,246 | 675,544 | 921,703 | 9.2% | 15,380 | 0 | 906,322 | 1.94 | 9.1% |
35.01 | Property | Compass Self Storage Shelby | Trailing 12 | 888,753 | 415,632 | 473,122 | 9,627 | 0 | 463,495 | ||||||
35.02 | Property | Compass Self Storage Fraser | Trailing 12 | 708,493 | 259,912 | 448,581 | 5,753 | 0 | 442,827 | ||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | Trailing 12 | 1,670,921 | 798,936 | 871,985 | 9.0% | 18,392 | 27,486 | 826,107 | 1.43 | 8.5% |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | Not Available | 843,220 | 134,338 | 708,882 | 8.6% | 5,047 | 16,825 | 687,010 | 2.00 | 8.4% |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | Trailing 12 | 1,145,460 | 477,764 | 667,695 | 8.1% | 18,000 | 0 | 649,695 | 1.58 | 7.9% | |
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | Trailing 12 | 2,992,357 | 1,702,127 | 1,290,230 | 17.7% | 119,694 | 0 | 1,170,536 | 2.52 | 16.1% |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | Not Available | 1,177,989 | 370,068 | 807,921 | 11.7% | 67,432 | 72,300 | 668,188 | 2.41 | 9.7% |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | Not Available | 1,205,532 | 454,792 | 750,740 | 11.5% | 22,778 | 73,892 | 654,070 | 1.65 | 10.1% |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | Trailing 12 | 1,236,259 | 352,432 | 883,828 | 14.7% | 46,442 | 67,836 | 769,550 | 2.16 | 12.8% |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | Trailing 12 | 994,762 | 431,844 | 562,918 | 9.5% | 12,064 | 0 | 550,854 | 1.50 | 9.3% |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Appraised Value ($) | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 2,200,000,000 | 5/23/2019 | 50.9% | 50.9% | 100.0% | 8/6/2019 | NAP | NAP | WarnerMedia | 1,463,234 |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 319,000,000 | 6/10/2019 | 65.8% | 65.8% | 99.2% | 5/31/2019 | NAP | NAP | Centurylink, Inc. | 9,558 |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 380,000,000 | 6/7/2019 | 63.8% | 63.8% | 100.0% | 8/6/2019 | NAP | NAP | ||
3.01 | Property | Legacy Corporate Centre I & II | 114,824,056 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | USAA | 238,926 | |||||
3.02 | Property | Crosstown Center I | 106,065,678 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | USAA | 260,869 | |||||
3.03 | Property | Crosstown Center II | 93,934,322 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | USAA | 236,550 | |||||
3.04 | Property | Legacy Corporate Centre III | 65,175,943 | 6/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | USAA | 145,145 | |||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 105,600,000 | 4/5/2019 | 57.2% | 57.2% | 76.6% | 6/30/2019 | NAP | NAP | Lincoln Market | 12,000 |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 141,700,000 | 6/4/2019 | 42.3% | 42.3% | 81.6% | 5/31/2019 | 1,810.63 | 1,478.27 | NAP | |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 1,640,000,000 | 4/3/2019 | 46.3% | 46.3% | 94.0% | 5/31/2019 | NAP | NAP | Venetian Casino Resort | 81,105 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 790,000,000 | 12/1/2019, 1/1/2020 | 44.3% | 44.3% | 100.0% | 8/6/2019 | NAP | NAP | 701,266 | |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 187,400,000 | 5/7/2019 | 64.0% | 64.0% | 100.0% | Various | NAP | NAP | ||
8.01 | Property | 1350 West Middlefield | 22,700,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Egnyte, Inc. | 29,670 | |||||
8.02 | Property | 1212 Terra Bella | 26,500,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Iridex Corporation | 37,166 | |||||
8.03 | Property | 850 - 900 North Shoreline | 24,300,000 | 5/7/2019 | 100.0% | 5/21/2019 | NAP | NAP | Zendesk (X Motors) | 16,613 | |||||
8.04 | Property | 1277 Terra Bella | 22,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Elementum SCM, Inc. | 24,000 | |||||
8.05 | Property | 1215 Terra Bella | 17,800,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Elementum SCM, Inc. | 25,000 | |||||
8.06 | Property | 1340 West Middlefield | 17,300,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Nuro, Inc. | 25,000 | |||||
8.07 | Property | 1255 Terra Bella | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Google, Inc | 17,980 | |||||
8.08 | Property | 1305 Terra Bella | 14,100,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Vimo, Inc. | 20,732 | |||||
8.09 | Property | 1330 West Middlefield | 17,000,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | The County of Santa Clara | 25,000 | |||||
8.10 | Property | 1245 Terra Bella | 11,600,000 | 5/7/2019 | 100.0% | 8/6/2019 | NAP | NAP | Google, Inc | 15,680 | |||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 90,000,000 | 5/24/2019 | 60.3% | 60.3% | 89.9% | 6/7/2019 & 6/19/2019 | NAP | NAP | Tristar Plumbing | 8,250 |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 150,000,000 | 6/24/2019 | 55.9% | 55.9% | 100.0% | 8/1/2019 | NAP | NAP | ||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 44,300,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 215,650 | |||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | 44,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 215,650 | |||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 31,100,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 | |||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | 30,600,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 | |||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 102,000,000 | 6/10/2019 | 50.5% | 50.5% | 96.5% | 6/1/2019 | NAP | NAP | GSA | 313,209 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 202,500,000 | 6/1/2019 | 64.4% | 64.4% | 100.0% | 8/6/2019 | NAP | NAP | ||
12.01 | Property | Sherwood Foods Cleveland | 21,750,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Sherwood Food Distributors, LLC | 345,009 | |||||
12.02 | Property | Owens Corning | 13,660,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Owens Corning Foam Insulation, LLC | 222,900 | |||||
12.03 | Property | Hunter Defense Tech | 12,450,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | HDT Expeditionary Systems, Inc. | 260,366 | |||||
12.04 | Property | Sterling Jewelers | 12,000,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Sterling Jewelers, Inc. | 134,565 | |||||
12.05 | Property | Cedar Creek Brooklyn Park | 9,300,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | BlueLinx Corporation | 136,167 | |||||
12.06 | Property | Exec Cabinetry SC | 9,220,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Essential Cabinetry Holdings, LLC. | 205,912 | |||||
12.07 | Property | Techniplas | 9,000,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Techniplas, LLC | 137,206 | |||||
12.08 | Property | Metalex (Jason Industries) | 8,400,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | Metalex Corporation | 155,799 | |||||
12.09 | Property | Nyloncraft | 7,700,000 | 6/3/2019 | 100.0% | 8/6/2019 | NAP | NAP | Techniplas, LLC | 185,631 | |||||
12.10 | Property | Dirksen Screws Shelby | 7,550,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dirksen Screw Products Co. | 80,967 | |||||
12.11 | Property | Global Flooring | 7,170,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Global Integrated Flooring Solutions Inc. | 121,464 | |||||
12.12 | Property | Dreison | 6,460,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Maradyne Corporation and DCM Manufacturing, Inc. | 206,471 | |||||
12.13 | Property | Gem City | 6,270,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | The Gem City Engineering Co. | 147,847 | |||||
12.14 | Property | Chemcore Austin | 5,580,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Chemcore Industries, Inc. | 40,662 | |||||
12.15 | Property | Dirksen Screws Canton | 5,300,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | Dirksen Screw Products Co. | 55,118 | |||||
12.16 | Property | Polartec | 5,100,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Polartec, LLC | 175,306 | |||||
12.17 | Property | Design Cabinetry TGK | 4,900,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Essential Cabinetry Holdings, LLC. | 92,367 | |||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 4,800,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Leonard’s Metal, Inc. | 91,363 | |||||
12.19 | Property | Custom Extrusions Rome | 4,745,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Ascend Custom Extrusions LLC and Profile Custom Extrusions, LLC | 151,693 | |||||
12.20 | Property | CECO - Indianapolis | 4,100,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Met-Pro Technologies LLC | 66,000 | |||||
12.21 | Property | LMI Aerospace - 3600 Mueller | 4,100,000 | 5/30/2019 | 100.0% | 8/6/2019 | NAP | NAP | Leonard’s Metal, Inc. | 62,712 | |||||
12.22 | Property | Cast Aluminum Solutions | 3,780,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Cast Aluminum Solutions, LLC | 59,719 | |||||
12.23 | Property | Pyramyd Air | 3,720,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Pyramyd Air Ltd. | 70,867 | |||||
12.24 | Property | Workstream | 3,540,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | Workstream Inc. | 76,893 | |||||
12.25 | Property | Techniks | 2,800,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Techniks Holdings, LLC | 40,418 | |||||
12.26 | Property | Cedar Creek Little Rock | 2,750,000 | 5/28/2019 | 100.0% | 8/6/2019 | NAP | NAP | BlueLinx Corporation | 82,959 | |||||
12.27 | Property | Cedar Creek Gulfport | 2,475,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | BlueLinx Corporation | 88,061 | |||||
12.28 | Property | Chemcore Elk Grove | 2,475,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Chemcore Industries, Inc. | 25,576 | |||||
12.29 | Property | Total Plastics | 2,410,000 | 5/31/2019 | 100.0% | 8/6/2019 | NAP | NAP | Total Plastics Resources LLC | 44,033 | |||||
12.30 | Property | Design Cabinetry Barnes | 1,165,000 | 5/29/2019 | 100.0% | 8/6/2019 | NAP | NAP | Essential Cabinetry Holdings, LLC. | 21,572 | |||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 84,900,000 | 4/4/2019 | 55.2% | 55.2% | 92.1% | 6/19/2019 | NAP | NAP | Clearwater Analytics | 107,809 |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 175,000,000 | 6/18/2019 | 48.6% | 48.6% | 100.0% | 7/1/2019 | NAP | NAP | Nordstrom Rack | 40,523 |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 172,500,000 | 4/23/2019 | 85.0% | 72.8% | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 120,000,000 | 6/24/2019 | 58.2% | 58.2% | 100.0% | 8/1/2019 | NAP | NAP | ||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 42,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 | |||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | 42,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 | |||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | 36,000,000 | 6/24/2019 | 100.0% | 8/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 | |||||
17 | Loan | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 198,100,000 | 4/29/2019 | 64.9% | 64.9% | 91.4% | Various | NAP | NAP | ||
17.01 | Property | Wood Village Town Center | 31,100,000 | 3/30/2019 | 94.1% | 5/1/2019 | NAP | NAP | Kohl's Department Stores | 87,501 | |||||
17.02 | Property | Pecan Promenade | 28,910,000 | 4/3/2019 | 88.5% | 5/1/2019 | NAP | NAP | Ross Stores | 30,187 | |||||
17.03 | Property | Valley Plaza | 26,300,000 | 4/5/2019 | 94.7% | 5/1/2019 | NAP | NAP | US Foods | 60,145 | |||||
17.04 | Property | Pear Tree | 24,500,000 | 4/3/2019 | 92.3% | 5/1/2019 | NAP | NAP | JC Penney | 51,395 | |||||
17.05 | Property | Glendale Market Square | 23,200,000 | 4/2/2019 | 92.8% | 5/1/2019 | NAP | NAP | Floor & Décor | 75,000 | |||||
17.06 | Property | Central Park Shopping Center | 21,100,000 | 4/8/2019 | 95.1% | 5/1/2019 | NAP | NAP | Big Lots | 32,153 | |||||
17.07 | Property | Val Vista Towne Center | 18,600,000 | 4/5/2019 | 63.0% | 5/1/2019 | NAP | NAP | Ross Stores | 25,126 | |||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 5,489,310 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 34,982 | |||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 4,100,000 | 4/5/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 22,860 | |||||
17.10 | Property | Homeland - Bartow, FL | 2,900,000 | 4/10/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 67,438 | |||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 2,510,690 | 4/9/2019 | 100.0% | 8/6/2019 | NAP | NAP | 48 Forty Solutions | 16,000 | |||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | 39,100,000 | 6/7/2019 | 66.5% | 58.1% | 98.2% | 5/31/2019 | NAP | NAP | NAP | |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 33,400,000 | 5/15/2019 | 64.3% | 52.1% | 83.2% | 4/30/2019 | 142.57 | 118.65 | NAP | |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 37,700,000 | 5/7/2019 | 55.0% | 55.0% | 100.0% | 6/1/2019 | NAP | NAP | Center for Goods | 6,000 |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 27,000,000 | 7/1/2019 | 73.7% | 63.5% | 89.5% | 2/28/2019 | NAP | NAP | Yard House | 12,183 | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 28,000,000 | 1/15/2019 | 70.0% | 66.8% | 100.0% | 8/6/2019 | NAP | NAP | Comcast | 211,152 |
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 28,500,000 | 6/1/2020 | 65.3% | 51.7% | 70.7% | 5/31/2019 | 139.50 | 98.63 | NAP | |
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 24,300,000 | 5/9/2019 | 70.6% | 62.6% | 100.0% | 6/21/2019 | NAP | NAP | Hobby Lobby | 55,000 |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 28,450,000 | 3/21/2019 | 59.8% | 59.8% | 100.0% | 6/1/2019 | NAP | NAP | BI Incorporated | 111,122 |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 24,500,000 | 4/24/2019 | 64.3% | 64.3% | 97.1% | 6/5/2019 | NAP | NAP | Burlington | 45,066 | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 188,200,000 | 4/12/2019 | 31.9% | 31.9% | 89.5% | 6/24/2019 | NAP | NAP | NAP | |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 22,000,000 | 4/28/2019 | 57.7% | 57.7% | 79.2% | 5/15/2019 | NAP | NAP | 13 Rattles | 9,300 |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 22,000,000 | 5/9/2019 | 54.5% | 47.6% | 83.4% | 8/31/2019 | 119.05 | 99.31 | NAP | |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 18,500,000 | 6/3/2019 | 64.9% | 64.9% | 93.5% | 7/1/2019 | NAP | NAP | The Auto Club Group | 4,816 | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 17,200,000 | 7/15/2019 | 65.9% | 63.4% | 90.7% | 5/22/2019 | NAP | NAP | NAP | |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 19,000,000 | 4/24/2019 | 59.1% | 54.2% | 84.5% | 4/30/2019 | 122.19 | 103.30 | NAP | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 18,400,000 | 6/6/2019 | 59.8% | 59.8% | 90.1% | 5/31/2019 | NAP | NAP | NAP | ||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 16,500,000 | 5/14/2019 | 63.6% | 53.9% | 97.2% | 6/16/2019 | NAP | NAP | MedVet Associates, LLC | 26,194 |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 16,170,000 | 4/26/2019 | 61.8% | 61.8% | 79.1% | 3/31/2019 | NAP | NAP | ||
35.01 | Property | Compass Self Storage Shelby | 8,270,000 | 4/26/2019 | 78.9% | 3/31/2019 | NAP | NAP | NAP | ||||||
35.02 | Property | Compass Self Storage Fraser | 7,900,000 | 4/26/2019 | 79.2% | 3/31/2019 | NAP | NAP | NAP | ||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 14,500,000 | 5/17/2019 | 67.2% | 53.9% | 85.2% | 6/17/2019 | NAP | NAP | Real Alloy | 20,612 |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 13,400,000 | 5/10/2019 | 61.3% | 61.3% | 100.0% | 5/1/2019 | NAP | NAP | Canopy | 9,536 |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 12,900,000 | 3/22/2019 | 63.6% | 63.6% | 93.1% | 6/10/2019 | NAP | NAP | NAP | ||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 13,500,000 | 5/3/2019 | 54.0% | 44.3% | 90.8% | 4/30/2019 | 69.30 | 62.92 | NAP | |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 10,800,000 | 4/18/2019 | 63.7% | 63.7% | 94.1% | 3/31/2019 | NAP | NAP | T.J. Maxx | 24,000 |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 9,500,000 | 4/19/2019 | 68.4% | 58.5% | 94.7% | 3/6/2019 | NAP | NAP | Aero Hose Corporation Inc | 15,275 |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 9,300,000 | 4/9/2019 | 64.4% | 51.8% | 98.8% | 6/17/2019 | NAP | NAP | Badcock Furniture | 34,292 |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 9,200,000 | 5/14/2019 | 64.7% | 59.3% | 82.7% | 6/24/2019 | NAP | NAP | NAP |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 6/30/2034 | NAP | NAP | NAP | ||||||
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 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 |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | ||||||||||
3.01 | Property | Legacy Corporate Centre I & II | 12/31/2029 | NAP | NAP | NAP | |||||||||
3.02 | Property | Crosstown Center I | 8/31/2030 | NAP | NAP | NAP | |||||||||
3.03 | Property | Crosstown Center II | 12/31/2033 | NAP | NAP | NAP | |||||||||
3.04 | Property | Legacy Corporate Centre III | 10/31/2033 | NAP | NAP | NAP | |||||||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 11/16/2041 | Gaia Nomaya | 5,245 | 8/31/2033 | Wellness Womb | 1,623 | 8/31/2033 | NAP | ||
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | NAP | NAP | NAP | |||||||
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 5/31/2029 | TAO | 49,441 | 1/31/2025 | Madame Tussauds Las Vegas | 28,235 | 7/31/2024 | Regis Galerie | 28,099 | 5/31/2025 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 5/31/2034 | NAP | NAP | NAP | ||||||
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | ||||||||||
8.01 | Property | 1350 West Middlefield | 4/30/2024 | NAP | NAP | NAP | |||||||||
8.02 | Property | 1212 Terra Bella | 2/28/2022 | NAP | NAP | NAP | |||||||||
8.03 | Property | 850 - 900 North Shoreline | 12/31/2021 | Vita Insurance Associates, Inc. | 14,734 | 12/31/2026 | NAP | NAP | |||||||
8.04 | Property | 1277 Terra Bella | 12/31/2024 | NAP | NAP | NAP | |||||||||
8.05 | Property | 1215 Terra Bella | 1/31/2023 | NAP | NAP | NAP | |||||||||
8.06 | Property | 1340 West Middlefield | 8/15/2023 | NAP | NAP | NAP | |||||||||
8.07 | Property | 1255 Terra Bella | 3/10/2021 | NAP | NAP | NAP | |||||||||
8.08 | Property | 1305 Terra Bella | 6/30/2023 | NAP | NAP | NAP | |||||||||
8.09 | Property | 1330 West Middlefield | 9/30/2021 | NAP | NAP | NAP | |||||||||
8.10 | Property | 1245 Terra Bella | 3/10/2021 | NAP | NAP | NAP | |||||||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 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 |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | ||||||||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | 12/31/2027 | NAP | NAP | NAP | |||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | 4/30/2027 | NAP | NAP | NAP | |||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | 4/30/2027 | NAP | NAP | NAP | |||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | 4/30/2029 | NAP | NAP | NAP | |||||||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 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 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | ||||||||||
12.01 | Property | Sherwood Foods Cleveland | 3/31/2032 | NAP | NAP | NAP | |||||||||
12.02 | Property | Owens Corning | 3/31/2031 | NAP | NAP | NAP | |||||||||
12.03 | Property | Hunter Defense Tech | 12/31/2031 | NAP | NAP | NAP | |||||||||
12.04 | Property | Sterling Jewelers | 2/29/2032 | NAP | NAP | NAP | |||||||||
12.05 | Property | Cedar Creek Brooklyn Park | 6/30/2031 | NAP | NAP | NAP | |||||||||
12.06 | Property | Exec Cabinetry SC | 8/31/2036 | NAP | NAP | NAP | |||||||||
12.07 | Property | Techniplas | 12/31/2032 | NAP | NAP | NAP | |||||||||
12.08 | Property | Metalex (Jason Industries) | 4/30/2032 | NAP | NAP | NAP | |||||||||
12.09 | Property | Nyloncraft | 12/31/2032 | NAP | NAP | NAP | |||||||||
12.10 | Property | Dirksen Screws Shelby | 4/30/2033 | NAP | NAP | NAP | |||||||||
12.11 | Property | Global Flooring | 6/30/2038 | NAP | NAP | NAP | |||||||||
12.12 | Property | Dreison | 5/31/2033 | NAP | NAP | NAP | |||||||||
12.13 | Property | Gem City | 8/31/2030 | NAP | NAP | NAP | |||||||||
12.14 | Property | Chemcore Austin | 4/30/2032 | NAP | NAP | NAP | |||||||||
12.15 | Property | Dirksen Screws Canton | 2/28/2033 | NAP | NAP | NAP | |||||||||
12.16 | Property | Polartec | 9/30/2030 | NAP | NAP | NAP | |||||||||
12.17 | Property | Design Cabinetry TGK | 8/31/2036 | NAP | NAP | NAP | |||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | 10/31/2030 | NAP | NAP | NAP | |||||||||
12.19 | Property | Custom Extrusions Rome | 3/31/2038 | NAP | NAP | NAP | |||||||||
12.20 | Property | CECO - Indianapolis | 8/31/2030 | NAP | NAP | NAP | |||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | 10/31/2030 | NAP | NAP | NAP | |||||||||
12.22 | Property | Cast Aluminum Solutions | 9/30/2031 | NAP | NAP | NAP | |||||||||
12.23 | Property | Pyramyd Air | 11/30/2037 | NAP | NAP | NAP | |||||||||
12.24 | Property | Workstream | 3/31/2037 | NAP | NAP | NAP | |||||||||
12.25 | Property | Techniks | 1/31/2033 | NAP | NAP | NAP | |||||||||
12.26 | Property | Cedar Creek Little Rock | 6/30/2031 | NAP | NAP | NAP | |||||||||
12.27 | Property | Cedar Creek Gulfport | 5/31/2031 | NAP | NAP | NAP | |||||||||
12.28 | Property | Chemcore Elk Grove | 4/30/2032 | NAP | NAP | NAP | |||||||||
12.29 | Property | Total Plastics | 10/31/2033 | NAP | NAP | NAP | |||||||||
12.30 | Property | Design Cabinetry Barnes | 8/31/2036 | NAP | NAP | NAP | |||||||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 10/31/2026 | US Bank | 34,421 | 3/31/2025 | US Ecology | 28,460 | 7/31/2025 | Stoel Rives | 25,974 | 6/30/2028 |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 4/30/2024 | H&M | 29,600 | 1/31/2029 | Old Navy | 22,477 | 6/30/2025 | TJ Maxx | 21,609 | 4/30/2024 |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | NAP | NAP | NAP | |||||||
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | ||||||||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | 4/30/2026 | NAP | NAP | NAP | |||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | 4/30/2026 | NAP | NAP | NAP | |||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | 9/30/2026 | NAP | NAP | NAP | |||||||||
17 | Loan | 8, 75, 76 | 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 | ||||||||||
17.01 | Property | Wood Village Town Center | 1/31/2027 | Theresa's Pet | 9,800 | 6/30/2024 | The Rock Wood Fired Pizza & Spirit | 5,196 | 6/30/2021 | The Sleep Train, Inc. | 5,091 | 9/30/2026 | |||
17.02 | Property | Pecan Promenade | 1/31/2022 | LA Fitness | 27,564 | 11/30/2029 | Dollar Tree | 10,000 | 10/31/2022 | Kirkland's | 10,000 | 6/30/2020 | |||
17.03 | Property | Valley Plaza | 3/31/2024 | Ross Stores | 27,650 | 1/31/2021 | Salon Boutique | 7,880 | 5/31/2028 | Banner Health | 5,000 | 8/31/2023 | |||
17.04 | Property | Pear Tree | 2/28/2024 | Lucky's (SaveMart) | 49,377 | 3/31/2024 | Ross Stores | 25,976 | 1/30/2025 | Big 5 Sporting Goods | 16,520 | 5/31/2022 | |||
17.05 | Property | Glendale Market Square | 4/30/2028 | Linda Home Furnishings | 45,000 | 11/30/2024 | EJ's Auction & Consignment | 28,909 | 11/30/2025 | Hospice of the Valley (White Dove) | 8,443 | 2/29/2020 | |||
17.06 | Property | Central Park Shopping Center | 1/31/2023 | ARC Thrift Store | 29,294 | 5/31/2025 | Adventure Dental | 8,805 | 4/30/2024 | Fast Cash Pawn and Jewelry | 5,724 | 11/30/2019 | |||
17.07 | Property | Val Vista Towne Center | 1/31/2022 | Petco | 13,221 | 1/31/2022 | Fred Astaire | 3,511 | 11/30/2024 | Val Vista Dental | 2,551 | 4/30/2020 | |||
17.08 | Property | 2641 Hall Ave - Riverside, CA | 5/31/2023 | NAP | NAP | NAP | |||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | 4/30/2024 | NAP | NAP | NAP | |||||||||
17.10 | Property | Homeland - Bartow, FL | 6/30/2025 | NAP | NAP | NAP | |||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | 5/31/2023 | NAP | NAP | NAP | |||||||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | NAP | NAP | NAP | |||||||
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | NAP | NAP | NAP | |||||||
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 11/30/2032 | NAP | NAP | NAP | ||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 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 | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 3/31/2026 | NAP | NAP | NAP | ||||||
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | NAP | NAP | NAP | |||||||
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 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 |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 3/31/2030 | Tecomet | 41,570 | 8/31/2029 | NAP | NAP | ||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 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 | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | NAP | NAP | |||||||
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 9/30/2028 | Petite Studio | 3,300 | 10/31/2023 | NAP | NAP | ||||
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | NAP | NAP | NAP | |||||||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 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 | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | NAP | NAP | NAP | |||||||
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | NAP | NAP | NAP | |||||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | NAP | NAP | NAP | ||||||||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 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 |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | ||||||||||
35.01 | Property | Compass Self Storage Shelby | NAP | NAP | NAP | ||||||||||
35.02 | Property | Compass Self Storage Fraser | NAP | NAP | NAP | ||||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 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 |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 8/31/2029 | Pasilla Mexican Grill | 1,992 | 5/31/2020 | Freshroll | 1,414 | 10/31/2022 | NAP | ||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | NAP | NAP | NAP | ||||||||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | NAP | NAP | NAP | |||||||
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 10/31/2024 | HomeGoods | 20,126 | 10/31/2028 | Petco | 13,937 | 1/31/2021 | Dollar Tree | 12,898 | 8/31/2021 |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 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 |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 1/31/2029 | Bargain Hunt | 26,955 | 1/31/2024 | Electric Cowboy | 18,000 | 8/31/2024 | Citi Trends | 17,830 | 11/30/2023 |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | NAP | NAP | NAP |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II Y/N | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required Y/N |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | NAP | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | ||
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | Ferrero USA Inc | 2,785 | 5/31/2027 | 6/11/2019 | No | NAP | 6/12/2019 | NAP | NAP | No |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | No | |||||||||
3.01 | Property | Legacy Corporate Centre I & II | NAP | 6/21/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | |||||
3.02 | Property | Crosstown Center I | NAP | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||
3.03 | Property | Crosstown Center II | NAP | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | |||||
3.04 | Property | Legacy Corporate Centre III | NAP | 6/21/2019 | No | NAP | 6/21/2019 | NAP | NAP | No | |||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | NAP | 6/19/2019 | No | NAP | 6/20/2019 | NAP | NAP | No | ||
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | NAP | 6/20/2019 | No | NAP | 6/20/2019 | 6/19/2019 | 5% | No | ||
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | Grand Lux Cafe | 19,100 | 12/31/2029 | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | 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 | 5/13/2019 | No | NAP | 5/9/2019 | 5/9/2019 | 3% | No | ||
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | No | |||||||||
8.01 | Property | 1350 West Middlefield | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
8.02 | Property | 1212 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
8.03 | Property | 850 - 900 North Shoreline | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | |||||
8.04 | Property | 1277 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | |||||
8.05 | Property | 1215 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 18% | No | |||||
8.06 | Property | 1340 West Middlefield | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
8.07 | Property | 1255 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
8.08 | Property | 1305 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 13% | No | |||||
8.09 | Property | 1330 West Middlefield | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 16% | No | |||||
8.10 | Property | 1245 Terra Bella | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 6/24/2019 | 17% | No | |||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | WFL International | 2,810 | 8/31/2026 | 6/6/2019 | No | NAP | 6/6/2019 | NAP | NAP | No |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | No | |||||||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | NAP | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | NAP | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | NAP | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | NAP | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | Bluebird Network | 13,221 | 7/31/2024 | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | No | |||||||||
12.01 | Property | Sherwood Foods Cleveland | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.02 | Property | Owens Corning | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
12.03 | Property | Hunter Defense Tech | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.04 | Property | Sterling Jewelers | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.05 | Property | Cedar Creek Brooklyn Park | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.06 | Property | Exec Cabinetry SC | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.07 | Property | Techniplas | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.08 | Property | Metalex (Jason Industries) | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
12.09 | Property | Nyloncraft | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.10 | Property | Dirksen Screws Shelby | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.11 | Property | Global Flooring | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.12 | Property | Dreison | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.13 | Property | Gem City | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
12.14 | Property | Chemcore Austin | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.15 | Property | Dirksen Screws Canton | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.16 | Property | Polartec | NAP | 5/28/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | |||||
12.17 | Property | Design Cabinetry TGK | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.19 | Property | Custom Extrusions Rome | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
12.20 | Property | CECO - Indianapolis | NAP | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
12.21 | Property | LMI Aerospace - 3600 Mueller | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.22 | Property | Cast Aluminum Solutions | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.23 | Property | Pyramyd Air | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.24 | Property | Workstream | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.25 | Property | Techniks | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.26 | Property | Cedar Creek Little Rock | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.27 | Property | Cedar Creek Gulfport | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.28 | Property | Chemcore Elk Grove | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
12.29 | Property | Total Plastics | NAP | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | |||||
12.30 | Property | Design Cabinetry Barnes | NAP | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | |||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | PCA | 21,435 | 8/31/2025 | 6/8/2019 | No | NAP | 4/5/2019 | NAP | NAP | No |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | NAP | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No | ||
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | NAP | 7/17/2019 | No | NAP | NAP | NAP | NAP | No | ||
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | No | |||||||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | NAP | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | NAP | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | NAP | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | |||||
17 | Loan | 8, 75, 76 | 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 | |||||||||
17.01 | Property | Wood Village Town Center | National Vision, Inc. | 3,183 | 1/31/2020 | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 7% | No | |||
17.02 | Property | Pecan Promenade | Shoe Show | 7,007 | 6/30/2026 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
17.03 | Property | Valley Plaza | Sprint | 4,230 | 8/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
17.04 | Property | Pear Tree | Maurice's | 5,300 | 1/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 17% | No | |||
17.05 | Property | Glendale Market Square | Cucina Tagliani | 4,920 | 4/30/2024 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
17.06 | Property | Central Park Shopping Center | Comrade Brewery | 5,315 | 5/31/2021 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
17.07 | Property | Val Vista Towne Center | Regis Salon | 1,910 | 11/30/2019 | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||
17.08 | Property | 2641 Hall Ave - Riverside, CA | NAP | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 18% | No | |||||
17.09 | Property | 606 W Troy - Indianapolis, IN | NAP | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
17.10 | Property | Homeland - Bartow, FL | NAP | 4/12/2019 | No | NAP | 4/12/2019 | NAP | NAP | No | |||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | NAP | 4/12/2019 | No | NAP | 4/12/2019 | 4/12/2019 | 11% | No | |||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | NAP | 6/13/2019 | No | NAP | 6/13/2019 | 6/13/2019 | 6% | No | ||
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | NAP | 5/21/2019 | No | NAP | 5/21/2019 | NAP | NAP | No | ||
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | NAP | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | Steak 'N Shake | 2,988 | 11/30/2025 | 5/29/2019 | No | NAP | 5/29/2019 | 5/29/2019 | 10% | No | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | NAP | 1/16/2019 | No | NAP | 1/17/2019 | NAP | NAP | No | ||
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | NAP | 6/20/2019 | No | NAP | 6/20/2019 | NAP | NAP | No | ||
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | Ulta | 10,075 | 4/1/2027 | 5/22/2019 | No | NAP | 5/23/2019 | NAP | NAP | No |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | NAP | 5/8/2019 | No | NAP | 5/9/2019 | NAP | NAP | No | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | Foot Locker | 3,200 | 1/31/2024 | 6/3/2019 | No | NAP | 5/17/2019 | NAP | NAP | No | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | NAP | 6/13/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | ||
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | NAP | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | ||
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | NAP | 5/15/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | ||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | Tampa Fitness Partners V, LLC | 2,690 | 12/31/2023 | 6/6/2019 | No | NAP | 6/7/2019 | NAP | NAP | No | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | NAP | 5/16/2019 | No | NAP | 5/20/2019 | NAP | NAP | No | ||
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | NAP | 5/6/2019 | No | NAP | 5/6/2019 | NAP | NAP | No | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | NAP | 6/14/2019 | No | NAP | 6/13/2019 | NAP | NAP | No | |||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | NAP | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No | ||
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | No | |||||||||
35.01 | Property | Compass Self Storage Shelby | NAP | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
35.02 | Property | Compass Self Storage Fraser | NAP | 4/17/2019 | No | NAP | 4/17/2019 | NAP | NAP | No | |||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | Corporate Living | 8,375 | 6/30/2026 | 5/27/2019 | No | NAP | 5/28/2019 | NAP | NAP | No |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | NAP | 5/20/2019 | No | NAP | 5/20/2019 | 5/17/2019 | 21% | Yes | ||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | NAP | 4/4/2019 | No | NAP | 4/4/2019 | 4/3/2019 | 6% | No | |||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | NAP | 5/3/2019 | No | NAP | 5/3/2019 | NAP | NAP | No | ||
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | Get It Now, LLC (RAC) | 6,035 | 5/31/2023 | 5/1/2019 | No | NAP | 5/3/2019 | NAP | NAP | No |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | Trinity Fitness Riverside, Inc | 4,317 | 9/30/2024 | 5/29/2019 | No | NAP | 5/28/2019 | NAP | NAP | No |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | Harbor Freight | 11,536 | 7/31/2026 | 6/18/2019 | No | NAP | 6/18/2019 | NAP | NAP | No |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | NAP | 5/16/2019 | No | NAP | 5/16/2019 | NAP | NAP | No |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) |
1 | Loan | 8, 9, 10, 11, 12 | 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 | 0 | 0 |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 51,587 | 17,196 | 14,660 | 7,330 | 0 | 2,664 | 0 | 0 | 0 | 0 |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | 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 | 386,928 | 12,309,694 | 0 | 2,321,544 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 525,523 | 87,587 | 0 | 0 | 0 | 0 | 0 | 39,293,262 | 0 | 0 |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 347,991 | 57,999 | 34,225 | 5,704 | 150,000 | 0 | 150,000 | 1,667,365 | 0 | 0 |
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 | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 28,868 | 28,868 | 1,090 | 0 | 0 | 328 | 0 | 0 | 2,038 | 0 |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 378,903 | 47,363 | 81,625 | 10,203 | 1,750,000 | 22,622 | 0 | 0 | 31,250 | 1,125,000 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0 | 0 | 0 | 0 | 50,000 | 0 | 717,125 | 0 | 0 | 2,689,217 |
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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 309,374 | 103,125 | 0 | 0 | 0 | 8,070 | 96,843 | 0 | 32,281 | 1,150,000 |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 77,234 | 38,617 | 0 | 0 | 0 | 1,428 | 17,131 | 0 | 0 | 0 |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 323,078 | 161,539 | 0 | 0 | 301,104 | 20,994 | 0 | 589,027 | 93,310 | 0 |
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 | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | 270,601 | 30,067 | 25,914 | 5,183 | 0 | 4,667 | 0 | 0 | 0 | 0 |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 284,030 | 40,576 | 20,936 | 4,187 | 0 | 19,612 | 0 | 0 | 0 | 0 |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 252,907 | 84,302 | 0 | 0 | 0 | 417 | 4,999 | 0 | 0 | 0 |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 124,582 | 24,916 | 4,805 | 2,036 | 0 | 488 | 0 | 0 | 3,253 | 117,105 | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 57,547 | 28,774 | 4,533 | 4,533 | 0 | 2,112 | 42,230 | 0 | 21,115 | 0 |
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 139,005 | 19,858 | 0 | 0 | 0 | 2% of Gross Revenues | 0 | 0 | 0 | 0 |
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 43,954 | 4,884 | 0 | 0 | 0 | 0 | 0 | 200,000 | 0 | 200,000 |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 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 | 0 | 62,282 | 0 | 0 | 0 | 0 | 0 | 0 | 4,167 | 200,000 | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 281,065 | 93,688 | 0 | 0 | 0 | 6,542 | 0 | 0 | 0 | 0 |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 34,082 | 11,361 | 0 | 0 | 0 | 199 | 2,385 | 0 | 3,333 | 200,000 |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 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 | 251,667 | 25,167 | 6,043 | 3,021 | 170,037 | 574 | 0 | 0 | 4,781 | 172,117 | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 10,332 | 10,332 | 0 | 0 | 0 | 1,617 | 40,000 | 0 | 0 | 0 |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 82,228 | 11,747 | 0 | 0 | 0 | 6,906 | 0 | 0 | 0 | 0 |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 62,101 | 12,420 | 17,271 | 3,454 | 0 | 857 | 0 | 0 | 0 | 0 | |
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 116,039 | 16,577 | 0 | 0 | 0 | 660 | 0 | 0 | 0 | 0 |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 10,338 | 10,338 | 0 | 0 | 0 | 1,282 | 0 | 0 | 0 | 0 |
35.01 | Property | Compass Self Storage Shelby | |||||||||||||
35.02 | Property | Compass Self Storage Fraser | |||||||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 19,107 | 19,107 | 0 | 0 | 0 | 1,916 | 0 | 500,000 | 0 | 400,000 |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 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 | 27,373 | 9,124 | 4,742 | 1,581 | 0 | 1,746 | 0 | 0 | 0 | 0 | |
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 56,306 | 6,509 | 10,068 | 5,034 | 182,282 | 4% of Gross Revenues | 0 | 0 | 0 | 0 |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 40,712 | 13,571 | 0 | 0 | 0 | 5,619 | 0 | 250,000 | 0 | 250,000 |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 59,455 | 14,864 | 5,527 | 2,764 | 0 | 1,898 | 0 | 400,000 | 9,491 | 569,460 |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 55,523 | 9,254 | 0 | 0 | 0 | 3,870 | 0 | 0 | 9,363 | 299,624 |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 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 |
1 | Loan | 8, 9, 10, 11, 12 | 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 | |
2 | Loan | 8, 13, 14, 15, 16 | 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 |
3 | Loan | 8, 17 | 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 | |
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 | 18, 19, 20, 21 | 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 |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Post Ranch Inn LLC | |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | 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 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | 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 | |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | 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 | |
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 | 47 | 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 | |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | BCORE COPT DC-19 LLC | |
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 | 49, 50, 51, 52, 53 | 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 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 0 | 0 | 194,450 | 0 | 0 | 0 | 0 | 0 | SC USIP30P Property Company, LLC | |
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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 0 | 0 | 71,500 | 0 | 0 | 0 | 0 | 0 | LN City Center Plaza LLC | |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Triad Master Owner LLC | |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 1,365,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Ground Landlord, LLC | |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | BCORE COPT DC-15 LLC | |
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 | 8, 75, 76 | 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 |
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 | 77 | 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 |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Esperanza Hospitality, LLC | |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309 Canal Owner LLC | |
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 | |
22 | Loan | 80, 81, 82, 83 | 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 |
23 | Loan | 84, 85, 86 | 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 |
24 | Loan | 87, 88 | 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 |
25 | Loan | 89, 90 | 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 |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 0 | 0 | 0 | 0 | 0 | 0 | 94,921 | 0 | Unfunded Obligations Reserve | Oakwood Commons LLC | |
27 | Loan | 8, 91, 92, 93 | 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 |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 Howard Owner LLC | |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CVHRM Orlando, LLC | |
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 | ||
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 0 | 0 | 0 | 0 | 0 | 0 | 738,576 | 0 | Earnout Reserve | Crescent Ridge One LLC |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | CVH Florence, LLC | |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | HR-II, Ltd. | ||
34 | Loan | 101, 102 | 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 |
35 | Loan | 103 | 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 |
35.01 | Property | Compass Self Storage Shelby | |||||||||||||
35.02 | Property | Compass Self Storage Fraser | |||||||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 0 | 0 | 0 | 0 | 0 | 0 | 249,156 | 0 | Unfunded Obligations Reserve | Bushwood, Ltd. |
37 | Loan | 105 | 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 |
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 | ||
39 | Loan | 106 | 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: $40,000) | Sapphire Eagles, LLC |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Oak Creek Equities LLC | |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 0 | Ryder Lease Reserve | RLFED Fleming LLC |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 0 | 0 | 142,725 | 0 | 0 | 0 | 87,500 | 0 | Unfunded Obligations Reserve | Two Rivers Center, LLC |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Trinity SO PTN, L.P. |
CGCMT 2019-GC41 Annex A | ||||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Delaware Statutory Trust? Y/N | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) ($) | Principal's New Cash Contribution ($) (7) | Subordinate Debt ($) | Other Sources ($) | Total Sources ($) | Loan Payoff ($) | Purchase Price ($) | Closing Costs ($) |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | No | NAP | Acquisition | 1,120,000,000 | 781,978,273 | 310,000,000 | 0 | 2,211,978,273 | 0 | 2,155,000,000 | 56,978,273 |
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | No | Donal P. Barry, Sr. | Refinance | 210,000,000 | 609,705 | 0 | 0 | 210,609,705 | 206,691,937 | 0 | 2,840,738 |
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | No | JDM Real Estate Funds, LLC | Acquisition | 242,400,000 | 132,983,640 | 0 | 0 | 375,383,640 | 0 | 375,000,000 | 383,640 |
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 | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | No | Aleksander Goldin | Refinance | 60,420,000 | 0 | 12,580,000 | 0 | 73,000,000 | 66,981,017 | 0 | 1,614,768 |
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | No | Peter Heinemann and Michael Freed | Refinance | 60,000,000 | 0 | 0 | 0 | 60,000,000 | 50,164,344 | 0 | 698,483 |
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | No | BPR Nimbus LLC | Refinance | 760,000,000 | 0 | 215,000,000 | 0 | 975,000,000 | 627,284,452 | 0 | 1,143,041 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | No | Paul Guarantor LLC | Refinance | 350,000,000 | 0 | 240,000,000 | 0 | 590,000,000 | 408,943,870 | 0 | 26,972,612 |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | No | John Zappettini and Zappettini Investment Company, LLC | Refinance | 120,000,000 | 0 | 0 | 0 | 120,000,000 | 76,803,012 | 0 | 671,453 |
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 | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | No | Steven J. Guttman | Refinance | 54,300,000 | 170,000 | 0 | 0 | 54,470,000 | 54,089,708 | 0 | 350,334 |
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | No | BREIT Operating Partnership, L.P. | Acquisition | 83,800,000 | 62,482,431 | 0 | 0 | 146,282,431 | 0 | 144,932,315 | 1,350,116 |
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 | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | No | Jacob Weinreb | Refinance | 51,500,000 | 457,058 | 0 | 0 | 51,957,058 | 47,975,146 | 0 | 597,157 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | No | Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Eduardo E. Paneque, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC | Acquisition | 130,358,000 | 66,425,420 | 0 | 0 | 196,783,420 | 0 | 195,250,000 | 1,288,970 |
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 | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | No | LNRED Investments LLC | Acquisition | 46,850,000 | 35,885,772 | 0 | 0 | 82,735,772 | 0 | 81,950,000 | 404,899 |
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | No | Albert Laboz, Jason Laboz and Joseph Jody Laboz | Refinance | 85,000,000 | 0 | 0 | 0 | 85,000,000 | 64,909,586 | 0 | 1,894,880 |
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | No | Jeffrey Gural, Barry Gosin, James Kuhn, Michael Perrucci and Richard Fischbein | Recapitalization | 146,600,000 | 0 | 0 | 0 | 146,600,000 | 0 | 0 | 2,535,166 |
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | No | BREIT Operating Partnership, L.P. | Acquisition | 69,800,000 | 51,395,261 | 0 | 0 | 121,195,261 | 0 | 120,067,685 | 1,127,576 |
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 | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | No | Trevor Smith, Joshua Volen and CIRE OpCo I, LLC | Refinance | 128,600,000 | 0 | 0 | 0 | 128,600,000 | 101,632,278 | 0 | 2,569,664 |
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 | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | No | NBP Capital, LLC | Refinance | 26,000,000 | 0 | 0 | 0 | 26,000,000 | 13,730,597 | 0 | 455,034 |
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | No | Alkesh Patel | Refinance | 21,500,000 | 0 | 0 | 0 | 21,500,000 | 11,164,085 | 0 | 496,969 |
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | No | Albert Laboz, Jason Laboz and Joseph Jody Laboz | Refinance | 20,750,000 | 0 | 0 | 0 | 20,750,000 | 9,872,185 | 0 | 609,639 |
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | No | Parham Yedidsion | Acquisition | 19,900,000 | 6,670,274 | 0 | 0 | 26,570,274 | 0 | 26,000,000 | 415,106 | |
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | No | Daniel Ari H. Gryfe | Acquisition | 19,600,000 | 8,573,510 | 0 | 0 | 28,173,510 | 0 | 27,500,000 | 386,430 |
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | No | Dong Gi Kim and Aik Hong Tan | Acquisition | 18,600,000 | 8,817,002 | 0 | 185,169 | 27,602,171 | 0 | 26,700,000 | 263,167 |
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | No | Jan R. Saperstein and Jeff Kerker | Acquisition | 17,146,500 | 7,778,506 | 0 | 0 | 24,925,006 | 0 | 24,150,000 | 329,590 |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | No | Eric M. Sanders | Refinance | 17,000,000 | 0 | 0 | 0 | 17,000,000 | 9,431,794 | 0 | 882,777 |
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | No | Mitchell C. Schneider | Refinance | 15,750,000 | 327,774 | 0 | 0 | 16,077,774 | 15,297,256 | 0 | 685,598 | |
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | No | Leibel Lederman, CLL LLC and Joyce Demetrakis | Recapitalization | 60,000,000 | 16,669,063 | 70,000,000 | 100,000 | 146,769,063 | 131,371,507 | 0 | 1,911,802 |
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 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 | 12,700,000 | 11,133,360 | 0 | 258,218 |
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | No | Carol Cohen Family LLC, RMR Investment Company, LLC and HDT Cameron Hotels, Ltd. | Refinance | 12,000,000 | 0 | 0 | 0 | 12,000,000 | 10,977,364 | 0 | 230,984 |
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | No | Paul Caplan | Acquisition | 12,000,000 | 7,142,955 | 0 | 253,564 | 19,396,519 | 0 | 18,500,000 | 467,523 | |
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | No | David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr | Refinance | 12,000,000 | 0 | 0 | 0 | 12,000,000 | 9,461,944 | 0 | 346,763 |
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | No | Eliot D. Cohen and Carol Cohen Family LLC | Refinance | 11,250,000 | 6,363 | 0 | 0 | 11,256,363 | 10,971,152 | 0 | 202,983 |
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | No | Kimberly A. Rosemurgy | Refinance | 11,000,000 | 0 | 0 | 0 | 11,000,000 | 6,234,148 | 0 | 319,945 | |
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | No | David K. Ronck and Curtis R. Boisfontaine, Jr. | Refinance | 10,500,000 | 0 | 0 | 0 | 10,500,000 | 6,879,950 | 0 | 728,116 |
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | No | Robert J. Amsdell and Barry L. Amsdell | Refinance | 10,000,000 | 1,322,000 | 0 | 0 | 11,322,000 | 10,975,771 | 0 | 325,391 |
35.01 | Property | Compass Self Storage Shelby | ||||||||||||||
35.02 | Property | Compass Self Storage Fraser | ||||||||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | No | Edward B. Schwartz and Jonathan Berns | Refinance | 9,750,000 | 0 | 0 | 0 | 9,750,000 | 8,177,697 | 0 | 325,879 |
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | No | Sacks Realty LLC | Refinance | 8,210,000 | 0 | 0 | 0 | 8,210,000 | 5,112,460 | 0 | 244,293 |
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | No | Michael J. Kilroy | Refinance | 8,200,000 | 0 | 0 | 0 | 8,200,000 | 4,198,122 | 0 | 164,153 | |
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | No | Bhupinder S. Sodhi | Refinance | 7,300,000 | 0 | 0 | 0 | 7,300,000 | 5,018,143 | 0 | 230,779 |
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | No | Francis Greenburger | Refinance | 6,880,000 | 0 | 0 | 0 | 6,880,000 | 279,522 | 0 | 116,958 |
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | No | Yaron Kandelker | Acquisition | 6,500,000 | 3,234,742 | 0 | 0 | 9,734,742 | 0 | 8,996,000 | 263,760 |
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | No | Mike M. Nassimi | Refinance | 6,000,000 | 0 | 0 | 0 | 6,000,000 | 2,899,760 | 0 | 178,401 |
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | No | Donald G. Clements, Jr., Barry C. Wren and J. Art Nicholson | Refinance | 5,950,000 | 0 | 0 | 0 | 5,950,000 | 3,705,747 | 0 | 212,025 |
CGCMT 2019-GC41 Annex A | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Reserves ($) | Principal Equity Distribution ($) | Other Uses ($) | Total Uses ($) | Lockbox | Cash Management | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 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 occurrence of a Lease Sweep Period | No | ||
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 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 | ||
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 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 | ||
3.01 | Property | Legacy Corporate Centre I & II | No | ||||||||||||
3.02 | Property | Crosstown Center I | No | ||||||||||||
3.03 | Property | Crosstown Center II | No | ||||||||||||
3.04 | Property | Legacy Corporate Centre III | No | ||||||||||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | 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 | ||
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | 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 | ||
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 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 |
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 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 | ||
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 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 | ||
8.01 | Property | 1350 West Middlefield | No | ||||||||||||
8.02 | Property | 1212 Terra Bella | No | ||||||||||||
8.03 | Property | 850 - 900 North Shoreline | No | ||||||||||||
8.04 | Property | 1277 Terra Bella | No | ||||||||||||
8.05 | Property | 1215 Terra Bella | No | ||||||||||||
8.06 | Property | 1340 West Middlefield | No | ||||||||||||
8.07 | Property | 1255 Terra Bella | No | ||||||||||||
8.08 | Property | 1305 Terra Bella | No | ||||||||||||
8.09 | Property | 1330 West Middlefield | No | ||||||||||||
8.10 | Property | 1245 Terra Bella | No | ||||||||||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | 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 | ||
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 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 | ||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | No | ||||||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | No | ||||||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | No | ||||||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | No | ||||||||||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | 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 |
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 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 | ||
12.01 | Property | Sherwood Foods Cleveland | No | ||||||||||||
12.02 | Property | Owens Corning | No | ||||||||||||
12.03 | Property | Hunter Defense Tech | No | ||||||||||||
12.04 | Property | Sterling Jewelers | No | ||||||||||||
12.05 | Property | Cedar Creek Brooklyn Park | No | ||||||||||||
12.06 | Property | Exec Cabinetry SC | No | ||||||||||||
12.07 | Property | Techniplas | No | ||||||||||||
12.08 | Property | Metalex (Jason Industries) | No | ||||||||||||
12.09 | Property | Nyloncraft | No | ||||||||||||
12.10 | Property | Dirksen Screws Shelby | No | ||||||||||||
12.11 | Property | Global Flooring | No | ||||||||||||
12.12 | Property | Dreison | No | ||||||||||||
12.13 | Property | Gem City | No | ||||||||||||
12.14 | Property | Chemcore Austin | No | ||||||||||||
12.15 | Property | Dirksen Screws Canton | No | ||||||||||||
12.16 | Property | Polartec | No | ||||||||||||
12.17 | Property | Design Cabinetry TGK | No | ||||||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | No | ||||||||||||
12.19 | Property | Custom Extrusions Rome | No | ||||||||||||
12.20 | Property | CECO - Indianapolis | No | ||||||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | No | ||||||||||||
12.22 | Property | Cast Aluminum Solutions | No | ||||||||||||
12.23 | Property | Pyramyd Air | No | ||||||||||||
12.24 | Property | Workstream | No | ||||||||||||
12.25 | Property | Techniks | No | ||||||||||||
12.26 | Property | Cedar Creek Little Rock | No | ||||||||||||
12.27 | Property | Cedar Creek Gulfport | No | ||||||||||||
12.28 | Property | Chemcore Elk Grove | No | ||||||||||||
12.29 | Property | Total Plastics | No | ||||||||||||
12.30 | Property | Design Cabinetry Barnes | No | ||||||||||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | 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 | ||
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 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 | ||
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 1,365,880 | 142,698,954 | 0 | 146,600,000 | Hard | In Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) the occurrence of a Lease Sweep Period | No | ||
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 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 | ||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | No | ||||||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | No | ||||||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | No | ||||||||||||
17 | Loan | 8, 75, 76 | GACC | Deutsche Bank AG, New York Branch and UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York | CIRE Equity Retail & Industrial Portfolio | 1,436,784 | 22,961,274 | 0 | 128,600,000 | Hard | Springing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||
17.01 | Property | Wood Village Town Center | No | ||||||||||||
17.02 | Property | Pecan Promenade | No | ||||||||||||
17.03 | Property | Valley Plaza | No | ||||||||||||
17.04 | Property | Pear Tree | No | ||||||||||||
17.05 | Property | Glendale Market Square | No | ||||||||||||
17.06 | Property | Central Park Shopping Center | No | ||||||||||||
17.07 | Property | Val Vista Towne Center | No | ||||||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | No | ||||||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | No | ||||||||||||
17.10 | Property | Homeland - Bartow, FL | No | ||||||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | No | ||||||||||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | 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 | ||
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 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 | ||
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | 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 | ||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | 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 | |||
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | 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 | ||
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 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 | ||
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | 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 |
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | 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 | ||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | 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 | |||
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 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 | ||
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | 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 | ||
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 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 | ||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | 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 | |||
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | 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 | ||
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 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 | ||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | 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 | |||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | 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 | ||
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | 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 | ||
35.01 | Property | Compass Self Storage Shelby | Yes | 10/31/2034 | 120,000 | ||||||||||
35.02 | Property | Compass Self Storage Fraser | No | ||||||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | 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 | ||
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | 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 | ||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | 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 | |||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | 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 | ||
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | 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 | ||
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | 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 | ||
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | 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 | ||
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 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 |
CGCMT 2019-GC41 Annex A | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Originator | Property Name | Franchise Agreement Expiration | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate (%) | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate (%) | Terrorism Insurance Required Y/N | Control Number |
1 | Loan | 8, 9, 10, 11, 12 | GACC, GSMC | Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, Wells Fargo Bank, National Association | 30 Hudson Yards | 1,020,000,000.00 | 310,000,000.00 | 4.21709677% | Yes | 1 | |||
2 | Loan | 8, 13, 14, 15, 16 | GSMC | Goldman Sachs Bank USA | Millennium Park Plaza | 140,000,000.00 | Yes | 2 | |||||
3 | Loan | 8, 17 | GSMC | Goldman Sachs Bank USA | USAA Office Portfolio | 180,000,000.00 | Yes | 3 | |||||
3.01 | Property | Legacy Corporate Centre I & II | Yes | 3.01 | |||||||||
3.02 | Property | Crosstown Center I | Yes | 3.02 | |||||||||
3.03 | Property | Crosstown Center II | Yes | 3.03 | |||||||||
3.04 | Property | Legacy Corporate Centre III | Yes | 3.04 | |||||||||
4 | Loan | 18, 19, 20, 21 | CREFI | Citi Real Estate Funding Inc. | The Lincoln Apartments | Yes | 4 | ||||||
5 | Loan | 22, 23 | GACC | Deutsche Bank AG, New York Branch | Post Ranch Inn | Yes | 5 | ||||||
6 | Loan | 8, 24, 25, 26, 27, 28, 29, 30, 31, 32 | GSMC | Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association | Grand Canal Shoppes | 700,000,000.00 | 215,000,000.00 | 6.25000% | Yes | 6 | |||
7 | Loan | 8, 33, 34, 35, 36, 37, 38 | GSMC, GACC | Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. | Moffett Towers II Buildings 3 & 4 | 294,750,000.00 | 155,000,000.00 | 3.76386% | 85,000,000 | 5.75000% | Yes | 7 | |
8 | Loan | 8, 39, 40, 41, 42, 43, 44, 45, 46 | CREFI | Citi Real Estate Funding Inc. | The Zappettini Portfolio | 65,000,000.00 | Yes | 8 | |||||
8.01 | Property | 1350 West Middlefield | Yes | 8.01 | |||||||||
8.02 | Property | 1212 Terra Bella | Yes | 8.02 | |||||||||
8.03 | Property | 850 - 900 North Shoreline | Yes | 8.03 | |||||||||
8.04 | Property | 1277 Terra Bella | Yes | 8.04 | |||||||||
8.05 | Property | 1215 Terra Bella | Yes | 8.05 | |||||||||
8.06 | Property | 1340 West Middlefield | Yes | 8.06 | |||||||||
8.07 | Property | 1255 Terra Bella | Yes | 8.07 | |||||||||
8.08 | Property | 1305 Terra Bella | Yes | 8.08 | |||||||||
8.09 | Property | 1330 West Middlefield | Yes | 8.09 | |||||||||
8.10 | Property | 1245 Terra Bella | Yes | 8.10 | |||||||||
9 | Loan | 47 | GACC | DBR Investments Co. Limited | Delong Self Storage | Yes | 9 | ||||||
10 | Loan | 8, 48 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Manassas | 32,250,000.00 | Yes | 10 | |||||
10.01 | Property | Powered Shell Portfolio - Manassas DC-18 | Yes | 10.01 | |||||||||
10.02 | Property | Powered Shell Portfolio - Manassas DC-20 | Yes | 10.02 | |||||||||
10.03 | Property | Powered Shell Portfolio - Manassas DC-19 | Yes | 10.03 | |||||||||
10.04 | Property | Powered Shell Portfolio - Manassas DC-23 | Yes | 10.04 | |||||||||
11 | Loan | 49, 50, 51, 52, 53 | CREFI | Citi Real Estate Funding Inc. | Summit Technology Center | Yes | 11 | ||||||
12 | Loan | 8, 54, 55, 56, 57, 58 | GSMC | Goldman Sachs Bank USA | U.S. Industrial Portfolio V | 80,358,000.00 | Yes | 12 | |||||
12.01 | Property | Sherwood Foods Cleveland | Yes | 12.01 | |||||||||
12.02 | Property | Owens Corning | Yes | 12.02 | |||||||||
12.03 | Property | Hunter Defense Tech | Yes | 12.03 | |||||||||
12.04 | Property | Sterling Jewelers | Yes | 12.04 | |||||||||
12.05 | Property | Cedar Creek Brooklyn Park | Yes | 12.05 | |||||||||
12.06 | Property | Exec Cabinetry SC | Yes | 12.06 | |||||||||
12.07 | Property | Techniplas | Yes | 12.07 | |||||||||
12.08 | Property | Metalex (Jason Industries) | Yes | 12.08 | |||||||||
12.09 | Property | Nyloncraft | Yes | 12.09 | |||||||||
12.10 | Property | Dirksen Screws Shelby | Yes | 12.10 | |||||||||
12.11 | Property | Global Flooring | Yes | 12.11 | |||||||||
12.12 | Property | Dreison | Yes | 12.12 | |||||||||
12.13 | Property | Gem City | Yes | 12.13 | |||||||||
12.14 | Property | Chemcore Austin | Yes | 12.14 | |||||||||
12.15 | Property | Dirksen Screws Canton | Yes | 12.15 | |||||||||
12.16 | Property | Polartec | Yes | 12.16 | |||||||||
12.17 | Property | Design Cabinetry TGK | Yes | 12.17 | |||||||||
12.18 | Property | LMI Aerospace - 3030 N. Highway 94 | Yes | 12.18 | |||||||||
12.19 | Property | Custom Extrusions Rome | Yes | 12.19 | |||||||||
12.20 | Property | CECO - Indianapolis | Yes | 12.20 | |||||||||
12.21 | Property | LMI Aerospace - 3600 Mueller | Yes | 12.21 | |||||||||
12.22 | Property | Cast Aluminum Solutions | Yes | 12.22 | |||||||||
12.23 | Property | Pyramyd Air | Yes | 12.23 | |||||||||
12.24 | Property | Workstream | Yes | 12.24 | |||||||||
12.25 | Property | Techniks | Yes | 12.25 | |||||||||
12.26 | Property | Cedar Creek Little Rock | Yes | 12.26 | |||||||||
12.27 | Property | Cedar Creek Gulfport | Yes | 12.27 | |||||||||
12.28 | Property | Chemcore Elk Grove | Yes | 12.28 | |||||||||
12.29 | Property | Total Plastics | Yes | 12.29 | |||||||||
12.30 | Property | Design Cabinetry Barnes | Yes | 12.30 | |||||||||
13 | Loan | 59, 60, 61, 62, 63, 64, 65, 66, 67, 68, 69 | GSMC | Goldman Sachs Bank USA | City Center Plaza | Yes | 13 | ||||||
14 | Loan | 8, 70, 71 | CREFI | Citi Real Estate Funding Inc. | 505 Fulton Street | 40,000,000.00 | Yes | 14 | |||||
15 | Loan | 8, 72, 73 | GACC | Cantor Commercial Real Estate Lending, L.P. | Wind Creek Leased Fee | 101,600,000.00 | Yes | 15 | |||||
16 | Loan | 8, 74 | GSMC | Goldman Sachs Bank USA | Powered Shell Portfolio - Ashburn | 29,000,000.00 | Yes | 16 | |||||
16.01 | Property | Powered Shell Portfolio - Ashburn DC-15 | Yes | 16.01 | |||||||||
16.02 | Property | Powered Shell Portfolio - Ashburn DC-16 | Yes | 16.02 | |||||||||
16.03 | Property | Powered Shell Portfolio - Ashburn DC-17 | Yes | 16.03 | |||||||||
17 | Loan | 8, 75, 76 | 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 | 101,440,000.00 | Yes | 17 | |||||
17.01 | Property | Wood Village Town Center | Yes | 17.01 | |||||||||
17.02 | Property | Pecan Promenade | Yes | 17.02 | |||||||||
17.03 | Property | Valley Plaza | Yes | 17.03 | |||||||||
17.04 | Property | Pear Tree | Yes | 17.04 | |||||||||
17.05 | Property | Glendale Market Square | Yes | 17.05 | |||||||||
17.06 | Property | Central Park Shopping Center | Yes | 17.06 | |||||||||
17.07 | Property | Val Vista Towne Center | Yes | 17.07 | |||||||||
17.08 | Property | 2641 Hall Ave - Riverside, CA | Yes | 17.08 | |||||||||
17.09 | Property | 606 W Troy - Indianapolis, IN | Yes | 17.09 | |||||||||
17.10 | Property | Homeland - Bartow, FL | Yes | 17.10 | |||||||||
17.11 | Property | 2621 Hall Ave - Riverside, CA | Yes | 17.11 | |||||||||
18 | Loan | 77 | GACC | DBR Investments Co. Limited | Townhomes with a View | Yes | 18 | ||||||
19 | Loan | 78 | GSMC | Goldman Sachs Bank USA | Home2 Suites Austin North Domain | 11/30/2033 | Yes | 19 | |||||
20 | Loan | 79 | CREFI | Citi Real Estate Funding Inc. | 309 Canal Street | Yes | 20 | ||||||
21 | Loan | GACC | Deutsche Bank AG, New York Branch | Burbank Collection | Yes | 21 | |||||||
22 | Loan | 80, 81, 82, 83 | GACC | Deutsche Bank AG, New York Branch | Comcast Building Tucson | Yes | 22 | ||||||
23 | Loan | 84, 85, 86 | CREFI | Citi Real Estate Funding Inc. | Embassy Suites Milwaukee Brookfield | 7/31/2034 | Yes | 23 | |||||
24 | Loan | 87, 88 | GSMC | Goldman Sachs Bank USA | Oglethorpe Square | Yes | 24 | ||||||
25 | Loan | 89, 90 | GSMC | Goldman Sachs Bank USA | 6265 Gunbarrel Avenue | Yes | 25 | ||||||
26 | Loan | GSMC | Goldman Sachs Bank USA | Oakwood Commons | Yes | 26 | |||||||
27 | Loan | 8, 91, 92, 93 | CREFI | Citi Real Estate Funding Inc. | The Centre | 45,000,000.00 | 70,000,000.00 | 3.45000% | Yes | 27 | |||
28 | Loan | 94 | CREFI | Citi Real Estate Funding Inc. | 34 Howard | Yes | 28 | ||||||
29 | Loan | 95, 96 | GSMC | Goldman Sachs Bank USA | Home2 Suites Orlando South Park | 3/31/2038 | Yes | 29 | |||||
30 | Loan | CREFI | Citi Real Estate Funding Inc. | Shoppes at the Royale | Yes | 30 | |||||||
31 | Loan | 97, 98 | GSMC | Goldman Sachs Bank USA | Crescent Ridge | Yes | 31 | ||||||
32 | Loan | 99, 100 | GSMC | Goldman Sachs Bank USA | Home2 Suites Florence | 2/28/2038 | Yes | 32 | |||||
33 | Loan | GSMC | Goldman Sachs Bank USA | Federal Highway Self Storage | Yes | 33 | |||||||
34 | Loan | 101, 102 | GSMC | Goldman Sachs Bank USA | MedVet Dallas | Yes | 34 | ||||||
35 | Loan | 103 | CREFI | Citi Real Estate Funding Inc. | Compass Self Storage Michigan Portfolio | Yes | 35 | ||||||
35.01 | Property | Compass Self Storage Shelby | Yes | 35.01 | |||||||||
35.02 | Property | Compass Self Storage Fraser | Yes | 35.02 | |||||||||
36 | Loan | 104 | GSMC | Goldman Sachs Bank USA | Bushwood Office Building | Yes | 36 | ||||||
37 | Loan | 105 | GSMC | Goldman Sachs Bank USA | 353 Kearny Street | Yes | 37 | ||||||
38 | Loan | GACC | Deutsche Bank AG, New York Branch | Powell Court Apartments | Yes | 38 | |||||||
39 | Loan | 106 | GACC | Deutsche Bank AG, New York Branch | Floridian Hotel & Suites | Yes | 39 | ||||||
40 | Loan | 107, 108 | GSMC | Goldman Sachs Bank USA | Oak Creek Centre | Yes | 40 | ||||||
41 | Loan | 109, 110 | GACC | DBR Investments Co. Limited | Fleming Island Business Park | Yes | 41 | ||||||
42 | Loan | 111, 112, 113 | GSMC | Goldman Sachs Bank USA | Two Rivers Center | Yes | 42 | ||||||
43 | Loan | 114 | CREFI | Citi Real Estate Funding Inc. | Trinity Springs Oaks | 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). |
(9) | Provided no event of default is continuing, the lender shall disburse capital expenditure funds to the borrower out of the capital expenditure account, within ten (10) days after the delivery by the borrower to the lender of a request therefore (but not more often than once per month), in increments of at least $5,000 (or a lesser amount if the total amount in the capital expenditure account is less than $5,000, in which case only one disbursement of the amount remaining in the account shall be made). On each payment date from and after July 6, 2024, regardless of whether an event of default or trigger period has occurred or is continuing, the borrower will be required to make monthly deposits into the Ongoing Replacement Reserve ($) in an amount equal to 1/12th of $0.20 per rentable square foot. |
(10) | Historical cash flow information is not available because the Mortgaged Property was built in 2019. |
(11) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date of August 6, 2019. The assumed lockout period of 25 payments is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(12) | The Mortgaged Property receives a tax incentive in the form of a payment in lieu of taxes program ("PILOT"). The Mortgaged Property is encumbered by three PILOT mortgages, in the maximum aggregate amount of $547,760,000, which secure the borrower's obligation to pay the PILOT payments under a sublease with the New York City Industrial Development Agency. The PILOT mortgages are senior in priority to the Mortgage. |
(13) | The lockout period will be at least 24 payment dates beginning with and including the First Due Date in September 2019. For the purpose of the Preliminary Prospectus, the assumed lockout period of 24 payment dates is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(14) | The Mortgaged Property is a 38-story, multifamily, office and retail tower located in Chicago, Illinois. The components of the Mortgaged Property are divided as follows: multifamily (557 units), office (85,017 SF) and retail (18,450 SF). |
(15) | The Largest Tenant, Centurylink, Inc., has (i) 9,128 SF expiring on September 30, 2023 and (ii) 430 SF expiring on July 31, 2023. |
(16) | The Fifth Largest Tenant, Ferrero USA Inc, has the right to terminate its lease after May 31, 2020 with three months’ notice and payment of a termination fee. |
(17) | Historical cash flow information is not available because the Mortgaged Properties were recently acquired at origination. |
(18) | The Lincoln Apartments Property was built in two phases: (i) the 510 Flatbush Avenue building was completed in February 2017 and began lease-up in March 2017 and (ii) the 31-33 Lincoln Road building was completed in January 2018 and began lease-up in February 2018. Therefore, limited historical information is available. |
(19) | The Mortgaged Property is comprised of two nine-story buildings totaling 141 residential units and 18,868 SF of retail space. Apartment rental income accounts for 78.3% of Underwritten EGI ($), and retail rental income accounts for 21.7% of Underwritten EGI ($). |
(20) | The Ongoing Replacement Reserve ($) for The Lincoln Apartments Mortgage Loan is $2,664; $2,350 is designated for the residential replacement reserve and $314 is designated for the commercial replacement reserve. |
(21) | The Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) are calculated net of a $1,000,000 holdback reserve. The holdback reserve of $1,000,000 for designated replacements is required to be disbursed to the borrower provided that the debt yield is at least 7.25% provided, however, if the Mortgage Loan does not achieve a debt yield of at least 7.25% on or before August 6, 2021, such funds will be held as additional collateral for the related Mortgage Loan. The Debt Yield on Underwritten Net Operating Income (%) and the Debt Yield on Underwritten Net Cash Flow (%) calculated based on the fully funded aggregate Mortgage Loan amount of $60,420,000 are 6.4% and 6.3%, respectively. |
(22) | Commencing on the Anticipated Repayment Date, the interest rate increases to 3.000% plus the greater of (i) 3.2900% (the “Initial Interest Rate”) (or when applicable, the default rate) and (ii) the sum of (1) lender’s determination as of the Anticipated Repayment Date (or the preceding business day if the Anticipated Repayment Date is not a business day) of the sum of (x) the bid side yield to maturity for the “on the run” United States Treasury note with a 10 year maturity plus (y) the mid-market 10 year swap spread, each as displayed on Telerate Page 19901 on Dow Jones Telerate, Inc. (or as determined by Lender from such other market source as Lender determines if such Telerate Page 19901 or such service setting forth such yield and spread are not available at the time of determination by lender), as of the Anticipated Repayment Date plus 1.90000% (the “Adjusted Interest Rate”); however, interest accrued at the excess of the Adjusted Interest Rate over the Initial Interest Rate (the “Accrued Interest”) will be deferred. From and after the Anticipated Repayment Date, all excess cash flow from the Mortgaged Property after the payment of reserves, interest calculated at the Initial Interest Rate and operating expenses will be applied (i) first to repay the principal balance of the related Mortgage Loan and (ii) second to the payment of Accrued Interest. |
(23) | Following a trigger period and prior to the lender filing a "notice of sale" for foreclosure or the occurrence of the Anticipated Repayment Date, the borrower will receive funds from the cash management account for monthly operating expenses and approved extraordinary expenses, and the remaining balance in the cash management account will be applied to amounts due and payable under the loan documents after deductions have been made for expenses and required escrows. |
(24) | The Grand Canal Shoppes Loan Combination was co-originated by Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA on June 3, 2019. |
(25) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date in August 2019. For the purpose of the Preliminary Prospectus, the assumed lockout period of 25 payments is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(26) | Units, Rooms, SF excludes the 84,743 SF space currently leased to Barneys New York. This space is included in the collateral; however, the borrowers have the right to obtain a free release with respect to such space. As such, no value or rental income has been attributed to this space. |
(27) | The Largest Tenant, Venetian Casino Resort, has (i) 38,920 SF expiring on May 31, 2029, (ii) 34,088 SF expiring on July 31, 2025, (iii) 8,096 SF expiring on September 30, 2033 and (iv) 1 SF expiring on December 31, 2019. |
(28) | The Second Largest Tenant, TAO, has (i) 39,553 SF expiring on January 31, 2025, (ii) 8,800 SF expiring on May 31, 2029 and (iii) 1,088 SF expiring on January 31, 2020. |
(29) | The Third Largest Tenant, Madame Tussauds Las Vegas, has (i) 28,000 SF expiring on July 31, 2024 and (ii) 235 SF expiring on December 31, 2019. |
(30) | The Fourth Largest Tenant, Regis Galerie, has (i) 15,039 SF expiring on May 31, 2025, (ii) 4,654 SF expiring on February 29, 2020 and (iii) 8,406 SF expiring on December 31, 2020. |
(31) | The Appraised Value ($) represents the “as-is” appraised value of $1,640,000,000 for the Mortgaged Property as of April 3, 2019, which excludes an 84,743 SF space currently leased to Barneys New York (the “Barneys Parcel”) that is subject to a free release under the loan documents. The “as-is” appraised value of the Mortgaged Property, including the Barneys Parcel, as of April 3, 2019 is $1,680,000,000, and results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 45.2%. |
(32) | The borrowers are tenants under two ground leases and an air rights lease at the Mortgaged Property. One ground lease is for the retail and restaurant space on the casino level of the Venetian Hotel and Casino and expires on May 14, 2093 with no extension options. The other ground lease is for the retail and restaurant space on the casino level of The Palazzo and expires on February 28, 2097 with no extension options. The annual rent under each ground lease is $1 and the borrowers have the option to purchase the applicable premises for $1 on their respective expiration dates. The air rights above the space leased to Walgreens Co. and used as a Walgreen’s store are leased by a third party to the borrowers. The air rights lease expires on February 28, 2064 and has one 40-year extension option. The annual ground rent under the air rights lease was initially $600,000. As of March 1, 2011, such rent is subject to annual increases in an amount equal to the percentage increase in the consumer price index during the corresponding period, subject to a cap of 2.0%. The borrowers sublease a portion of the air rights to The Venetian Casino Resort, LLC who pays 80.68% of the rent payable under the air rights lease, with the borrowers responsible for the remaining 19.32%. |
(33) | The Moffett Towers II Buildings 3 & 4 Loan Combination was co-originated by Goldman Sachs Bank USA ("GS Bank"), Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. on June 19, 2019. |
(34) | Commencing on the Anticipated Repayment Date, the interest rate increases to 3.76386% plus the positive difference between (a) the Adjusted Blended Interest Rate and (b) 3.76386%. “Adjusted Blended Interest Rate” means a rate per annum equal to the greater of (a) 5.26386% or (b) the rate for U.S. dollar swaps with a 10-year maturity on the Anticipated Repayment Date plus 1.50%. |
(35) | The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated utilizing the “prospective stabilized” appraised value of $790,000,000 ($395,000,000 for Building 3 and $395,000,000 for Building 4) as of January 1, 2020 for Building 3 and December 1, 2019 for Building 4. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) calculated based on the “as-is” appraised value of $726,000,000 ($363,000,000 for Building 3 and $363,000,000 for Building 4), as of May 3, 2019, are both 48.2%. |
(36) | The Mortgaged Property is part of the Moffett Towers II Campus. The campus shares 59,648 SF of common area amenities, of which 23,860 SF were allocated to the Mortgaged Property. These 23,860 SF are not included in the collateral. |
(37) | The sole tenant, Facebook, has taken possession of its space and has commenced with the design of the build out of the spaces. Facebook is currently in a free rent period at Building 3 and is anticipated to begin paying rent in January 2020. Facebook is also currently in a free rent period at Building 4 and is anticipated to begin paying rent in December 2019. We cannot assure you that this tenant will begin paying rent as anticipated or at all. |
(38) | In May 2018, GS Bank funded a $795.0 million loan to an affiliate of the borrower to construct the Mortgaged Property. GS Bank subsequently syndicated $690.0 million of such loan to third parties, including one syndication partner who placed its $100.0 million allocation on a warehouse line with GS Bank. GS Bank retained $105.0 million of such loan on its balance sheet. The Moffett Towers II Buildings 3 & 4 Loan Combination was used in part to pay off the existing GS Bank loan. |
(39) | The Largest Tenant at the 1215 Terra Bella Mortgaged Property, Elementum SCM, Inc., currently subleases 25,000 SF of space to two tenants. Firewood Marketing, Inc., which occupies 12,861 SF of space with a sublease dated July 31, 2018 that expires on January 31, 2021 and Glowlink Communications Technology, Inc., which occupies 12,139 SF of space with a sublease dated October 25, 2018 that also expires on January 31, 2021. |
(40) | The Largest Tenant at the 1245 Terra Bella Mortgaged Property, Google, Inc, currently subleases 15,680 SF to Planet Labs, Inc. The sublease commenced in April 2017 and expires in March 2021. Google, Inc. guarantees Planet Labs, Inc.’s sublease and is a shareholder of Planet Labs, Inc. |
(41) | The Largest Tenant at the 850 - 900 North Shoreline Property, Zendesk, subleases 16,613 SF to XMotors, effective January 1, 2020, XMotors will become the direct tenant under the related lease, which expires December 31, 2021. |
(42) | The Largest Tenant at the 1215 Terra Bella Mortgaged Property, Elementum SCM, Inc., has the option to terminate its lease effective any time after January 31, 2021, with at least 9 months' notice prior to the effective date of termination. The Largest Tenant at the 1277 Terra Bella Mortgaged Property, Elementum SCM, Inc., has the option to terminate its lease effective any time on or after December 31, 2020, with at least 9 months' notice prior to the effective date of termination. The Largest Tenant at the 1350 West Middlefield Mortgaged Property, Egnyte, Inc., has the option to terminate its lease effective at any time after April 30, 2022, with at least 9 months' notice prior to the effective date of termination. The Largest Tenant at the 1340 West Middlefield Mortgaged Property, Nuro, Inc., has an option to terminate its lease effective at any time after February 1, 2022. The Second Largest Tenant at the 850 - 900 North Shoreline Mortgaged Property, Vita Insurance Associates, Inc., has the right to terminate its lease at any time after December 31, 2020 with 6 months' notice prior to the effective date of termination. |
(43) | Ongoing Replacement Reserve ($) deposits into the replacement reserve account are waived so long as the balance in the replacement reserve account remains greater than or equal to $150,000. If the balance in the replacement reserve account falls below $150,000, the borrowers are required to deposit a monthly amount equal to $5,451 until the balance reaches the cap of $150,000. |
(44) | The Zappettini Portfolio Loan Combination may be prepaid with payment of a yield maintenance premium at any time prior to the Due Date occurring in December 2023. There is no lockout period associated with prepayment with payment of a yield maintenance premium. Provided no event of default has occurred and is continuing, at any time after the earlier to occur of (i) May 31, 2022 and (ii) the second anniversary of the last securitization of a note comprising part of The Zappettini Portfolio Loan Combination, The Zappettini Portfolio Loan Combination may be defeased with certain direct full faith and credit obligations of the United States of America or other obligations which are “government securities” permitted under The Zappettini Portfolio Loan documents. Voluntary prepayment of The Zappettini Portfolio Loan Combination is permitted on or after the Due Date occurring in December 2023 without payment of any prepayment premium. |
(45) | 2016 and 2017 cash flows were not provided for the 1277 Terra Bella Mortgaged Property because the property was renovated in 2017. Overall, the increase from 2016 NOI ($) to Most Recent NOI (if past 2018) ($) as well as the increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is primarily attributable to recent leasing at the properties. The 1215 Terra Bella Mortgaged Property was vacant in 2017 and Elementum SCM, Inc. executed a lease that commenced in February 2018 accounting for $972,000 of underwritten base rent. The 1340 West Middlefield Mortgaged Property was vacant in 2018 and Nuro, Inc. executed a lease that commenced in February 2019 accounting for $911,950 of underwritten base rent. In addition, rent steps were underwritten at $294,898 (inclusive of contractual rent steps through February 2020 and present value rent steps for The County of Santa Clara). Earthquake insurance was also required in the past at The Zappettini Portfolio Mortgaged Properties, however going forward, the borrowers are not required to maintain earthquake insurance, which is why the underwritten insurance expense is lower than historical insurance expense. |
(46) | Total Uses represents a portion of loan proceeds that were used to fund the buyout of previous partners’ interests. |
(47) | The Mortgaged Property is a mixed use property in which 70.8% of the base rent is generated by the storage component and 29.2% is generated by the retail component. Occupancy (%) of 89.9% represents the total occupancy. Occupancy for the self storage space based on square feet is 87.4% as of June 19, 2019 and for the retail space is 100.0% as of June 7, 2019. |
(48) | Historical cash flow information is not available because the Mortgaged Properties were built in 2017 and 2019, and went through individual periods of tenant specific build-outs. |
(49) | The Ongoing Replacement Reserve ($) is $22,662.25 for the first 24 Due Dates of the loan term, then decreases to $4,120.21 for the remainder of the loan term. |
(50) | The Largest Tenant at the Summit Technology Center Mortgaged Property, GSA, has the option to terminate its lease effective any time after April 30, 2021, with at least 120 days notice prior to the effective date of termination. |
(51) | The Largest Tenant, GSA, leases 181,395 SF of space that expires on February 19, 2022 and 131,814 SF of space that expires on April 30, 2022. |
(52) | The Second Largest Tenant at the Summit Technology Center Mortgaged Property, Caremark, Inc., has the option to terminate its lease effective any time after May 31, 2023, with at least 12 months notice prior to the effective date of termination and the payment of unamortized leasing commissions, free rent, and landlords' work costs of $1,002,876. |
(53) | The Third Largest Tenant, ExamOne, Inc., leases 50,105 SF of space that expires on May 31, 2024, and 8,242 SF of space that expires on March 31, 2021. |
(54) | The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated on the basis of the aggregate “as-is” appraised value of $194,670,000 plus an approximately 4.02% portfolio premium. Excluding the portfolio premium, the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) on the basis of the aggregate “as-is” appraised value are both 67.0%. |
(55) | The lockout period will be at least 24 payment dates beginning with and including the First Due Date in September 2019. For the purpose of the Preliminary Prospectus, the assumed lockout period of 24 payment dates is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(56) | Historical cash flow information is not available because the Mortgaged Properties were recently acquired in 2019. |
(57) | The Replacement Reserve Cap ($) is calculated as the product of (x) $0.10 times (y) the aggregate number of rentable square feet then contained in the Mortgaged Properties times (z) 2. As of the Cut-off Date, the aggregate number of rentable square feet is 3,585,623. |
(58) | The TI/LC Cap ($) is calculated as the product of (x) $0.25 times (y) the aggregate number of rentable square feet then contained in the Mortgaged Properties times (z) 3. As of the Cut-off Date, the aggregate number of rentable square feet is 3,585,623. |
(59) | The Mortgaged Property consists of two properties, (1) the US Bank Building property and (2) the Clearwater & Centre Buildings property. The US Bank Building is a 260,515 SF office building which was built in 1978 and is located at 101 South Capitol Boulevard in Boise, Idaho. The borrower's interest in the Clearwater & Centre Buildings includes 119,986 SF of the Clearwater office building and 6,870 SF of the Centre office building. The Clearwater & Centre Buildings were built in 2016 and are located at 777 West Main Street and 195 South Capitol Boulevard, respectively, in Boise, Idaho. According to the appraisal, the US Bank Building had an “as-is” appraised value of $47,400,000 as of April 4, 2019, and the Clearwater & Centre Buildings had an “as-is” appraised value of $37,800,000 as of April 4, 2019. Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) are (1) $3,692,709 and $3,421,291, respectively, at the US Bank Building and (2) $2,224,864 and $2,078,980, respectively, at the Clearwater & Centre Buildings. |
(60) | From and after the first payment date following the second anniversary of the securitization closing date, the borrower has the right to obtain the release of either the US Bank Building or the Clearwater & Centre Buildings. For additional information regarding the partial release, see "Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases" in the Preliminary Prospectus. |
(61) | The Second Largest Tenant, US Bank, may terminate the portion of its lease related to its storage space (2,461 SF) at any time upon 30 days' notice. |
(62) | The Third Largest Tenant, US Ecology, has a one-time right after November 30, 2021 to surrender a minimum of 2,000 SF and a maximum of 14,230 SF with six months' notice and payment of a termination fee. |
(63) | The Fourth Largest Tenant, Stoel Rives, has (i) 17,810 SF expiring on June 30, 2028 and (ii) 8,164 SF expiring on October 31, 2028, and has the right to surrender (i) up to 3,581 SF at any time after April 1, 2023 and (ii) all or part of its storage space (8,164 SF) at any time. |
(64) | The Fifth Largest Tenant, PCA, has a one-time right to terminate its lease as of July 1, 2023 with 12 months’ notice and payment of a termination fee. |
(65) | The Underwritten Net Operating Income ($) is more than 10% higher than the 2018 NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property. |
(66) | The Ongoing Replacement Reserve ($) is calculated as the product of (x) $0.25 times (y) the aggregate number of rentable square feet then contained in the Mortgaged Properties divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet is 387,371. |
(67) | The Replacement Reserve Cap ($) is calculated as the product of (x) $0.25 times (y) the aggregate number of rentable square feet then contained in the Mortgaged Properties. As of the Cut-off Date, the aggregate number of rentable square feet is 387,371. |
(68) | The Ongoing TI/LC Reserve ($) will be reduced to (a) $7,928.50, if the US Bank Building property is released or (b) $16,282.19, if the Clearwater & Centre Buildings property is released. |
(69) | The TI/LC Cap ($) will be reduced to (a) $285,000, if the US Bank Building property is released or (b) $580,000, if the Clearwater & Centre Buildings property is released. |
(70) | The increase from Most Recent NOI (if past 2018) ($) to Underwritten Net Operating Income ($) is attributable to $245,250 of contractual rent steps through September 1, 2019 for H&M and $277,778 which represents the present value of rent steps for Old Navy. In addition, in December of 2018, H&M discovered that they had overpaid their percentage rent by $708,739. Subsequently, the landlord gave them a credit for $227,083 in December. In 2019, after further review, they discovered that they had overpaid their percentage rent by an additional $236,754 which they received a credit for from January-April 2019, which represents the decrease in base rent in Most Recent NOI (if past 2018) ($). The credit for their overpaid percentage rent is fully used and they are not currently paying percentage rent. |
(71) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date of August 6, 2019. The assumed lockout period of 25 payments is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(72) | Historical cash flow information is not available because the borrower acquired the Mortgaged Property in 2019. |
(73) | The lockout period will be at least 24 payment dates beginning with and including the First Due Date of September 6, 2019. The assumed lockout period of 24 payments is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(74) | Historical cash flow information is not available because the Mortgaged Properties were recently acquired in 2019. |
(75) | The Mortgaged Properties' Appraised Value ($) represents the "as portfolio" appraised value of $198,100,000 as of April 29, 2019, which reflects the appraised value on a portfolio basis. On a standalone basis, the 11 Mortgaged Properties have an aggregate "as is" appraised value of $188,710,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity/ARD (%) calculated based on the aggregate standalone "as-is" Appraised Value ($) are 68.1% and 68.1%, respectively. |
(76) | The Largest Tenant at each of the 2621 Hall Ave - Riverside, CA, the 606 W Troy - Indianapolis, IN and the 2641 Hall Ave - Riverside, CA Mortgaged Properties, 48 Forty Solutions, has the option to terminate its respective lease if capital expenditures are required as a result of the specific and unique use of the premises during the last two years of its lease term and the cost thereof exceeds six months’ base rent. 48 Forty Solutions may terminate its lease at any of the aforementioned Mortgaged Properties unless the landlord notifies 48 Forty Solutions, in writing, within 10 days after receipt of the termination notice that the landlord has elected to pay the difference between the actual cost thereof and an amount equal to six months’ base rent. If 48 Forty Solutions is unable to finance the landlord’s share of capital expenditures or if the balance of the base rent due and payable for the remainder of such lease is not sufficient to fully reimburse 48 Forty Solutions on an offset basis, 48 Forty Solutions will have the right to terminate its respective lease at the related Mortgaged Properties. The Largest Tenant at the Homeland - Bartow, FL Mortgaged Property, 48 Forty Solutions has a one-time option to terminate its lease, effective July 1, 2022 with at least 12 months’ written notice and a termination fee of $500,000 plus any unamortized capital expenditure allowance amortized over a 60-month term at 12% per annum. |
(77) | Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) were calculated based on the Mortgage Loan amount net of the $2,000,000 holdback reserves. The holdback reserves are to be released in up to eight disbursements so long as such disbursements are in increments of at least $250,000 and not more frequently than once a quarter so long as the debt yield, calculated based on the original principal balance of the Mortgage Loan excluding funds that have not been previously disbursed to the borrower from the holdback reserve (other than those that are anticipated to be disbursed out of the holdback reserve in connection with the disbursement request) is no less than 7.75%. |
(78) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in August 2019 through July 2020, $19,611.99, and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in June. |
(79) | The Largest Tenant, Center for Goods, has the option to terminate its lease effective any time with at least 120 days notice and payment of $466,666.68 plus 4 months of then-current rent. |
(80) | Historical cash flow information is not available because the sole tenant, Comcast, commenced its lease in 2016 on an absolute NNN basis. No further operating statements were provided in connection with the acquisition of the Mortgaged Property. |
(81) | The Borrower is required to deposit into the Ongoing TI/LC Reserve ($) on each Due Date through and including the Due Date occurring on June 6, 2021, the sum of $21,115.20, and (ii) on each Due Date from and including the Due Date occurring on July 6, 2021 through and including the Due Date occurring on June 6, 2023, the sum of $29,561.28. |
(82) | Upfront Other Reserve ($) includes $225,000 to pay property taxes that may become due pending litigation with the Pima County Tax Assessor. |
(83) | Occupancy (%) of 100.0% includes the sole tenant, Comcast, that leases 76.1% of the Mortgaged Property and occupies 100.0% of the Mortgaged Property. Comcast has the option to lease the remainder of the Mortgaged Property on or before April 1, 2022. Comcast is currently paying expenses on the unoccupied space. |
(84) | The Embassy Suites Milwaukee Brookfield Mortgaged Property was recently renovated in 2016, therefore there are no historical operating statements for that year. |
(85) | The Ongoing Replacement Reserve ($) is set at 2% of gross revenues, this increases to 3% of gross revenue during the second 12 months of the loan term, and then increases to 4% of gross revenue for the remainder of the loan term. |
(86) | The Mortgaged Property's Appraised Value ($) represents the "as complete" appraised value as of June 1, 2020, which assumes that the Mortgaged Property will have completed a $500,000 PIP renovation that was brand mandated by the end of 2019. At origination, the lender reserved $500,000 in the Upfront Other Reserve ($) for the PIP. |
(87) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $200,000, the borrower is required to deposit into the Ongoing TI/LC Reserve ($) an amount equal to $4,166.67. |
(88) | Historical cash flow information is limited because the Mortgaged Property was built between 2016-2017. |
(89) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because the Second Largest Tenant, Tecomet (41,570 SF, 34.4% of underwritten base rent), has signed a new lease and is anticipated to begin paying rent in September 2019. |
(90) | Occupancy (%) of 100.0% assumes the Second Largest Tenant, Tecomet, is in occupancy of its space (41,570 SF, 34.4% of underwritten base rent). Tecomet has signed a lease for its space but has not yet taken occupancy or begun paying rent. Tecomet is anticipated to take occupancy and begin paying rent in September 2019. We cannot assure you that this tenant will take occupancy or pay rent as anticipated or at all. |
(91) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date of August 6, 2019. The assumed lockout period of 25 payments is based on the expected CGCMT 2019-GC41 securitization closing date in August 2019. The actual lockout period may be longer. |
(92) | As part of this transaction, the borrower sponsor, Leibel Lederman, acquired a 60% majority stake in the ownership structure via an approximately $16.7 million of fresh cash equity investment for the recapitalization of the Mortgaged Property, which represents Principal’s New Cash Contribution ($). The original developer and seller of the 60% interest in the Mortgaged Property (who maintains a 40% equity interest in the ownership structure) received approximately $12.8 million of sale proceeds as part of the recapitalization which is shown as Other Uses ($). |
(93) | The Centre Mortgaged Property was recently constructed in 2017 and was in lease-up from October 2017 through June 2019, therefore no historical information is available. |
(94) | The 34 Howard Mortgaged Property underwent a complete approximately $2 million gut renovation in 2017 and 2018, therefore there are no historical financial figures available for the property. |
(95) | The Mortgaged Property opened in August 2018. Most Recent cash flow information is based on the trailing nine-month period ending May 31, 2019, and includes a three-month forecast period ending August 31, 2019. |
(96) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in September 2019 through August 2020, $7,312.42, (ii) for the Due Dates occurring in September 2020 through August 2021, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 3% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in July, and (iii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in July. |
(97) | The Original Balance ($) of $12,000,000 is inclusive of $671,433 in earnout proceeds, which the borrower reserved at origination along with a 10% yield maintenance amount totaling $67,143. Cut-off Date LTV Ratio (%), Debt Yield on Underwritten Net Operating Income (%) and Debt Yield on Underwritten Net Cash Flow (%) are calculated excluding the $671,433 earnout. |
(98) | The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are calculated utilizing the “prospective stabilized” appraised value of $17,200,000 as of July 15, 2019. The Cut-off Date LTV Ratio (%) calculated based on the “as-is” appraised value of $16,430,000 as of May 14, 2019, and inclusive of the $671,433 earnout, is 73.0%. The LTV Ratio at Maturity / ARD (%) calculated based on the “as-is” appraised value of $16,430,000 as of May 14, 2019 is 66.4%. |
(99) | The Mortgaged Property opened in September 2017. The 2017 cash flow information is based on the months beginning September 2017 and ending December 2017. |
(100) | The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in July 2019 through June 2020, $6,906.25, (ii) for the Due Dates occurring in July 2020 through June 2021, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 3% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in June, and (iii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined on the anniversary of the last day of the calendar month in June. |
(101) | The Largest Tenant, MedVet Associates, LLC, has (i) 24,789 SF expiring on February 14, 2034 and (ii) 1,405 SF expiring on June 30, 2034. |
(102) | On each Due Date beginning in September 2026, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $8,333.33. |
(103) | For the Compass Self Storage Fraser Mortgaged Property, the Occupancy (%) excludes the 18 RV parking spaces located within the property, and for the Compass Self Storage Shelby Property the Occupancy (%) excludes the 2 RV parking spaces located within the property. |
(104) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $8,333.33. |
(105) | Historical cash flow information is limited because the Mortgaged Property was acquired in 2018. |
(106) | The Ongoing Other Reserve ($) consists of a seasonal reserve into which the borrower is required to deposit $5,000 monthly in February, March, April and May and will be released in July and August, which are seasonal months, provided no event of default or trigger period is continuing. The Upfront Other Reserve ($) consists of an initial deposit into the seasonal reserve account. |
(107) | The Underwritten Net Operating Income ($) is more than 10% higher than the 2018 NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property. |
(108) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $250,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $7,914.58. |
(109) | Historical cash flow information is not available because the borrower acquired the Mortgaged Property in 2019. Prior to the acquisition, the Mortgaged Property was part of a larger business park, and historical operations were not available on an individual asset basis. |
(110) | The borrower funded a $10,000 Ryder lease reserve based on comments in the Ryder tenant's estoppel that flooding in front of the tenant's parking spaces and a gap in the tenant's window needed to be repaired. |
(111) | The Underwritten Net Operating Income ($) is more than 10% higher than the Most Recent NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property. |
(112) | On each Due Date, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve ($) amount equal to $9,363.25 plus (a) (i) $0.75, multiplied by (ii) the square footage of the call center space that is subject to a lease, divided by (b) 12. As of the Cut-off Date, the entirety of the call center space was vacant and not subject to a lease. |
(113) | On each Due Date, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve ($) amount equal to $3,870 plus (a) (i) $0.31, multiplied by (ii) the square footage of the call center space that is subject to a lease, divided by (b) 12. As of the Cut-off Date, the entirety of the call center space was vacant and not subject to a lease. |
(114) | The Trinity Springs Oaks Mortgaged Property consists of 80 manufactured housing pads, 74 RV spaces, and 300 self storage units. |
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% |