GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | State | Zip Code |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | GSBI, DBNY, BCREI | GSMC | NAP | NAP | 1190 Discovery Way and 900 5th Avenue | Sunnyvale | California | 94089 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | CREFI | CREFI | NAP | NAP | 901 & 1001 Lakeside Avenue East | Cleveland | Ohio | 44114 |
3 | Loan | 19 | 2 Cooper | GSBI | GSMC | NAP | NAP | 2 Cooper Square and 37 East 4th Street | New York | New York | 10003 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | GSBI | GSMC | NAP | NAP | 19100 Ridgewood Parkway | San Antonio | Texas | 78259 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | CREFI, AREF | CREFI | NAP | NAP | 1041 Route 202/206 | Bridgewater | New Jersey | 08807 |
6 | Loan | 8, 23 | Woodlands Mall | DBNY | GACC | Group 1 | NAP | 1201 Lake Woodlands Drive | The Woodlands | Texas | 77380 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | DBNY | GACC | NAP | NAP | | | | |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | 2760 Red Lion Road | Philadelphia | Pennsylvania | 19114 |
7.02 | Property | | Amazon - West Columbia | | | | | 4400 12th Street Extension | West Columbia | South Carolina | 29172 |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | N96W14849 County Line Road | Menomonee Falls | Wisconsin | 53051 |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | DBRI, MSBNA | GACC | NAP | NAP | 105 East 17th Street | New York | New York | 10003 |
9 | Loan | 8 | USAA Office Portfolio | GSBI | GSMC | NAP | NAP | | | | |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | 5601 Legacy Drive and 7300 Parkwood Boulevard | Plano | Texas | 75024 |
9.02 | Property | | Crosstown Center I | | | | | 9527 Delaney Creek Boulevard | Tampa | Florida | 33619 |
9.03 | Property | | Crosstown Center II | | | | | 9519 Delaney Creek Boulevard | Tampa | Florida | 33619 |
9.04 | Property | | Legacy Corporate Centre III | | | | | 7400 Parkwood Boulevard | Plano | Texas | 75024 |
10 | Loan | 30, 31, 32 | Covington Portfolio | GSBI | GSMC | NAP | NAP | | | | |
10.01 | Property | | 6400 Augusta Road | | | | | 6400 Augusta Road | Greenville | South Carolina | 29605 |
10.02 | Property | | 6410 Augusta Road | | | | | 6410 Augusta Road | Greenville | South Carolina | 29605 |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | 1623 South Highway 14 | Greer | South Carolina | 29650 |
10.04 | Property | | 1627 South Highway 14 | | | | | 1627 South Highway 14 | Greer | South Carolina | 29650 |
10.05 | Property | | 1631 South Highway 14 | | | | | 1631 South Highway 14 | Greer | South Carolina | 29650 |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | | 19 Leigh Fisher Boulevard | El Paso | Texas | 79906 |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | | 9 Butterfield Trail Boulevard | El Paso | Texas | 79906 |
10.08 | Property | | 7 Zane Grey Street | | | | | 7 Zane Grey Street | El Paso | Texas | 79906 |
10.09 | Property | | 12 Zane Grey Street | | | | | 12 Zane Grey Street | El Paso | Texas | 79906 |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | | 14 Butterfield Trail Boulevard | El Paso | Texas | 79906 |
10.11 | Property | | 5 Zane Grey Street | | | | | 5 Zane Grey Street | El Paso | Texas | 79906 |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | GSBI | GSMC | NAP | NAP | | | | |
11.01 | Property | | Sherwood Foods Cleveland | | | | | 16625 Granite Road | Maple Heights | Ohio | 44137 |
11.02 | Property | | Owens Corning | | | | | 261 Southwest Avenue | Tallmadge | Ohio | 44278 |
11.03 | Property | | Hunter Defense Tech | | | | | 7375 Industrial Road | Florence | Kentucky | 41042 |
11.04 | Property | | Sterling Jewelers | | | | | 30 Foundation Place | Barberton | Ohio | 44203 |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | 9100, 9106 & 9110 83rd Avenue North | Brooklyn Park | Minnesota | 55445 |
11.06 | Property | | Exec Cabinetry SC | | | | | 2838 Grandview Drive | Simpsonville | South Carolina | 29680 |
11.07 | Property | | Techniplas | | | | | N44 W33341 Watertown Plank Road | Nashotah | Wisconsin | 53058 |
11.08 | Property | | Metalex (Jason Industries) | | | | | 700 Liberty Drive | Libertyville | Illinois | 60048 |
11.09 | Property | | Nyloncraft | | | | | 616 West McKinley Avenue | Mishawaka | Indiana | 46545 |
11.10 | Property | | Dirksen Screw Shelby | | | | | 14396-14490 23 Mile Road | Shelby Township | Michigan | 48315 |
11.11 | Property | | Global Flooring | | | | | 3700 32nd Street Southeast | Kentwood | Michigan | 49512 |
11.12 | Property | | Dreison | | | | | 4540 West 160th Street | Cleveland | Ohio | 44135 |
11.13 | Property | | Gem City | | | | | 401 Leo Street and 1425 North Keowee Street | Dayton | Ohio | 45404 |
11.14 | Property | | Chemcore Austin | | | | | 5311 Fleming Court | Austin | Texas | 78744 |
11.15 | Property | | ATG Precision Canton | | | | | 7545 North Haggerty Road | Canton | Michigan | 48187 |
11.16 | Property | | Polartec | | | | | 310 Industrial Drive Southwest | Cleveland | Tennessee | 37311 |
11.17 | Property | | Design Cabinetry TGK | | | | | 100 TGK Circle | Rockledge | Florida | 32955 |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | 3030 North Highway 94 | Saint Charles | Missouri | 63301 |
11.19 | Property | | Custom Extrusions Rome | | | | | 100 Anderson Road Southwest | Rome | Georgia | 30161 |
11.20 | Property | | CECO - Indianapolis | | | | | 6040 Guion Road | Indianapolis | Indiana | 46254 |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | 3600 Mueller Road | Saint Charles | Missouri | 63301 |
11.22 | Property | | Cast Aluminum Solutions | | | | | 1310 Kingsland Drive | Batavia | Illinois | 60510 |
11.23 | Property | | Pyramyd Air | | | | | 5135 Naiman Parkway | Solon | Ohio | 44139 |
11.24 | Property | | Workstream | | | | | 3158 & 3168 Production Drive | Fairfield | Ohio | 45014 |
11.25 | Property | | Techniks | | | | | 9930 East 56th Street | Indianapolis | Indiana | 46236 |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | 400 East 13th Street | North Little Rock | Arkansas | 72114 |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | 910 East Railroad Street | Long Beach | Mississippi | 39560 |
11.28 | Property | | Chemcore Elk Grove | | | | | 1830 Lunt Avenue | Elk Grove Village | Illinois | 60007 |
11.29 | Property | | Total Plastics | | | | | 1652 Gezon Parkway Southwest | Wyoming | Michigan | 49519 |
11.30 | Property | | Design Cabinetry Barnes | | | | | 285 Barnes Boulevard | Rockledge | Florida | 32955 |
12 | Loan | | Capitol Commons | CREFI | CREFI | NAP | NAP | 400 South Pine Street | Lansing | Michigan | 48933 |
GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | State | Zip Code |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | GSBI | GSMC | Group 2 | NAP | | | | |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | 8180 Bethlehem Road | Manassas | Virginia | 20109 |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | 8210 Bethlehem Road | Manassas | Virginia | 20109 |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | 8200 Bethlehem Road | Manassas | Virginia | 20109 |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | 8190 Bethlehem Road | Manassas | Virginia | 20109 |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | GSBI | GSMC | NAP | NAP | 151-155 North Michigan Avenue | Chicago | Illinois | 60601 |
15 | Loan | 8 | Pharr Town Center | DBRI | GACC | NAP | NAP | 600 North Jackson Road | Pharr | Texas | 78577 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | GSBI | GSMC | Group 2 | NAP | | | | |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | | | | | 44862 Interconnection Place | Ashburn | Virginia | 20147 |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | | | | | 44858 Interconnection Place | Ashburn | Virginia | 20147 |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | | | | | 44854 Interconnection Place | Ashburn | Virginia | 20147 |
17 | Loan | | Cross Bay Plaza | GSBI | GSMC | NAP | NAP | 160-10, 160-30 & 160-50 Cross Bay Boulevard | Howard Beach | New York | 11414 |
18 | Loan | 39 | Prairie Center | GSBI | GSMC | NAP | NAP | 2269 Prairie Center Parkway | Brighton | Colorado | 80601 |
19 | Loan | | Agora at Port Richey | GSBI | GSMC | NAP | NAP | 8228 Chasco Woods Boulevard | Port Richey | Florida | 34668 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | GSBI | GSMC | NAP | NAP | 635 Hotel Circle South | San Diego | California | 92108 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | GSBI | GSMC | NAP | NAP | 222 Kearny Street and 180 Sutter Street | San Francisco | California | 94108 |
22 | Loan | | Menifee Town Center and The Barn | GSBI | GSMC | NAP | NAP | | | | |
22.01 | Property | | Menifee Town Center | | | | | 30121-30187 Antelope Road | Menifee | California | 92584 |
22.02 | Property | | The Barn | | | | | 32395 Clinton Keith Road | Wildomar | California | 92595 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | GSBI, DBNY, WFB | GSMC | NAP | NAP | 530 West 33rd Street | New York | New York | 10001 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | GSBI, MSBNA, WFB, JPMCB | GSMC | Group 1 | NAP | 3327 & 3377 Las Vegas Boulevard South | Las Vegas | Nevada | 89109 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | GSBI | GSMC | NAP | NAP | | | | |
25.01 | Property | | Bank of America Tower | | | | | 303 West Wall Street | Midland | Texas | 79701 |
25.02 | Property | | Dinero Plaza | | | | | 1004 North Big Spring Street | Midland | Texas | 79701 |
25.03 | Property | | First Capital Bank Building | | | | | 310 West Wall Street | Midland | Texas | 79701 |
25.04 | Property | 58 | One Wall Plaza | | | | | 306 West Wall Street | Midland | Texas | 79701 |
25.05 | Property | | Atrium Centre | | | | | 110 West Louisiana Avenue | Midland | Texas | 79701 |
26 | Loan | 59 | Hampton Inn Clearwater | CREFI | CREFI | NAP | NAP | 635 South Gulfview Boulevard | Clearwater Beach | Florida | 33767 |
27 | Loan | | Morada Ranch | GSBI | GSMC | NAP | NAP | 4011, 4027, 4103, 4219, 4255, 4321, 4339 & 4361 East Morada Lane | Stockton | California | 95212 |
28 | Loan | | Team Tech Portfolio | DBRI | GACC | NAP | NAP | | | | |
28.01 | Property | | 6006 Superior Drive | | | | | 6006 Superior Drive | Morristown | Tennessee | 37814 |
28.02 | Property | | 190 Pope Road | | | | | 190 Pope Road | Morristown | Tennessee | 37813 |
28.03 | Property | | 13720 Rider Trail | | | | | 13720 Rider Trail North | Earth City | Missouri | 63045 |
28.04 | Property | | 5949 Commerce Boulevard | | | | | 5949 Commerce Boulevard | Morristown | Tennessee | 37814 |
29 | Loan | 60 | 18321 Ventura Boulevard | GSBI | GSMC | NAP | NAP | 18321 Ventura Boulevard | Tarzana | California | 91356 |
30 | Loan | 61, 62 | Milestone Shopping Center | GSBI | GSMC | NAP | NAP | 62, 188, 210 & 246 Founders Parkway, 4765, 4775 & 4883 Front Street and 4535 & 4773 Milestone Lane | Castle Rock | Colorado | 80104 |
31 | Loan | | 1609 Avenue Y | CREFI | CREFI | NAP | NAP | 1609 Avenue Y | Brooklyn | New York | 11235 |
32 | Loan | | 114 Fordham Road | CREFI | CREFI | NAP | NAP | 114 East Fordham Road | Bronx | New York | 10468 |
33 | Loan | | GA & KY Self Storage Portfolio | CREFI | CREFI | Group 3 | NAP | | | | |
33.01 | Property | | All Star Self Storage | | | | | 4965 Wrightsboro Road | Grovetown | Georgia | 30813 |
33.02 | Property | | Glasgow Self Storage | | | | | 908 Happy Valley Road | Glasgow | Kentucky | 42141 |
34 | Loan | 63 | Parker Marketplace | CREFI | CREFI | NAP | NAP | 11001-11061 South Parker Road | Parker | Colorado | 80134 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | CREFI | CREFI | NAP | NAP | 200 Eastlight Drive | East Peoria | Illinois | 61611 |
36 | Loan | | Cypresswood Self Storage | CREFI | CREFI | Group 3 | NAP | 19625 Hickory Twig Way | Spring | Texas | 77388 |
GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Units, Rooms, Sq Ft | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | | | | | 728,460 | SF | 115.04 | | 32,250,000 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | Industrial | Data Center | 2017 | NAP | 215,650 | SF | | Fee Simple | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | Industrial | Data Center | 2017 | NAP | 215,650 | SF | | Fee Simple | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | Industrial | Data Center | 2017 | NAP | 148,580 | SF | | Fee Simple | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | Industrial | Data Center | 2019 | NAP | 148,580 | SF | | Fee Simple | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | Mixed Use | Multifamily/Office/Retail | 1982 | 2015 | 560,083 | SF | 374.94 | Fee Simple | 30,000,000 |
15 | Loan | 8 | Pharr Town Center | Retail | Anchored | 2013-2019 | NAP | 437,815 | SF | 159.88 | Fee Simple | 30,000,000 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | | | | | 445,740 | SF | 156.59 | | 29,000,000 |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | Industrial | Data Center | 2016 | NAP | 148,580 | SF | | Fee Simple | |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | Industrial | Data Center | 2016 | NAP | 148,580 | SF | | Fee Simple | |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | Industrial | Data Center | 2016 | NAP | 148,580 | SF | | Fee Simple | |
17 | Loan | | Cross Bay Plaza | Retail | Anchored | 1966 | 2019 | 49,688 | SF | 583.64 | Fee Simple | 29,000,000 |
18 | Loan | 39 | Prairie Center | Retail | Anchored | 2006-2017 | NAP | 235,911 | SF | 120.81 | Fee Simple | 28,500,000 |
19 | Loan | | Agora at Port Richey | Multifamily | Garden | 1987, 1989 | 2017 | 288 | Units | 83,333.33 | Fee Simple | 24,000,000 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | Hospitality | Limited Service | 2015 | NAP | 104 | Rooms | 230,769.23 | Fee Simple | 24,000,000 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | Office | CBD | 1908, 1987 | 1986, 2019 | 148,199 | SF | 320.51 | Fee Simple and Leasehold | 23,750,000 |
22 | Loan | | Menifee Town Center and The Barn | | | | | 157,847 | SF | 137.47 | | 21,700,000 |
22.01 | Property | | Menifee Town Center | Retail | Anchored | 1992 | NAP | 124,431 | SF | | Fee Simple | |
22.02 | Property | | The Barn | Mixed Use | Retail/Office | 1989 | 2018 | 33,416 | SF | | Fee Simple | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | Office | CBD | 2019 | NAP | 1,463,234 | SF | 765.43 | Fee Simple | 20,000,000 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | Retail | Specialty Retail | 1999 | 2007 | 759,891 | SF | 1,000.14 | Fee Simple and Leasehold | 20,000,000 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | | | | | 699,584 | SF | 99.34 | | 20,000,000 |
25.01 | Property | | Bank of America Tower | Office | CBD | 1957 | 2018 | 300,930 | SF | | Fee Simple | |
25.02 | Property | | Dinero Plaza | Office | General Suburban | 1982 | 2017 | 119,175 | SF | | Fee Simple | |
25.03 | Property | | First Capital Bank Building | Office | CBD | 1978 | 2014 | 99,425 | SF | | Fee Simple | |
25.04 | Property | 58 | One Wall Plaza | Office | CBD | 1960 | 2017 | 102,234 | SF | | Fee Simple | |
25.05 | Property | | Atrium Centre | Office | General Suburban | 1983 | 2017 | 77,820 | SF | | Fee Simple | |
26 | Loan | 59 | Hampton Inn Clearwater | Hospitality | Limited Service | 2016 | NAP | 91 | Rooms | 218,681.32 | Fee Simple | 19,900,000 |
27 | Loan | | Morada Ranch | Retail | Anchored | 2006 | NAP | 101,842 | SF | 191.47 | Fee Simple | 19,500,000 |
28 | Loan | | Team Tech Portfolio | | | | | 484,031 | SF | 35.50 | | 17,181,720 |
28.01 | Property | | 6006 Superior Drive | Industrial | Manufacturing/Distribution | 1993 | NAP | 243,658 | SF | | Fee Simple | |
28.02 | Property | | 190 Pope Road | Industrial | Manufacturing/Distribution | 1965, 1968 | NAP | 134,469 | SF | | Fee Simple | |
28.03 | Property | | 13720 Rider Trail | Industrial | Warehouse/Distribution | 1985 | NAP | 37,360 | SF | | Fee Simple | |
28.04 | Property | | 5949 Commerce Boulevard | Industrial | Manufacturing/Distribution | 1988-1989, 2002 | NAP | 68,544 | SF | | Fee Simple | |
29 | Loan | 60 | 18321 Ventura Boulevard | Office | General Suburban | 1970 | 1989 | 82,218 | SF | 187.31 | Fee Simple | 15,400,000 |
30 | Loan | 61, 62 | Milestone Shopping Center | Retail | Shadow Anchored | 1996-1999, 2004-2005 | NAP | 57,260 | SF | 261.96 | Fee Simple | 15,000,000 |
31 | Loan | | 1609 Avenue Y | Retail | Single Tenant Retail | 2012 | NAP | 27,292 | SF | 458.01 | Fee Simple | 12,500,000 |
32 | Loan | | 114 Fordham Road | Retail | Unanchored | 1931 | NAP | 8,350 | SF | 898.20 | Fee Simple | 7,500,000 |
33 | Loan | | GA & KY Self Storage Portfolio | | | | | 121,150 | SF | 56.95 | | 6,900,000 |
33.01 | Property | | All Star Self Storage | Self Storage | Self Storage | 2007 | 2017 | 55,075 | SF | | Fee Simple | |
33.02 | Property | | Glasgow Self Storage | Self Storage | Self Storage | 2008 | NAP | 66,075 | SF | | Fee Simple | |
34 | Loan | 63 | Parker Marketplace | Retail | Shadow Anchored | 1995 | NAP | 29,519 | SF | 169.38 | Fee Simple | 5,000,000 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | Hospitality | Limited Service | 2009 | NAP | 89 | Rooms | 51,685.39 | Fee Simple | 4,600,000 |
36 | Loan | | Cypresswood Self Storage | Self Storage | Self Storage | 2003 | NAP | 43,600 | SF | 68.23 | Fee Simple | 2,975,000 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Cost Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 65,550,000 | 65,550,000 | 6.2% | 65,550,000 | 3.76386% | 0.01280% | 3.75106% | 208,456.42 | 2,501,477.04 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 65,500,000 | 65,500,000 | 6.2% | 65,500,000 | 3.30000% | 0.02155% | 3.27845% | 182,626.74 | 2,191,520.88 |
3 | Loan | 19 | 2 Cooper | 65,000,000 | 65,000,000 | 6.1% | 65,000,000 | 4.07300% | 0.01405% | 4.05895% | 223,685.01 | 2,684,220.12 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 55,000,000 | 55,000,000 | 5.2% | 55,000,000 | 3.65000% | 0.01405% | 3.63595% | 169,615.16 | 2,035,381.92 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 54,720,000 | 54,720,000 | 5.2% | 54,720,000 | 3.73000% | 0.01405% | 3.71595% | 172,450.33 | 2,069,403.96 |
6 | Loan | 8, 23 | Woodlands Mall | 50,000,000 | 50,000,000 | 4.7% | 50,000,000 | 4.25600% | 0.01280% | 4.24320% | 179,796.30 | 2,157,555.60 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 50,000,000 | 50,000,000 | 4.7% | 50,000,000 | 3.56500% | 0.01405% | 3.55095% | 150,604.75 | 1,807,257.00 |
7.01 | Property | | TJ Maxx - Philadelphia | | 25,527,831 | | | | | | | |
7.02 | Property | | Amazon - West Columbia | | 19,481,766 | | | | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | 4,990,403 | | | | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 49,500,000 | 49,500,000 | 4.7% | 49,500,000 | 3.16000% | 0.01405% | 3.14595% | 132,160.42 | 1,585,925.04 |
9 | Loan | 8 | USAA Office Portfolio | 45,000,000 | 45,000,000 | 4.2% | 45,000,000 | 3.37000% | 0.01280% | 3.35720% | 128,130.21 | 1,537,562.52 |
9.01 | Property | | Legacy Corporate Centre I & II | | 13,589,109 | | | | | | | |
9.02 | Property | | Crosstown Center I | | 12,549,505 | | | | | | | |
9.03 | Property | | Crosstown Center II | | 11,138,614 | | | | | | | |
9.04 | Property | | Legacy Corporate Centre III | | 7,722,772 | | | | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | 36,200,000 | 36,200,000 | 3.4% | 33,060,509 | 4.38000% | 0.03405% | 4.34595% | 180,848.04 | 2,170,176.48 |
10.01 | Property | | 6400 Augusta Road | | 5,882,472 | | | | | | | |
10.02 | Property | | 6410 Augusta Road | | 5,503,294 | | | | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | 3,786,791 | | | | | | | |
10.04 | Property | | 1627 South Highway 14 | | 3,554,614 | | | | | | | |
10.05 | Property | | 1631 South Highway 14 | | 3,417,034 | | | | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | 2,654,990 | | | | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | 2,589,984 | | | | | | | |
10.08 | Property | | 7 Zane Grey Street | | 2,439,840 | | | | | | | |
10.09 | Property | | 12 Zane Grey Street | | 2,421,460 | | | | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | 2,266,015 | | | | | | | |
10.11 | Property | | 5 Zane Grey Street | | 1,683,506 | | | | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 32,800,000 | 32,800,000 | 3.1% | 32,800,000 | 3.78000% | 0.02280% | 3.75720% | 104,755.00 | 1,257,060.00 |
11.01 | Property | | Sherwood Foods Cleveland | | 3,664,663 | | | | | | | |
11.02 | Property | | Owens Corning | | 2,301,577 | | | | | | | |
11.03 | Property | | Hunter Defense Tech | | 2,097,704 | | | | | | | |
11.04 | Property | | Sterling Jewelers | | 2,021,883 | | | | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | 1,566,960 | | | | | | | |
11.06 | Property | | Exec Cabinetry SC | | 1,553,480 | | | | | | | |
11.07 | Property | | Techniplas | | 1,516,412 | | | | | | | |
11.08 | Property | | Metalex (Jason Industries) | | 1,415,318 | | | | | | | |
11.09 | Property | | Nyloncraft | | 1,297,375 | | | | | | | |
11.10 | Property | | Dirksen Screw Shelby | | 1,272,101 | | | | | | | |
11.11 | Property | | Global Flooring | | 1,208,075 | | | | | | | |
11.12 | Property | | Dreison | | 1,088,447 | | | | | | | |
11.13 | Property | | Gem City | | 1,056,434 | | | | | | | |
11.14 | Property | | Chemcore Austin | | 940,176 | | | | | | | |
11.15 | Property | | ATG Precision Canton | | 892,998 | | | | | | | |
11.16 | Property | | Polartec | | 859,300 | | | | | | | |
11.17 | Property | | Design Cabinetry TGK | | 825,602 | | | | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | 808,753 | | | | | | | |
11.19 | Property | | Custom Extrusions Rome | | 799,486 | | | | | | | |
11.20 | Property | | CECO - Indianapolis | | 690,810 | | | | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | 690,810 | | | | | | | |
11.22 | Property | | Cast Aluminum Solutions | | 636,893 | | | | | | | |
11.23 | Property | | Pyramyd Air | | 626,784 | | | | | | | |
11.24 | Property | | Workstream | | 596,456 | | | | | | | |
11.25 | Property | | Techniks | | 471,773 | | | | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | 463,348 | | | | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | 417,014 | | | | | | | |
11.28 | Property | | Chemcore Elk Grove | | 417,014 | | | | | | | |
11.29 | Property | | Total Plastics | | 406,061 | | | | | | | |
11.30 | Property | | Design Cabinetry Barnes | | 196,291 | | | | | | | |
12 | Loan | | Capitol Commons | 32,500,000 | 32,500,000 | 3.1% | 21,143,207 | 3.75000% | 0.04155% | 3.70845% | 180,973.51 | 2,171,682.12 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Cost Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 32,250,000 | 32,250,000 | 3.0% | 32,250,000 | 3.63730% | 0.01280% | 3.62450% | 99,110.11 | 1,189,321.32 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | 9,754,663 | | | | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | 9,135,832 | | | | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | 6,687,834 | | | | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | 6,671,671 | | | | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 30,000,000 | 30,000,000 | 2.8% | 30,000,000 | 3.66000% | 0.01280% | 3.64720% | 92,770.83 | 1,113,249.96 |
15 | Loan | 8 | Pharr Town Center | 30,000,000 | 30,000,000 | 2.8% | 26,231,446 | 4.45000% | 0.01280% | 4.43720% | 151,115.63 | 1,813,387.56 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 29,000,000 | 29,000,000 | 2.7% | 29,000,000 | 3.63730% | 0.01280% | 3.62450% | 89,122.27 | 1,069,467.24 |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | | 10,620,731 | | | | | | | |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | | 10,619,900 | | | | | | | |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | | 7,759,370 | | | | | | | |
17 | Loan | | Cross Bay Plaza | 29,000,000 | 29,000,000 | 2.7% | 29,000,000 | 4.16400% | 0.01405% | 4.14995% | 102,027.64 | 1,224,331.68 |
18 | Loan | 39 | Prairie Center | 28,500,000 | 28,500,000 | 2.7% | 28,500,000 | 3.52200% | 0.01405% | 3.50795% | 84,809.27 | 1,017,711.24 |
19 | Loan | | Agora at Port Richey | 24,000,000 | 24,000,000 | 2.3% | 24,000,000 | 3.99000% | 0.04405% | 3.94595% | 80,908.33 | 970,899.96 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 24,000,000 | 24,000,000 | 2.3% | 19,277,388 | 4.31000% | 0.01405% | 4.29595% | 118,910.11 | 1,426,921.32 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 23,750,000 | 23,750,000 | 2.2% | 23,750,000 | 3.30000% | 0.01405% | 3.28595% | 66,219.62 | 794,635.44 |
22 | Loan | | Menifee Town Center and The Barn | 21,700,000 | 21,700,000 | 2.0% | 21,700,000 | 3.86000% | 0.01405% | 3.84595% | 70,771.13 | 849,253.56 |
22.01 | Property | | Menifee Town Center | | 15,407,900 | | | | | | | |
22.02 | Property | | The Barn | | 6,292,100 | | | | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 20,000,000 | 20,000,000 | 1.9% | 20,000,000 | 3.11000% | 0.01280% | 3.09720% | 52,553.24 | 630,638.88 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 20,000,000 | 20,000,000 | 1.9% | 20,000,000 | 3.74080% | 0.01405% | 3.72675% | 63,212.59 | 758,551.08 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 20,000,000 | 20,000,000 | 1.9% | 15,916,805 | 4.05000% | 0.01405% | 4.03595% | 96,060.47 | 1,152,725.64 |
25.01 | Property | | Bank of America Tower | | 8,830,462 | | | | | | | |
25.02 | Property | | Dinero Plaza | | 3,245,694 | | | | | | | |
25.03 | Property | | First Capital Bank Building | | 3,028,105 | | | | | | | |
25.04 | Property | 58 | One Wall Plaza | | 2,774,252 | | | | | | | |
25.05 | Property | | Atrium Centre | | 2,121,487 | | | | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | 19,900,000 | 19,900,000 | 1.9% | 15,950,475 | 4.25000% | 0.04155% | 4.20845% | 97,896.04 | 1,174,752.48 |
27 | Loan | | Morada Ranch | 19,500,000 | 19,500,000 | 1.8% | 19,500,000 | 3.37000% | 0.01405% | 3.35595% | 55,523.09 | 666,277.08 |
28 | Loan | | Team Tech Portfolio | 17,181,720 | 17,181,720 | 1.6% | 15,522,576 | 3.74000% | 0.01405% | 3.72595% | 79,473.76 | 953,685.12 |
28.01 | Property | | 6006 Superior Drive | | 8,503,129 | | | | | | | |
28.02 | Property | | 190 Pope Road | | 4,015,367 | | | | | | | |
28.03 | Property | | 13720 Rider Trail | | 2,436,214 | | | | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | 2,227,010 | | | | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 15,400,000 | 15,400,000 | 1.5% | 15,400,000 | 3.68000% | 0.01405% | 3.66595% | 47,882.59 | 574,591.08 |
30 | Loan | 61, 62 | Milestone Shopping Center | 15,000,000 | 15,000,000 | 1.4% | 15,000,000 | 3.71000% | 0.05405% | 3.65595% | 47,019.10 | 564,229.20 |
31 | Loan | | 1609 Avenue Y | 12,500,000 | 12,500,000 | 1.2% | 12,500,000 | 3.75000% | 0.01405% | 3.73595% | 39,605.03 | 475,260.36 |
32 | Loan | | 114 Fordham Road | 7,500,000 | 7,500,000 | 0.7% | 7,500,000 | 3.90000% | 0.01405% | 3.88595% | 24,713.54 | 296,562.48 |
33 | Loan | | GA & KY Self Storage Portfolio | 6,900,000 | 6,900,000 | 0.7% | 5,990,588 | 4.15000% | 0.01405% | 4.13595% | 33,541.13 | 402,493.56 |
33.01 | Property | | All Star Self Storage | | 3,500,000 | | | | | | | |
33.02 | Property | | Glasgow Self Storage | | 3,400,000 | | | | | | | |
34 | Loan | 63 | Parker Marketplace | 5,000,000 | 5,000,000 | 0.5% | 5,000,000 | 4.24000% | 0.06155% | 4.17845% | 17,912.04 | 214,944.48 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 4,600,000 | 4,600,000 | 0.4% | 4,199,642 | 4.35000% | 0.01405% | 4.33595% | 22,899.34 | 274,792.08 |
36 | Loan | | Cypresswood Self Storage | 2,975,000 | 2,975,000 | 0.3% | 2,570,288 | 3.95000% | 0.01405% | 3.93595% | 14,117.48 | 169,409.76 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Pari Passu Companion Loan Monthly Debt Service ($) | Pari Passu Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 904,583.19 | 10,854,998.28 | Interest Only - ARD | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 69,704.86 | 836,458.33 | Interest Only | Actual/360 | 0 | 60 | 60 | 60 | 60 | 0 |
3 | Loan | 19 | 2 Cooper | | | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 262,132.53 | 3,145,590.36 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 114,966.89 | 1,379,602.68 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
6 | Loan | 8, 23 | Woodlands Mall | 710,554.96 | 8,526,659.51 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 60,241.89 | 722,902.70 | Interest Only | Actual/360 | 3 | 60 | 57 | 60 | 57 | 0 |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | | | | | | |
7.02 | Property | | Amazon - West Columbia | | | | | | | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | | | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 161,529.40 | 1,938,352.74 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
9 | Loan | 8 | USAA Office Portfolio | 562,064.51 | 6,744,774.12 | Interest Only | Actual/360 | 2 | 121 | 119 | 121 | 119 | 0 |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | | | | | | |
9.02 | Property | | Crosstown Center I | | | | | | | | | | |
9.03 | Property | | Crosstown Center II | | | | | | | | | | |
9.04 | Property | | Legacy Corporate Centre III | | | | | | | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | | | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 |
10.01 | Property | | 6400 Augusta Road | | | | | | | | | | |
10.02 | Property | | 6410 Augusta Road | | | | | | | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | | | | | | |
10.04 | Property | | 1627 South Highway 14 | | | | | | | | | | |
10.05 | Property | | 1631 South Highway 14 | | | | | | | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | | | | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | | | | | | | |
10.08 | Property | | 7 Zane Grey Street | | | | | | | | | | |
10.09 | Property | | 12 Zane Grey Street | | | | | | | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | | | | | | | |
10.11 | Property | | 5 Zane Grey Street | | | | | | | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 311,575.86 | 3,738,910.32 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
11.01 | Property | | Sherwood Foods Cleveland | | | | | | | | | | |
11.02 | Property | | Owens Corning | | | | | | | | | | |
11.03 | Property | | Hunter Defense Tech | | | | | | | | | | |
11.04 | Property | | Sterling Jewelers | | | | | | | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | | | | | | |
11.06 | Property | | Exec Cabinetry SC | | | | | | | | | | |
11.07 | Property | | Techniplas | | | | | | | | | | |
11.08 | Property | | Metalex (Jason Industries) | | | | | | | | | | |
11.09 | Property | | Nyloncraft | | | | | | | | | | |
11.10 | Property | | Dirksen Screw Shelby | | | | | | | | | | |
11.11 | Property | | Global Flooring | | | | | | | | | | |
11.12 | Property | | Dreison | | | | | | | | | | |
11.13 | Property | | Gem City | | | | | | | | | | |
11.14 | Property | | Chemcore Austin | | | | | | | | | | |
11.15 | Property | | ATG Precision Canton | | | | | | | | | | |
11.16 | Property | | Polartec | | | | | | | | | | |
11.17 | Property | | Design Cabinetry TGK | | | | | | | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | | | | | | |
11.19 | Property | | Custom Extrusions Rome | | | | | | | | | | |
11.20 | Property | | CECO - Indianapolis | | | | | | | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | | | | | | |
11.22 | Property | | Cast Aluminum Solutions | | | | | | | | | | |
11.23 | Property | | Pyramyd Air | | | | | | | | | | |
11.24 | Property | | Workstream | | | | | | | | | | |
11.25 | Property | | Techniks | | | | | | | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | | | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | | | | | | |
11.28 | Property | | Chemcore Elk Grove | | | | | | | | | | |
11.29 | Property | | Total Plastics | | | | | | | | | | |
11.30 | Property | | Design Cabinetry Barnes | | | | | | | | | | |
12 | Loan | | Capitol Commons | | | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 264 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Pari Passu Companion Loan Monthly Debt Service ($) | Pari Passu Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 158,422.52 | 1,901,070.24 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | | | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | | | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | | | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | | | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 556,625.00 | 6,679,500.00 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
15 | Loan | 8 | Pharr Town Center | 201,487.50 | 2,417,850.00 | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 125,385.81 | 1,504,629.72 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 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 | | Cross Bay Plaza | | | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
18 | Loan | 39 | Prairie Center | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
19 | Loan | | Agora at Port Richey | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | | | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 66,219.62 | 794,635.44 | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
22 | Loan | | Menifee Town Center and The Barn | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
22.01 | Property | | Menifee Town Center | | | | | | | | | | |
22.02 | Property | | The Barn | | | | | | | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 2,890,428.24 | 34,685,138.88 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 2,338,865.93 | 28,066,391.16 | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 237,749.66 | 2,852,995.92 | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 |
25.01 | Property | | Bank of America Tower | | | | | | | | | | |
25.02 | Property | | Dinero Plaza | | | | | | | | | | |
25.03 | Property | | First Capital Bank Building | | | | | | | | | | |
25.04 | Property | 58 | One Wall Plaza | | | | | | | | | | |
25.05 | Property | | Atrium Centre | | | | | | | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | | | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 |
27 | Loan | | Morada Ranch | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
28 | Loan | | Team Tech Portfolio | | | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 |
28.01 | Property | | 6006 Superior Drive | | | | | | | | | | |
28.02 | Property | | 190 Pope Road | | | | | | | | | | |
28.03 | Property | | 13720 Rider Trail | | | | | | | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | | | | | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
30 | Loan | 61, 62 | Milestone Shopping Center | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
31 | Loan | | 1609 Avenue Y | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
32 | Loan | | 114 Fordham Road | | | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
33 | Loan | | GA & KY Self Storage Portfolio | | | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 |
33.01 | Property | | All Star Self Storage | | | | | | | | | | |
33.02 | Property | | Glasgow Self Storage | | | | | | | | | | |
34 | Loan | 63 | Parker Marketplace | | | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | | | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 360 |
36 | Loan | | Cypresswood Self Storage | | | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 0 | 6/19/2019 | 6 | 8/6/2019 | 7/6/2029 | | 7/6/2029 | Yes | 6/6/2034 | 0 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 0 | 8/9/2019 | 6 | 10/6/2019 | 9/6/2024 | | 9/6/2024 | No | | 0 |
3 | Loan | 19 | 2 Cooper | 0 | 8/14/2019 | 6 | 10/6/2019 | 9/6/2029 | | 9/6/2029 | No | | 0 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 0 | 8/19/2019 | 6 | 10/6/2019 | 9/6/2029 | | 9/6/2029 | No | | 0 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 0 | 8/1/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
6 | Loan | 8, 23 | Woodlands Mall | 0 | 7/5/2019 | 1 | 9/1/2019 | 8/1/2029 | | 8/1/2029 | No | | 0 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 0 | 5/30/2019 | 6 | 7/6/2019 | 6/6/2024 | | 6/6/2024 | No | | 0 |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | | | | | | |
7.02 | Property | | Amazon - West Columbia | | | | | | | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | | | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 0 | 8/22/2019 | 5 | 10/5/2019 | 9/5/2029 | | 9/5/2029 | No | | 0 |
9 | Loan | 8 | USAA Office Portfolio | 0 | 7/2/2019 | 6 | 8/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | | | | | | |
9.02 | Property | | Crosstown Center I | | | | | | | | | | |
9.03 | Property | | Crosstown Center II | | | | | | | | | | |
9.04 | Property | | Legacy Corporate Centre III | | | | | | | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | 360 | 8/26/2019 | 6 | 10/6/2019 | 9/6/2024 | 10/6/2024 | 9/6/2029 | No | | 0 |
10.01 | Property | | 6400 Augusta Road | | | | | | | | | | |
10.02 | Property | | 6410 Augusta Road | | | | | | | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | | | | | | |
10.04 | Property | | 1627 South Highway 14 | | | | | | | | | | |
10.05 | Property | | 1631 South Highway 14 | | | | | | | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | | | | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | | | | | | | |
10.08 | Property | | 7 Zane Grey Street | | | | | | | | | | |
10.09 | Property | | 12 Zane Grey Street | | | | | | | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | | | | | | | |
10.11 | Property | | 5 Zane Grey Street | | | | | | | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 0 | 7/23/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
11.01 | Property | | Sherwood Foods Cleveland | | | | | | | | | | |
11.02 | Property | | Owens Corning | | | | | | | | | | |
11.03 | Property | | Hunter Defense Tech | | | | | | | | | | |
11.04 | Property | | Sterling Jewelers | | | | | | | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | | | | | | |
11.06 | Property | | Exec Cabinetry SC | | | | | | | | | | |
11.07 | Property | | Techniplas | | | | | | | | | | |
11.08 | Property | | Metalex (Jason Industries) | | | | | | | | | | |
11.09 | Property | | Nyloncraft | | | | | | | | | | |
11.10 | Property | | Dirksen Screw Shelby | | | | | | | | | | |
11.11 | Property | | Global Flooring | | | | | | | | | | |
11.12 | Property | | Dreison | | | | | | | | | | |
11.13 | Property | | Gem City | | | | | | | | | | |
11.14 | Property | | Chemcore Austin | | | | | | | | | | |
11.15 | Property | | ATG Precision Canton | | | | | | | | | | |
11.16 | Property | | Polartec | | | | | | | | | | |
11.17 | Property | | Design Cabinetry TGK | | | | | | | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | | | | | | |
11.19 | Property | | Custom Extrusions Rome | | | | | | | | | | |
11.20 | Property | | CECO - Indianapolis | | | | | | | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | | | | | | |
11.22 | Property | | Cast Aluminum Solutions | | | | | | | | | | |
11.23 | Property | | Pyramyd Air | | | | | | | | | | |
11.24 | Property | | Workstream | | | | | | | | | | |
11.25 | Property | | Techniks | | | | | | | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | | | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | | | | | | |
11.28 | Property | | Chemcore Elk Grove | | | | | | | | | | |
11.29 | Property | | Total Plastics | | | | | | | | | | |
11.30 | Property | | Design Cabinetry Barnes | | | | | | | | | | |
12 | Loan | | Capitol Commons | 264 | 8/23/2019 | 6 | 10/6/2019 | | 10/6/2019 | 9/6/2029 | No | | 0 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 0 | 7/1/2019 | 1 | 8/1/2019 | 7/6/2029 | | 7/6/2029 | No | | 0 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | | | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | | | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | | | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | | | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 0 | 7/19/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 2 business days grace, once per trailing 12-month period |
15 | Loan | 8 | Pharr Town Center | 360 | 7/8/2019 | 6 | 9/6/2019 | 8/6/2022 | 9/6/2022 | 8/6/2029 | No | | 0 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 0 | 7/1/2019 | 1 | 8/1/2019 | 7/6/2029 | | 7/6/2029 | No | | 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 | | Cross Bay Plaza | 0 | 8/14/2019 | 6 | 10/6/2019 | 9/6/2029 | | 9/6/2029 | No | | 0 |
18 | Loan | 39 | Prairie Center | 0 | 7/25/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
19 | Loan | | Agora at Port Richey | 0 | 7/31/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 360 | 8/28/2019 | 6 | 10/6/2019 | | 10/6/2019 | 9/6/2029 | No | | 0 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 0 | 8/21/2019 | 6 | 10/6/2019 | 9/6/2029 | | 9/6/2029 | No | | 0 |
22 | Loan | | Menifee Town Center and The Barn | 0 | 7/18/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 5 |
22.01 | Property | | Menifee Town Center | | | | | | | | | | |
22.02 | Property | | The Barn | | | | | | | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 0 | 6/14/2019 | 6 | 8/6/2019 | 7/6/2029 | | 7/6/2029 | No | | 0 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 0 | 6/3/2019 | 1 | 8/1/2019 | 7/1/2029 | | 7/1/2029 | No | | 0 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 360 | 8/8/2019 | 6 | 10/6/2019 | | 10/6/2019 | 9/6/2029 | No | | 5 days grace, once per trailing 12-month period |
25.01 | Property | | Bank of America Tower | | | | | | | | | | |
25.02 | Property | | Dinero Plaza | | | | | | | | | | |
25.03 | Property | | First Capital Bank Building | | | | | | | | | | |
25.04 | Property | 58 | One Wall Plaza | | | | | | | | | | |
25.05 | Property | | Atrium Centre | | | | | | | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | 360 | 8/13/2019 | 6 | 10/6/2019 | | 10/6/2019 | 9/6/2029 | No | | 0 |
27 | Loan | | Morada Ranch | 0 | 8/1/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
28 | Loan | | Team Tech Portfolio | 360 | 8/14/2019 | 6 | 10/6/2019 | 9/6/2024 | 10/6/2024 | 9/6/2029 | No | | 0 |
28.01 | Property | | 6006 Superior Drive | | | | | | | | | | |
28.02 | Property | | 190 Pope Road | | | | | | | | | | |
28.03 | Property | | 13720 Rider Trail | | | | | | | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | | | | | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 0 | 7/17/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
30 | Loan | 61, 62 | Milestone Shopping Center | 0 | 7/31/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
31 | Loan | | 1609 Avenue Y | 0 | 8/6/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
32 | Loan | | 114 Fordham Road | 0 | 8/28/2019 | 6 | 10/6/2019 | 9/6/2029 | | 9/6/2029 | No | | 0 |
33 | Loan | | GA & KY Self Storage Portfolio | 360 | 8/1/2019 | 6 | 9/6/2019 | 8/6/2022 | 9/6/2022 | 8/6/2029 | No | | 0 |
33.01 | Property | | All Star Self Storage | | | | | | | | | | |
33.02 | Property | | Glasgow Self Storage | | | | | | | | | | |
34 | Loan | 63 | Parker Marketplace | 0 | 7/31/2019 | 6 | 9/6/2019 | 8/6/2029 | | 8/6/2029 | No | | 0 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 360 | 8/22/2019 | 6 | 10/6/2019 | | 10/6/2019 | 9/6/2024 | No | | 0 |
36 | Loan | | Cypresswood Self Storage | 360 | 8/22/2019 | 6 | 10/6/2019 | 9/6/2022 | 10/6/2022 | 9/6/2029 | No | | 0 |
GSMS 2019-GC42 Annex A-1 | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Grace Period- Default | Prepayment Provision (3) | 2016 EGI ($) | 2016 Expenses ($) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 0 | Lockout/24_>YM or 1%/2_Defeasance or >YM or 1%/87_0%/7 | N/A | N/A |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 0 | Lockout/24_Defeasance/31_0%/5 | N/A | N/A |
3 | Loan | 19 | 2 Cooper | 0 | Lockout/24_Defeasance/92_0%/4 | 10,801,570 | 4,229,110 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 0 | Lockout/11_>YM or 1%/105_0%/4 | 12,842,592 | N/A |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 0 | Lockout/25_Defeasance/89_0%/6 | N/A | N/A |
6 | Loan | 8, 23 | Woodlands Mall | 1 (Once Per Year) | Lockout/25_Defeasance/90_0%/5 | 47,043,362 | 9,088,306 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 0 | Lockout/27_Defeasance/28_0%/5 | 11,999,817 | 974,318 |
7.01 | Property | | TJ Maxx - Philadelphia | | | N/A | N/A |
7.02 | Property | | Amazon - West Columbia | | | N/A | N/A |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | N/A | N/A |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 0 | Lockout/24_Defeasance or >YM or 1%/91_0%/5 | N/A | N/A |
9 | Loan | 8 | USAA Office Portfolio | 0 | Lockout/11_>YM or 1%/106_0%/4 | N/A | N/A |
9.01 | Property | | Legacy Corporate Centre I & II | | | N/A | N/A |
9.02 | Property | | Crosstown Center I | | | N/A | N/A |
9.03 | Property | | Crosstown Center II | | | N/A | N/A |
9.04 | Property | | Legacy Corporate Centre III | | | N/A | N/A |
10 | Loan | 30, 31, 32 | Covington Portfolio | 0 | Lockout/24_Defeasance/92_0%/4 | 3,347,784 | 1,596,589 |
10.01 | Property | | 6400 Augusta Road | | | N/A | N/A |
10.02 | Property | | 6410 Augusta Road | | | N/A | N/A |
10.03 | Property | 33 | 1623 South Highway 14 | | | N/A | N/A |
10.04 | Property | | 1627 South Highway 14 | | | N/A | N/A |
10.05 | Property | | 1631 South Highway 14 | | | N/A | N/A |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | N/A | N/A |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | N/A | N/A |
10.08 | Property | | 7 Zane Grey Street | | | N/A | N/A |
10.09 | Property | | 12 Zane Grey Street | | | N/A | N/A |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | N/A | N/A |
10.11 | Property | | 5 Zane Grey Street | | | N/A | N/A |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A |
11.01 | Property | | Sherwood Foods Cleveland | | | N/A | N/A |
11.02 | Property | | Owens Corning | | | N/A | N/A |
11.03 | Property | | Hunter Defense Tech | | | N/A | N/A |
11.04 | Property | | Sterling Jewelers | | | N/A | N/A |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | N/A | N/A |
11.06 | Property | | Exec Cabinetry SC | | | N/A | N/A |
11.07 | Property | | Techniplas | | | N/A | N/A |
11.08 | Property | | Metalex (Jason Industries) | | | N/A | N/A |
11.09 | Property | | Nyloncraft | | | N/A | N/A |
11.10 | Property | | Dirksen Screw Shelby | | | N/A | N/A |
11.11 | Property | | Global Flooring | | | N/A | N/A |
11.12 | Property | | Dreison | | | N/A | N/A |
11.13 | Property | | Gem City | | | N/A | N/A |
11.14 | Property | | Chemcore Austin | | | N/A | N/A |
11.15 | Property | | ATG Precision Canton | | | N/A | N/A |
11.16 | Property | | Polartec | | | N/A | N/A |
11.17 | Property | | Design Cabinetry TGK | | | N/A | N/A |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | N/A | N/A |
11.19 | Property | | Custom Extrusions Rome | | | N/A | N/A |
11.20 | Property | | CECO - Indianapolis | | | N/A | N/A |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | N/A | N/A |
11.22 | Property | | Cast Aluminum Solutions | | | N/A | N/A |
11.23 | Property | | Pyramyd Air | | | N/A | N/A |
11.24 | Property | | Workstream | | | N/A | N/A |
11.25 | Property | | Techniks | | | N/A | N/A |
11.26 | Property | | BlueLinx Corporation Little Rock | | | N/A | N/A |
11.27 | Property | | BlueLinx Corporation Gulfport | | | N/A | N/A |
11.28 | Property | | Chemcore Elk Grove | | | N/A | N/A |
11.29 | Property | | Total Plastics | | | N/A | N/A |
11.30 | Property | | Design Cabinetry Barnes | | | N/A | N/A |
12 | Loan | | Capitol Commons | 0 | Lockout/24_Defeasance/92_0%/4 | 5,010,910 | 1,337,660 |
GSMS 2019-GC42 Annex A-1 | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Grace Period- Default | Prepayment Provision (3) | 2016 EGI ($) | 2016 Expenses ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 5 days grace, other than the payment due on the Maturity Date | >YM or 0.5%/27_Defeasance or >YM or 0.5%/87_0%/6 | N/A | N/A |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | N/A | N/A |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | N/A | N/A |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | N/A | N/A |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | N/A | N/A |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 0 | Lockout/25_Defeasance/88_0%/7 | 19,476,677 | 5,920,924 |
15 | Loan | 8 | Pharr Town Center | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 5 days grace, other than the payment due on the Maturity Date | >YM or 0.5%/27_Defeasance or >YM or 0.5%/87_0%/6 | N/A | N/A |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | | | N/A | N/A |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | | | N/A | N/A |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | | | N/A | N/A |
17 | Loan | | Cross Bay Plaza | 0 | Lockout/24_Defeasance/92_0%/4 | 980,744 | 294,501 |
18 | Loan | 39 | Prairie Center | 0 | Lockout/11_>YM or 1%/105_0%/4 | N/A | N/A |
19 | Loan | | Agora at Port Richey | 0 | Lockout/25_Defeasance/91_0%/4 | 3,044,162 | 1,148,779 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 0 | Lockout/24_Defeasance/92_0%/4 | 5,187,779 | 2,807,229 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A |
22 | Loan | | Menifee Town Center and The Barn | 0 | Lockout/25_Defeasance/91_0%/4 | 2,930,322 | 870,300 |
22.01 | Property | | Menifee Town Center | | | 2,830,075 | 752,670 |
22.02 | Property | | The Barn | | | 100,247 | 117,630 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 0 | Lockout/26_Defeasance or >YM or 1%/89_0%/5 | N/A | N/A |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 2 business days grace, once per trailing 12-month period | Lockout/26_Defeasance/89_0%/5 | 112,655,066 | 33,296,436 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A |
25.01 | Property | | Bank of America Tower | | | N/A | N/A |
25.02 | Property | | Dinero Plaza | | | N/A | N/A |
25.03 | Property | | First Capital Bank Building | | | N/A | N/A |
25.04 | Property | 58 | One Wall Plaza | | | N/A | N/A |
25.05 | Property | | Atrium Centre | | | N/A | N/A |
26 | Loan | 59 | Hampton Inn Clearwater | 0 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A |
27 | Loan | | Morada Ranch | 0 | Lockout/25_Defeasance/90_0%/5 | 2,730,532 | 556,227 |
28 | Loan | | Team Tech Portfolio | 0 | Lockout/23_>YM or 1%/1_Defeasance or >YM or 1%/91_0%/5 | N/A | N/A |
28.01 | Property | | 6006 Superior Drive | | | N/A | N/A |
28.02 | Property | | 190 Pope Road | | | N/A | N/A |
28.03 | Property | | 13720 Rider Trail | | | N/A | N/A |
28.04 | Property | | 5949 Commerce Boulevard | | | N/A | N/A |
29 | Loan | 60 | 18321 Ventura Boulevard | 0 | Lockout/25_>YM or 1%/90_0%/5 | N/A | N/A |
30 | Loan | 61, 62 | Milestone Shopping Center | 0 | Lockout/25_Defeasance/90_0%/5 | 2,203,740 | 646,800 |
31 | Loan | | 1609 Avenue Y | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A |
32 | Loan | | 114 Fordham Road | 0 | Lockout/24_Defeasance/92_0%/4 | 810,523 | 213,731 |
33 | Loan | | GA & KY Self Storage Portfolio | 0 | Lockout/25_Defeasance/91_0%/4 | 834,244 | 286,289 |
33.01 | Property | | All Star Self Storage | | | 420,338 | 144,409 |
33.02 | Property | | Glasgow Self Storage | | | 413,906 | 141,880 |
34 | Loan | 63 | Parker Marketplace | 0 | Lockout/25_Defeasance/91_0%/4 | 789,898 | 257,067 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 0 | Lockout/24_Defeasance/30_0%/6 | 2,223,694 | 1,780,647 |
36 | Loan | | Cypresswood Self Storage | 0 | Lockout/24_Defeasance/92_0%/4 | 511,602 | 226,111 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | N/A | 17,403,580 | 8,558,873 | 8,844,707 | 16,412,448 | 8,412,634 | 7,999,814 | 16,770,993 | 8,378,781 | 8,392,212 |
3 | Loan | 19 | 2 Cooper | 6,572,459 | 10,694,374 | 4,626,007 | 6,068,367 | 11,339,147 | 5,038,065 | 6,301,082 | 11,553,505 | 5,288,729 | 6,264,776 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 12,842,592 | 13,003,124 | N/A | 13,003,124 | 13,165,663 | N/A | 13,165,663 | 13,247,523 | N/A | 13,247,523 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 23,047,710 | 13,490,652 | 9,557,058 |
6 | Loan | 8, 23 | Woodlands Mall | 37,955,056 | 51,530,705 | 10,009,375 | 41,521,330 | 52,962,351 | 9,785,492 | 43,176,859 | 53,807,988 | 10,101,329 | 43,706,659 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 11,025,499 | 12,190,324 | 703,459 | 11,486,866 | 12,166,436 | 634,113 | 11,532,323 | N/A | N/A | N/A |
7.01 | Property | | TJ Maxx - Philadelphia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7.02 | Property | | Amazon - West Columbia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7.03 | Property | | FedEx Ground - Menomonee Falls | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | 8 | USAA Office Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.01 | Property | | Legacy Corporate Centre I & II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.02 | Property | | Crosstown Center I | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.03 | Property | | Crosstown Center II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.04 | Property | | Legacy Corporate Centre III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10 | Loan | 30, 31, 32 | Covington Portfolio | 1,751,195 | 3,817,775 | 1,770,017 | 2,047,758 | 4,535,309 | 1,791,551 | 2,743,758 | 5,064,427 | 1,858,683 | 3,205,744 |
10.01 | Property | | 6400 Augusta Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.02 | Property | | 6410 Augusta Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.03 | Property | 33 | 1623 South Highway 14 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.04 | Property | | 1627 South Highway 14 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.05 | Property | | 1631 South Highway 14 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.06 | Property | | 19 Leigh Fisher Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.07 | Property | | 9 Butterfield Trail Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.08 | Property | | 7 Zane Grey Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.09 | Property | | 12 Zane Grey Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.10 | Property | | 14 Butterfield Trail Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.11 | Property | | 5 Zane Grey Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.01 | Property | | Sherwood Foods Cleveland | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.02 | Property | | Owens Corning | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.03 | Property | | Hunter Defense Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.04 | Property | | Sterling Jewelers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.06 | Property | | Exec Cabinetry SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.07 | Property | | Techniplas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.08 | Property | | Metalex (Jason Industries) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.09 | Property | | Nyloncraft | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.10 | Property | | Dirksen Screw Shelby | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.11 | Property | | Global Flooring | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.12 | Property | | Dreison | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.13 | Property | | Gem City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.14 | Property | | Chemcore Austin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.15 | Property | | ATG Precision Canton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.16 | Property | | Polartec | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.17 | Property | | Design Cabinetry TGK | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.19 | Property | | Custom Extrusions Rome | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.20 | Property | | CECO - Indianapolis | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.21 | Property | | LMI Aerospace - 3600 Mueller | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.22 | Property | | Cast Aluminum Solutions | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.23 | Property | | Pyramyd Air | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.24 | Property | | Workstream | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.25 | Property | | Techniks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.26 | Property | | BlueLinx Corporation Little Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.27 | Property | | BlueLinx Corporation Gulfport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.28 | Property | | Chemcore Elk Grove | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.29 | Property | | Total Plastics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.30 | Property | | Design Cabinetry Barnes | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | | Capitol Commons | 3,673,249 | 5,161,043 | 1,373,517 | 3,787,527 | 5,261,678 | 1,404,447 | 3,857,231 | 5,326,626 | 1,421,482 | 3,905,144 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | 2016 NOI ($) | 2017 EGI ($) | 2017 Expenses ($) | 2017 NOI ($) | 2018 EGI ($) | 2018 Expenses ($) | 2018 NOI ($) | Most Recent EGI (if past 2018) ($) | Most Recent Expenses (if past 2018) ($) | Most Recent NOI (if past 2018) ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 13,555,753 | 20,409,860 | 6,198,041 | 14,211,819 | 21,775,900 | 6,410,039 | 15,365,861 | 22,194,678 | 6,549,845 | 15,644,833 |
15 | Loan | 8 | Pharr Town Center | N/A | N/A | N/A | N/A | 8,282,654 | 2,827,010 | 5,455,644 | 8,576,261 | 2,873,627 | 5,702,634 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17 | Loan | | Cross Bay Plaza | 686,243 | 1,059,976 | 563,343 | 496,633 | 1,434,219 | 570,189 | 864,030 | 1,532,825 | 616,730 | 916,095 |
18 | Loan | 39 | Prairie Center | N/A | 4,901,426 | 1,828,665 | 3,072,761 | 5,354,971 | 2,226,524 | 3,128,447 | 5,366,114 | 2,174,302 | 3,191,812 |
19 | Loan | | Agora at Port Richey | 1,895,383 | 3,374,712 | 1,362,347 | 2,012,366 | 3,470,228 | 1,521,215 | 1,949,013 | 3,470,545 | 1,576,824 | 1,893,720 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 2,380,550 | 5,150,566 | 3,089,712 | 2,060,854 | 5,545,121 | 2,857,014 | 2,688,107 | 5,576,776 | 2,735,345 | 2,841,431 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | N/A | 8,550,600 | 4,695,206 | 3,855,394 | 8,815,636 | 4,649,992 | 4,165,644 | 9,706,301 | 5,009,571 | 4,696,730 |
22 | Loan | | Menifee Town Center and The Barn | 2,060,022 | 3,178,971 | 1,069,779 | 2,109,193 | 3,286,948 | 1,104,638 | 2,182,311 | 3,391,952 | 1,144,589 | 2,247,363 |
22.01 | Property | | Menifee Town Center | 2,077,405 | 3,065,174 | 909,788 | 2,155,386 | 2,843,372 | 913,552 | 1,929,820 | 2,810,953 | 903,412 | 1,907,541 |
22.02 | Property | | The Barn | (17,383) | 113,797 | 159,991 | (46,193) | 443,576 | 191,086 | 252,491 | 580,999 | 241,177 | 339,822 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 79,358,630 | 107,586,327 | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | N/A | N/A | N/A | N/A | 13,694,826 | 5,429,277 | 8,265,549 | 14,669,808 | 5,491,351 | 9,178,457 |
25.01 | Property | | Bank of America Tower | N/A | N/A | N/A | N/A | 5,618,168 | 2,322,620 | 3,295,548 | 6,122,329 | 2,405,244 | 3,717,084 |
25.02 | Property | | Dinero Plaza | N/A | N/A | N/A | N/A | 2,479,036 | 959,694 | 1,519,343 | 2,611,756 | 947,983 | 1,663,773 |
25.03 | Property | | First Capital Bank Building | N/A | N/A | N/A | N/A | 1,974,796 | 716,110 | 1,258,685 | 2,125,159 | 736,726 | 1,388,433 |
25.04 | Property | 58 | One Wall Plaza | N/A | N/A | N/A | N/A | 1,989,289 | 830,710 | 1,158,579 | 2,104,787 | 822,966 | 1,281,821 |
25.05 | Property | | Atrium Centre | N/A | N/A | N/A | N/A | 1,633,537 | 600,143 | 1,033,394 | 1,705,777 | 578,431 | 1,127,346 |
26 | Loan | 59 | Hampton Inn Clearwater | N/A | 6,309,129 | 4,291,274 | 2,017,855 | 6,709,561 | 4,352,098 | 2,357,463 | 7,172,413 | 4,479,526 | 2,692,887 |
27 | Loan | | Morada Ranch | 2,174,305 | 2,666,601 | 558,852 | 2,107,749 | 2,788,033 | 624,689 | 2,163,344 | N/A | N/A | N/A |
28 | Loan | | Team Tech Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28.01 | Property | | 6006 Superior Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28.02 | Property | | 190 Pope Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28.03 | Property | | 13720 Rider Trail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28.04 | Property | | 5949 Commerce Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
29 | Loan | 60 | 18321 Ventura Boulevard | N/A | 2,198,541 | 866,689 | 1,331,852 | 2,390,912 | 1,085,573 | 1,305,340 | 2,356,906 | 1,002,992 | 1,353,914 |
30 | Loan | 61, 62 | Milestone Shopping Center | 1,556,940 | 2,252,823 | 700,640 | 1,552,182 | 1,995,311 | 644,015 | 1,351,296 | 2,061,897 | 778,570 | 1,283,327 |
31 | Loan | | 1609 Avenue Y | N/A | 1,279,317 | 219,018 | 1,060,299 | 1,350,954 | 232,926 | 1,118,028 | N/A | N/A | N/A |
32 | Loan | | 114 Fordham Road | 596,792 | 830,532 | 221,631 | 608,901 | 855,554 | 236,049 | 619,504 | N/A | N/A | N/A |
33 | Loan | | GA & KY Self Storage Portfolio | 547,955 | 836,679 | 287,461 | 549,218 | 933,897 | 312,165 | 621,731 | 989,653 | 316,880 | 672,773 |
33.01 | Property | | All Star Self Storage | 275,929 | 436,167 | 150,861 | 285,306 | 472,115 | 166,819 | 305,297 | 503,310 | 169,071 | 334,239 |
33.02 | Property | | Glasgow Self Storage | 272,026 | 400,512 | 136,600 | 263,913 | 461,781 | 145,347 | 316,435 | 486,344 | 147,809 | 338,535 |
34 | Loan | 63 | Parker Marketplace | 532,831 | 885,517 | 307,883 | 577,634 | 869,394 | 283,534 | 585,860 | 891,514 | 299,872 | 591,642 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 443,047 | 2,137,061 | 1,585,547 | 551,514 | 2,072,440 | 1,464,201 | 608,239 | 2,523,905 | 1,777,641 | 746,264 |
36 | Loan | | Cypresswood Self Storage | 285,491 | 518,166 | 238,160 | 280,006 | 525,728 | 237,419 | 288,309 | 524,167 | 240,158 | 284,008 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Most Recent NOI Date (if past 2018) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | N/A | N/A | Not Available | 57,629,637 | 11,259,997 | 46,369,641 | 13.2% | 145,025 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 6/30/2019 | 12 | Trailing 12 | 18,661,374 | 8,452,084 | 10,209,290 | 11.3% | 174,667 |
3 | Loan | 19 | 2 Cooper | 4/30/2019 | 12 | Trailing 12 | 11,737,039 | 5,585,728 | 6,151,311 | 9.5% | 35,750 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 6/30/2019 | 12 | Trailing 12 | 23,068,450 | 9,270,507 | 13,797,943 | 9.9% | 154,504 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 4/30/2019 | 12 | Trailing 12 | 26,445,657 | 14,057,622 | 12,388,036 | 13.6% | 298,527 |
6 | Loan | 8, 23 | Woodlands Mall | 5/31/2019 | 12 | Trailing 12 | 53,931,267 | 10,814,593 | 43,116,674 | 17.4% | 151,646 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | N/A | N/A | Not Available | 12,161,250 | 620,709 | 11,540,541 | 16.5% | 335,190 |
7.01 | Property | | TJ Maxx - Philadelphia | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
7.02 | Property | | Amazon - West Columbia | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
7.03 | Property | | FedEx Ground - Menomonee Falls | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | N/A | N/A | Not Available | 8,182,897 | 1,043,468 | 7,139,429 | 6.5% | 31,250 |
9 | Loan | 8 | USAA Office Portfolio | N/A | N/A | Not Available | 31,543,524 | 7,885,881 | 23,657,643 | 9.8% | 176,298 |
9.01 | Property | | Legacy Corporate Centre I & II | N/A | N/A | Not Available | 8,793,660 | 2,198,415 | 6,595,245 | | 47,785 |
9.02 | Property | | Crosstown Center I | N/A | N/A | Not Available | 8,883,037 | 2,220,759 | 6,662,278 | | 52,174 |
9.03 | Property | | Crosstown Center II | N/A | N/A | Not Available | 8,475,444 | 2,118,861 | 6,356,583 | | 47,310 |
9.04 | Property | | Legacy Corporate Centre III | N/A | N/A | Not Available | 5,391,383 | 1,347,846 | 4,043,538 | | 29,029 |
10 | Loan | 30, 31, 32 | Covington Portfolio | 5/31/2019 | 12 | Trailing 12 | 5,591,191 | 2,087,765 | 3,503,426 | 9.7% | 180,943 |
10.01 | Property | | 6400 Augusta Road | N/A | N/A | Not Available | 803,833 | 227,344 | 576,489 | | 28,500 |
10.02 | Property | | 6410 Augusta Road | N/A | N/A | Not Available | 722,458 | 191,425 | 531,033 | | 25,500 |
10.03 | Property | 33 | 1623 South Highway 14 | N/A | N/A | Not Available | 550,333 | 225,749 | 324,584 | | 18,300 |
10.04 | Property | | 1627 South Highway 14 | N/A | N/A | Not Available | 445,467 | 107,942 | 337,525 | | 12,000 |
10.05 | Property | | 1631 South Highway 14 | N/A | N/A | Not Available | 402,957 | 110,447 | 292,510 | | 15,000 |
10.06 | Property | | 19 Leigh Fisher Boulevard | N/A | N/A | Not Available | 643,305 | 326,586 | 316,719 | | 18,201 |
10.07 | Property | | 9 Butterfield Trail Boulevard | N/A | N/A | Not Available | 541,485 | 235,069 | 306,416 | | 14,322 |
10.08 | Property | | 7 Zane Grey Street | N/A | N/A | Not Available | 403,336 | 173,133 | 230,203 | | 14,946 |
10.09 | Property | | 12 Zane Grey Street | N/A | N/A | Not Available | 305,377 | 170,117 | 135,260 | | 9,600 |
10.10 | Property | | 14 Butterfield Trail Boulevard | N/A | N/A | Not Available | 363,410 | 135,833 | 227,577 | | 12,040 |
10.11 | Property | | 5 Zane Grey Street | N/A | N/A | Not Available | 409,229 | 184,117 | 225,111 | | 12,534 |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | N/A | N/A | Not Available | 13,695,724 | 273,914 | 13,421,810 | 10.3% | 358,562 |
11.01 | Property | | Sherwood Foods Cleveland | N/A | N/A | Not Available | 1,393,594 | 27,872 | 1,365,722 | | 34,501 |
11.02 | Property | | Owens Corning | N/A | N/A | Not Available | 1,071,573 | 21,431 | 1,050,141 | | 22,290 |
11.03 | Property | | Hunter Defense Tech | N/A | N/A | Not Available | 840,511 | 16,810 | 823,701 | | 26,037 |
11.04 | Property | | Sterling Jewelers | N/A | N/A | Not Available | 842,184 | 16,844 | 825,340 | | 13,457 |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | N/A | N/A | Not Available | 641,541 | 12,831 | 628,711 | | 13,617 |
11.06 | Property | | Exec Cabinetry SC | N/A | N/A | Not Available | 650,873 | 13,017 | 637,855 | | 20,591 |
11.07 | Property | | Techniplas | N/A | N/A | Not Available | 638,047 | 12,761 | 625,286 | | 13,721 |
11.08 | Property | | Metalex (Jason Industries) | N/A | N/A | Not Available | 573,396 | 11,468 | 561,928 | | 15,580 |
11.09 | Property | | Nyloncraft | N/A | N/A | Not Available | 551,532 | 11,031 | 540,501 | | 18,563 |
11.10 | Property | | Dirksen Screw Shelby | N/A | N/A | Not Available | 512,951 | 10,259 | 502,692 | | 8,097 |
11.11 | Property | | Global Flooring | N/A | N/A | Not Available | 515,326 | 10,307 | 505,019 | | 12,146 |
11.12 | Property | | Dreison | N/A | N/A | Not Available | 530,405 | 10,608 | 519,797 | | 20,647 |
11.13 | Property | | Gem City | N/A | N/A | Not Available | 426,105 | 8,522 | 417,583 | | 14,785 |
11.14 | Property | | Chemcore Austin | N/A | N/A | Not Available | 367,056 | 7,341 | 359,715 | | 4,066 |
11.15 | Property | | ATG Precision Canton | N/A | N/A | Not Available | 357,988 | 7,160 | 350,829 | | 5,512 |
11.16 | Property | | Polartec | N/A | N/A | Not Available | 359,075 | 7,181 | 351,893 | | 17,531 |
11.17 | Property | | Design Cabinetry TGK | N/A | N/A | Not Available | 345,202 | 6,904 | 338,298 | | 9,237 |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | N/A | N/A | Not Available | 412,364 | 8,247 | 404,116 | | 9,136 |
11.19 | Property | | Custom Extrusions Rome | N/A | N/A | Not Available | 344,031 | 6,881 | 337,150 | | 15,169 |
11.20 | Property | | CECO - Indianapolis | N/A | N/A | Not Available | 266,962 | 5,339 | 261,623 | | 6,600 |
11.21 | Property | | LMI Aerospace - 3600 Mueller | N/A | N/A | Not Available | 310,199 | 6,204 | 303,995 | | 6,271 |
11.22 | Property | | Cast Aluminum Solutions | N/A | N/A | Not Available | 251,490 | 5,030 | 246,460 | | 5,972 |
11.23 | Property | | Pyramyd Air | N/A | N/A | Not Available | 248,439 | 4,969 | 243,470 | | 7,087 |
11.24 | Property | | Workstream | N/A | N/A | Not Available | 240,730 | 4,815 | 235,915 | | 7,689 |
11.25 | Property | | Techniks | N/A | N/A | Not Available | 183,661 | 3,673 | 179,988 | | 4,042 |
11.26 | Property | | BlueLinx Corporation Little Rock | N/A | N/A | Not Available | 198,155 | 3,963 | 194,192 | | 8,296 |
11.27 | Property | | BlueLinx Corporation Gulfport | N/A | N/A | Not Available | 197,746 | 3,955 | 193,791 | | 8,806 |
11.28 | Property | | Chemcore Elk Grove | N/A | N/A | Not Available | 168,424 | 3,368 | 165,056 | | 2,558 |
11.29 | Property | | Total Plastics | N/A | N/A | Not Available | 174,180 | 3,484 | 170,696 | | 4,403 |
11.30 | Property | | Design Cabinetry Barnes | N/A | N/A | Not Available | 81,986 | 1,640 | 80,346 | | 2,157 |
12 | Loan | | Capitol Commons | 6/30/2019 | 12 | Trailing 12 | 5,652,235 | 1,894,715 | 3,757,521 | 11.6% | 50,083 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Most Recent NOI Date (if past 2018) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | N/A | N/A | Not Available | 8,383,057 | 85,615 | 8,297,442 | 9.9% | 42,222 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | N/A | N/A | Not Available | 2,539,434 | 25,926 | 2,513,508 | | 12,939 |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | N/A | N/A | Not Available | 2,343,524 | 23,956 | 2,319,568 | | 12,939 |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | N/A | N/A | Not Available | 1,738,820 | 17,775 | 1,721,046 | | 7,429 |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | N/A | N/A | Not Available | 1,761,278 | 17,958 | 1,743,320 | | 8,915 |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 5/31/2019 | 12 | Trailing 12 | 22,411,024 | 6,752,423 | 15,658,602 | 7.5% | 11,400 |
15 | Loan | 8 | Pharr Town Center | 3/31/2019 | 12 | Trailing 12 | 8,952,839 | 2,942,618 | 6,010,221 | 8.6% | 52,538 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | N/A | N/A | Not Available | 6,872,884 | 70,347 | 6,802,537 | 9.7% | 26,744 |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | N/A | N/A | Not Available | 2,507,968 | 25,670 | 2,482,298 | | 8,915 |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | N/A | N/A | Not Available | 2,507,821 | 25,669 | 2,482,153 | | 8,915 |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | N/A | N/A | Not Available | 1,857,094 | 19,008 | 1,838,086 | | 8,915 |
17 | Loan | | Cross Bay Plaza | 5/31/2019 | 12 | Trailing 12 | 3,063,885 | 652,638 | 2,411,248 | 8.3% | 7,950 |
18 | Loan | 39 | Prairie Center | 3/31/2019 | 12 | Trailing 12 | 5,854,935 | 2,594,798 | 3,260,137 | 11.4% | 43,904 |
19 | Loan | | Agora at Port Richey | 6/30/2019 | 12 | Trailing 12 | 3,532,287 | 1,542,424 | 1,989,863 | 8.3% | 72,000 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 6/30/2019 | 12 | Trailing 12 | 5,576,776 | 2,887,287 | 2,689,489 | 11.2% | 223,071 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 3/31/2019 | 12 | Trailing 12 | 11,260,106 | 5,865,470 | 5,394,636 | 11.4% | 37,050 |
22 | Loan | | Menifee Town Center and The Barn | Various | 12 | Trailing 12 | 3,782,937 | 1,222,294 | 2,560,644 | 11.8% | 51,511 |
22.01 | Property | | Menifee Town Center | 2/28/2019 | 12 | Trailing 12 | 2,868,049 | 927,698 | 1,940,351 | | 49,172 |
22.02 | Property | | The Barn | 4/30/2019 | 12 | Trailing 12 | 914,889 | 294,596 | 620,293 | | 2,339 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | N/A | N/A | Not Available | 164,291,079 | 42,267,893 | 122,023,186 | 10.9% | 292,647 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 3/31/2019 | 12 | Trailing 12 | 104,029,334 | 31,007,624 | 73,021,709 | 9.6% | 0 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 6/30/2019 | 12 | Trailing 12 | 15,451,366 | 6,692,196 | 8,759,171 | 12.6% | 139,917 |
25.01 | Property | | Bank of America Tower | 6/30/2019 | 12 | Trailing 12 | 6,136,937 | 3,070,078 | 3,066,859 | | 60,186 |
25.02 | Property | | Dinero Plaza | 6/30/2019 | 12 | Trailing 12 | 2,851,206 | 1,064,089 | 1,787,116 | | 23,835 |
25.03 | Property | | First Capital Bank Building | 6/30/2019 | 12 | Trailing 12 | 2,330,500 | 897,407 | 1,433,093 | | 19,885 |
25.04 | Property | 58 | One Wall Plaza | 6/30/2019 | 12 | Trailing 12 | 2,307,176 | 965,068 | 1,342,108 | | 20,447 |
25.05 | Property | | Atrium Centre | 6/30/2019 | 12 | Trailing 12 | 1,825,547 | 695,554 | 1,129,993 | | 15,564 |
26 | Loan | 59 | Hampton Inn Clearwater | 6/30/2019 | 12 | Trailing 12 | 7,172,413 | 4,579,533 | 2,592,880 | 13.0% | 286,897 |
27 | Loan | | Morada Ranch | N/A | N/A | Not Available | 2,989,695 | 873,401 | 2,116,294 | 10.9% | 19,936 |
28 | Loan | | Team Tech Portfolio | N/A | N/A | Not Available | 1,840,694 | 55,221 | 1,785,473 | 10.4% | 72,605 |
28.01 | Property | | 6006 Superior Drive | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
28.02 | Property | | 190 Pope Road | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
28.03 | Property | | 13720 Rider Trail | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
28.04 | Property | | 5949 Commerce Boulevard | N/A | N/A | Not Available | N/A | N/A | N/A | | N/A |
29 | Loan | 60 | 18321 Ventura Boulevard | 3/31/2019 | 12 | Trailing 12 | 2,556,449 | 1,001,271 | 1,555,177 | 10.1% | 14,799 |
30 | Loan | 61, 62 | Milestone Shopping Center | 4/30/2019 | 12 | Trailing 12 | 2,383,587 | 784,783 | 1,598,804 | 10.7% | 9,555 |
31 | Loan | | 1609 Avenue Y | N/A | N/A | Not Available | 1,588,147 | 305,212 | 1,282,935 | 10.3% | 4,094 |
32 | Loan | | 114 Fordham Road | N/A | N/A | Not Available | 870,804 | 246,256 | 624,548 | 8.3% | 1,587 |
33 | Loan | | GA & KY Self Storage Portfolio | 6/30/2019 | 12 | Trailing 12 | 989,653 | 370,815 | 618,838 | 9.0% | 12,115 |
33.01 | Property | | All Star Self Storage | 6/30/2019 | 12 | Trailing 12 | 503,310 | 187,864 | 315,445 | | 5,508 |
33.02 | Property | | Glasgow Self Storage | 6/30/2019 | 12 | Trailing 12 | 486,344 | 182,951 | 303,393 | | 6,608 |
34 | Loan | 63 | Parker Marketplace | 2/28/2019 | 12 | Trailing 12 | 862,722 | 286,581 | 576,141 | 11.5% | 5,018 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 6/30/2019 | 12 | Trailing 12 | 2,523,905 | 1,784,380 | 739,525 | 16.1% | 100,956 |
36 | Loan | | Cypresswood Self Storage | 4/30/2019 | 12 | Trailing 12 | 515,546 | 243,009 | 272,536 | 9.2% | 4,360 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 0 | 46,224,616 | 3.46 | 13.2% | 726,000,000 | 5/3/2019 | 790,000,000 | 12/1/2019, 1/1/2020 | 44.3% |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 0 | 10,034,623 | 3.31 | 11.1% | 145,300,000 | 7/18/2019 | 168,000,000 | 8/1/2023 | 62.3% |
3 | Loan | 19 | 2 Cooper | 0 | 6,115,561 | 2.28 | 9.4% | 126,800,000 | 6/27/2019 | NAP | NAP | 51.3% |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 1,081,530 | 12,561,909 | 2.42 | 9.0% | 200,500,000 | 7/26/2019 | NAP | NAP | 69.8% |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 905,584 | 11,183,925 | 3.24 | 12.3% | 153,000,000 | 4/4/2019 | 174,600,000 | 4/1/2021 | 59.6% |
6 | Loan | 8, 23 | Woodlands Mall | 758,231 | 42,206,797 | 3.95 | 17.0% | 953,400,000 | 4/20/2019 | NAP | NAP | 26.0% |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 0 | 11,205,352 | 4.43 | 16.0% | 205,200,000 | Various | NAP | NAP | 34.1% |
7.01 | Property | | TJ Maxx - Philadelphia | N/A | N/A | | | 102,100,000 | 4/25/2019 | NAP | NAP | |
7.02 | Property | | Amazon - West Columbia | N/A | N/A | | | 79,600,000 | 4/25/2019 | NAP | NAP | |
7.03 | Property | | FedEx Ground - Menomonee Falls | N/A | N/A | | | 23,500,000 | 4/23/2019 | NAP | NAP | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 0 | 7,108,179 | 2.02 | 6.5% | 150,000,000 | 7/25/2019 | NAP | NAP | 73.3% |
9 | Loan | 8 | USAA Office Portfolio | 0 | 23,481,345 | 2.84 | 9.7% | 380,000,000 | 6/7/2019 | NAP | NAP | 63.8% |
9.01 | Property | | Legacy Corporate Centre I & II | 0 | 6,547,460 | | | 114,824,056 | 6/7/2019 | NAP | NAP | |
9.02 | Property | | Crosstown Center I | 0 | 6,610,104 | | | 106,065,678 | 6/7/2019 | NAP | NAP | |
9.03 | Property | | Crosstown Center II | 0 | 6,309,273 | | | 93,934,322 | 6/7/2019 | NAP | NAP | |
9.04 | Property | | Legacy Corporate Centre III | 0 | 4,014,509 | | | 65,175,943 | 6/7/2019 | NAP | NAP | |
10 | Loan | 30, 31, 32 | Covington Portfolio | 225,026 | 3,097,457 | 1.43 | 8.6% | 51,750,000 | Various | 51,820,000 | 11/1/2019 | 70.0% |
10.01 | Property | | 6400 Augusta Road | 35,443 | 512,546 | | | 7,590,000 | 5/8/2019 | NAP | NAP | |
10.02 | Property | | 6410 Augusta Road | 31,713 | 473,820 | | | 6,830,000 | 5/8/2019 | NAP | NAP | |
10.03 | Property | 33 | 1623 South Highway 14 | 22,758 | 283,525 | | | 4,920,000 | 5/8/2019 | NAP | NAP | |
10.04 | Property | | 1627 South Highway 14 | 14,924 | 310,601 | | | 4,210,000 | 5/8/2019 | NAP | NAP | |
10.05 | Property | | 1631 South Highway 14 | 18,654 | 258,855 | | | 4,000,000 | 5/8/2019 | NAP | NAP | |
10.06 | Property | | 19 Leigh Fisher Boulevard | 22,635 | 275,884 | | | 4,510,000 | 5/1/2019 | NAP | NAP | |
10.07 | Property | | 9 Butterfield Trail Boulevard | 17,811 | 274,283 | | | 3,950,000 | 5/1/2019 | 4,020,000 | 11/1/2019 | |
10.08 | Property | | 7 Zane Grey Street | 18,588 | 196,669 | | | 4,140,000 | 5/1/2019 | NAP | NAP | |
10.09 | Property | | 12 Zane Grey Street | 11,939 | 113,721 | | | 2,460,000 | 5/1/2019 | NAP | NAP | |
10.10 | Property | | 14 Butterfield Trail Boulevard | 14,974 | 200,563 | | | 3,270,000 | 5/1/2019 | NAP | NAP | |
10.11 | Property | | 5 Zane Grey Street | 15,588 | 196,990 | | | 3,470,000 | 5/1/2019 | NAP | NAP | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 622,712 | 12,440,535 | 2.49 | 9.5% | 202,500,000 | 6/1/2019 | NAP | NAP | 64.4% |
11.01 | Property | | Sherwood Foods Cleveland | 70,005 | 1,261,216 | | | 21,750,000 | 5/29/2019 | NAP | NAP | |
11.02 | Property | | Owens Corning | 25,125 | 1,002,726 | | | 13,660,000 | 5/29/2019 | NAP | NAP | |
11.03 | Property | | Hunter Defense Tech | 33,044 | 764,620 | | | 12,450,000 | 5/31/2019 | NAP | NAP | |
11.04 | Property | | Sterling Jewelers | 31,620 | 780,264 | | | 12,000,000 | 5/29/2019 | NAP | NAP | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | 20,844 | 594,250 | | | 9,300,000 | 5/29/2019 | NAP | NAP | |
11.06 | Property | | Exec Cabinetry SC | 26,369 | 590,895 | | | 9,220,000 | 5/30/2019 | NAP | NAP | |
11.07 | Property | | Techniplas | 24,312 | 587,254 | | | 9,000,000 | 5/29/2019 | NAP | NAP | |
11.08 | Property | | Metalex (Jason Industries) | 27,770 | 518,579 | | | 8,400,000 | 5/31/2019 | NAP | NAP | |
11.09 | Property | | Nyloncraft | 70,657 | 451,281 | | | 7,700,000 | 6/3/2019 | NAP | NAP | |
11.10 | Property | | Dirksen Screw Shelby | 21,878 | 472,717 | | | 7,550,000 | 5/31/2019 | NAP | NAP | |
11.11 | Property | | Global Flooring | 13,584 | 479,289 | | | 7,170,000 | 5/30/2019 | NAP | NAP | |
11.12 | Property | | Dreison | 21,287 | 477,862 | | | 6,460,000 | 5/30/2019 | NAP | NAP | |
11.13 | Property | | Gem City | 17,321 | 385,477 | | | 6,270,000 | 5/31/2019 | NAP | NAP | |
11.14 | Property | | Chemcore Austin | 20,668 | 334,980 | | | 5,580,000 | 5/30/2019 | NAP | NAP | |
11.15 | Property | | ATG Precision Canton | 15,286 | 330,031 | | | 5,300,000 | 5/31/2019 | NAP | NAP | |
11.16 | Property | | Polartec | 18,446 | 315,916 | | | 5,100,000 | 5/30/2019 | NAP | NAP | |
11.17 | Property | | Design Cabinetry TGK | 13,658 | 315,403 | | | 4,900,000 | 5/29/2019 | NAP | NAP | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | 13,892 | 381,088 | | | 4,800,000 | 5/30/2019 | NAP | NAP | |
11.19 | Property | | Custom Extrusions Rome | 15,989 | 305,992 | | | 4,745,000 | 5/30/2019 | NAP | NAP | |
11.20 | Property | | CECO - Indianapolis | 16,496 | 238,527 | | | 4,100,000 | 5/29/2019 | NAP | NAP | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | 21,536 | 276,188 | | | 4,100,000 | 5/30/2019 | NAP | NAP | |
11.22 | Property | | Cast Aluminum Solutions | 16,730 | 223,758 | | | 3,780,000 | 5/29/2019 | NAP | NAP | |
11.23 | Property | | Pyramyd Air | 10,590 | 225,793 | | | 3,720,000 | 5/29/2019 | NAP | NAP | |
11.24 | Property | | Workstream | 10,220 | 218,006 | | | 3,540,000 | 5/31/2019 | NAP | NAP | |
11.25 | Property | | Techniks | 10,748 | 165,198 | | | 2,800,000 | 5/29/2019 | NAP | NAP | |
11.26 | Property | | BlueLinx Corporation Little Rock | 7,205 | 178,691 | | | 2,750,000 | 5/28/2019 | NAP | NAP | |
11.27 | Property | | BlueLinx Corporation Gulfport | 11,382 | 173,603 | | | 2,475,000 | 5/29/2019 | NAP | NAP | |
11.28 | Property | | Chemcore Elk Grove | 7,197 | 155,301 | | | 2,475,000 | 5/29/2019 | NAP | NAP | |
11.29 | Property | | Total Plastics | 5,848 | 160,445 | | | 2,410,000 | 5/31/2019 | NAP | NAP | |
11.30 | Property | | Design Cabinetry Barnes | 3,005 | 75,184 | | | 1,165,000 | 5/29/2019 | NAP | NAP | |
12 | Loan | | Capitol Commons | 231,868 | 3,475,570 | 1.60 | 10.7% | 47,200,000 | 6/24/2019 | NAP | NAP | 68.9% |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 176,549 | 8,078,671 | 2.61 | 9.6% | 150,000,000 | 6/24/2019 | NAP | NAP | 55.9% |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | 52,284 | 2,448,285 | | | 44,300,000 | 6/24/2019 | NAP | NAP | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | 52,218 | 2,254,411 | | | 44,000,000 | 6/24/2019 | NAP | NAP | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | 35,977 | 1,677,639 | | | 31,100,000 | 6/24/2019 | NAP | NAP | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | 36,069 | 1,698,335 | | | 30,600,000 | 6/24/2019 | NAP | NAP | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 0 | 15,647,202 | 2.01 | 7.5% | 319,000,000 | 6/10/2019 | NAP | NAP | 65.8% |
15 | Loan | 8 | Pharr Town Center | 218,908 | 5,738,775 | 1.36 | 8.2% | 104,360,000 | 5/16/2019 | NAP | NAP | 67.1% |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 107,794 | 6,667,999 | 2.59 | 9.6% | 120,000,000 | 6/24/2019 | NAP | NAP | 58.2% |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | 35,931 | 2,437,452 | | | 42,000,000 | 6/24/2019 | NAP | NAP | |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | 35,931 | 2,437,306 | | | 42,000,000 | 6/24/2019 | NAP | NAP | |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | 35,931 | 1,793,240 | | | 36,000,000 | 6/24/2019 | NAP | NAP | |
17 | Loan | | Cross Bay Plaza | 36,984 | 2,366,314 | 1.93 | 8.2% | 48,000,000 | 6/19/2019 | NAP | NAP | 60.4% |
18 | Loan | 39 | Prairie Center | 136,519 | 3,079,715 | 3.03 | 10.8% | 43,600,000 | 5/25/2019 | 45,000,000 | 5/25/2020 | 65.4% |
19 | Loan | | Agora at Port Richey | 0 | 1,917,863 | 1.98 | 8.0% | 36,300,000 | 6/6/2019 | NAP | NAP | 66.1% |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 0 | 2,466,418 | 1.73 | 10.3% | 34,600,000 | 5/28/2019 | 36,700,000 | 6/1/2021 | 69.4% |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 203,417 | 5,154,169 | 3.24 | 10.9% | 74,750,000 | 7/12/2019 | NAP | NAP | 63.5% |
22 | Loan | | Menifee Town Center and The Barn | 94,585 | 2,414,548 | 2.84 | 11.1% | 36,050,000 | Various | NAP | NAP | 60.2% |
22.01 | Property | | Menifee Town Center | 62,840 | 1,828,339 | | | 25,800,000 | 5/18/2019 | NAP | NAP | |
22.02 | Property | | The Barn | 31,745 | 586,209 | | | 10,250,000 | 6/6/2019 | NAP | NAP | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 0 | 121,730,539 | 3.45 | 10.9% | 2,200,000,000 | 5/23/2019 | NAP | NAP | 50.9% |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 2,023,806 | 70,997,903 | 2.46 | 9.3% | 1,640,000,000 | 4/3/2019 | 1,800,000,000 | 4/1/2021 | 46.3% |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 175,855 | 8,443,399 | 2.11 | 12.1% | 110,300,000 | 7/12/2019 | NAP | NAP | 63.0% |
25.01 | Property | | Bank of America Tower | (195,511) | 3,202,184 | | | 48,700,000 | 7/12/2019 | NAP | NAP | |
25.02 | Property | | Dinero Plaza | 108,360 | 1,654,922 | | | 17,900,000 | 7/12/2019 | NAP | NAP | |
25.03 | Property | | First Capital Bank Building | 94,454 | 1,318,755 | | | 16,700,000 | 7/12/2019 | NAP | NAP | |
25.04 | Property | 58 | One Wall Plaza | 94,624 | 1,227,038 | | | 15,300,000 | 7/12/2019 | NAP | NAP | |
25.05 | Property | | Atrium Centre | 73,929 | 1,040,500 | | | 11,700,000 | 7/12/2019 | NAP | NAP | |
26 | Loan | 59 | Hampton Inn Clearwater | 0 | 2,305,983 | 1.96 | 11.6% | 28,500,000 | 4/15/2019 | 31,000,000 | 4/1/2021 | 69.8% |
27 | Loan | | Morada Ranch | 63,447 | 2,032,911 | 3.05 | 10.4% | 30,000,000 | 6/25/2019 | NAP | NAP | 65.0% |
28 | Loan | | Team Tech Portfolio | 0 | 1,712,869 | 1.80 | 10.0% | 25,460,000 | Various | NAP | NAP | 67.5% |
28.01 | Property | | 6006 Superior Drive | N/A | N/A | | | 12,600,000 | 7/18/2019 | NAP | NAP | |
28.02 | Property | | 190 Pope Road | N/A | N/A | | | 5,950,000 | 7/18/2019 | NAP | NAP | |
28.03 | Property | | 13720 Rider Trail | N/A | N/A | | | 3,610,000 | 7/17/2019 | NAP | NAP | |
28.04 | Property | | 5949 Commerce Boulevard | N/A | N/A | | | 3,300,000 | 7/18/2019 | NAP | NAP | |
29 | Loan | 60 | 18321 Ventura Boulevard | 0 | 1,538,734 | 2.68 | 10.0% | 22,950,000 | 5/28/2019 | NAP | NAP | 67.1% |
30 | Loan | 61, 62 | Milestone Shopping Center | 32,588 | 1,556,662 | 2.76 | 10.4% | 24,600,000 | 6/17/2019 | NAP | NAP | 61.0% |
31 | Loan | | 1609 Avenue Y | 19,427 | 1,259,414 | 2.65 | 10.1% | 21,400,000 | 6/20/2019 | NAP | NAP | 58.4% |
32 | Loan | | 114 Fordham Road | 24,170 | 598,792 | 2.02 | 8.0% | 12,400,000 | 7/16/2019 | NAP | NAP | 60.5% |
33 | Loan | | GA & KY Self Storage Portfolio | 0 | 606,723 | 1.51 | 8.8% | 9,650,000 | Various | NAP | NAP | 71.5% |
33.01 | Property | | All Star Self Storage | 0 | 309,938 | | | 5,050,000 | 6/20/2019 | NAP | NAP | |
33.02 | Property | | Glasgow Self Storage | 0 | 296,785 | | | 4,600,000 | 6/19/2019 | NAP | NAP | |
34 | Loan | 63 | Parker Marketplace | 31,472 | 539,650 | 2.51 | 10.8% | 8,350,000 | 3/4/2019 | NAP | NAP | 59.9% |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 0 | 638,569 | 2.32 | 13.9% | 7,200,000 | 7/12/2019 | 7,700,000 | 7/12/2020 | 59.7% |
36 | Loan | | Cypresswood Self Storage | 0 | 268,176 | 1.58 | 9.0% | 4,350,000 | 5/8/2019 | NAP | NAP | 68.4% |
GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 44.3% | 100.0% | 9/1/2019 | NAP | NAP | Facebook | 701,266 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 62.3% | 79.5% | 5/16/2019, 7/16/2019 | NAP | NAP | Jones Day | 342,641 |
3 | Loan | 19 | 2 Cooper | 51.3% | 96.5% | 7/30/2019 | NAP | NAP | NAP | |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 69.8% | 100.0% | 9/1/2019 | NAP | NAP | Marathon Petroleum | 618,017 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 59.6% | 92.3% | 3/11/2019 | NAP | NAP | Ashland, Inc. | 198,000 |
6 | Loan | 8, 23 | Woodlands Mall | 26.0% | 95.8% | 5/28/2019 | NAP | NAP | Forever 21 | 85,150 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 34.1% | 100.0% | | NAP | NAP | | |
7.01 | Property | | TJ Maxx - Philadelphia | | 100.0% | 9/1/2019 | NAP | NAP | TJ Maxx | 1,015,500 |
7.02 | Property | | Amazon - West Columbia | | 100.0% | 9/1/2019 | NAP | NAP | Amazon | 1,016,148 |
7.03 | Property | | FedEx Ground - Menomonee Falls | | 100.0% | 9/1/2019 | NAP | NAP | FedEx Ground | 202,950 |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 73.3% | 100.0% | 9/1/2019 | NAP | NAP | New York University | 125,000 |
9 | Loan | 8 | USAA Office Portfolio | 63.8% | 100.0% | | NAP | NAP | | |
9.01 | Property | | Legacy Corporate Centre I & II | | 100.0% | 9/1/2019 | NAP | NAP | USAA | 238,926 |
9.02 | Property | | Crosstown Center I | | 100.0% | 9/1/2019 | NAP | NAP | USAA | 260,869 |
9.03 | Property | | Crosstown Center II | | 100.0% | 9/1/2019 | NAP | NAP | USAA | 236,550 |
9.04 | Property | | Legacy Corporate Centre III | | 100.0% | 9/1/2019 | NAP | NAP | USAA | 145,145 |
10 | Loan | 30, 31, 32 | Covington Portfolio | 63.9% | 97.2% | | NAP | NAP | | |
10.01 | Property | | 6400 Augusta Road | | 100.0% | 7/1/2019 | NAP | NAP | Bunzl Retail Services, LLC | 108,000 |
10.02 | Property | | 6410 Augusta Road | | 100.0% | 9/1/2019 | NAP | NAP | Pratt Corrugated Holdings, Inc. | 170,000 |
10.03 | Property | 33 | 1623 South Highway 14 | | 100.0% | 7/1/2019 | NAP | NAP | Ram Board, Inc. | 92,169 |
10.04 | Property | | 1627 South Highway 14 | | 100.0% | 9/1/2019 | NAP | NAP | Magna Mirrors of America | 80,000 |
10.05 | Property | | 1631 South Highway 14 | | 100.0% | 9/1/2019 | NAP | NAP | Kimberly-Clark Global Sales, LLC | 100,000 |
10.06 | Property | | 19 Leigh Fisher Boulevard | | 100.0% | 9/1/2019 | NAP | NAP | Tianhai Electric North America, Inc. | 121,337 |
10.07 | Property | | 9 Butterfield Trail Boulevard | | 81.0% | 7/1/2019 | NAP | NAP | US Customs and Border Protection | 33,212 |
10.08 | Property | | 7 Zane Grey Street | | 92.3% | 7/1/2019 | NAP | NAP | MSSL Wiring System, Inc. | 50,000 |
10.09 | Property | | 12 Zane Grey Street | | 92.5% | 7/1/2019 | NAP | NAP | Temp Glass, Inc. | 33,600 |
10.10 | Property | | 14 Butterfield Trail Boulevard | | 100.0% | 9/1/2019 | NAP | NAP | Key Tronic Corporation | 80,269 |
10.11 | Property | | 5 Zane Grey Street | | 96.0% | 7/1/2019 | NAP | NAP | Valeo North America, Inc. | 55,100 |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 64.4% | 100.0% | | NAP | NAP | | |
11.01 | Property | | Sherwood Foods Cleveland | | 100.0% | 9/1/2019 | NAP | NAP | Sherwood Food Distributors, LLC | 345,009 |
11.02 | Property | | Owens Corning | | 100.0% | 9/1/2019 | NAP | NAP | Owens Corning Foam Insulation, LLC | 222,900 |
11.03 | Property | | Hunter Defense Tech | | 100.0% | 9/1/2019 | NAP | NAP | HDT Expeditionary Systems, Inc. | 260,366 |
11.04 | Property | | Sterling Jewelers | | 100.0% | 9/1/2019 | NAP | NAP | Sterling Jewelers, Inc. | 134,565 |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | 100.0% | 9/1/2019 | NAP | NAP | BlueLinx Corporation | 136,167 |
11.06 | Property | | Exec Cabinetry SC | | 100.0% | 9/1/2019 | NAP | NAP | Executive Cabinetry, LLC | 205,912 |
11.07 | Property | | Techniplas | | 100.0% | 9/1/2019 | NAP | NAP | Techniplas, LLC | 137,206 |
11.08 | Property | | Metalex (Jason Industries) | | 100.0% | 9/1/2019 | NAP | NAP | Metalex Corporation | 155,799 |
11.09 | Property | | Nyloncraft | | 100.0% | 9/1/2019 | NAP | NAP | Nyloncraft, Inc. | 185,631 |
11.10 | Property | | Dirksen Screw Shelby | | 100.0% | 9/1/2019 | NAP | NAP | Dirksen Screw Products Co. | 80,967 |
11.11 | Property | | Global Flooring | | 100.0% | 9/1/2019 | NAP | NAP | Global Integrated Flooring Solutions Inc. | 121,464 |
11.12 | Property | | Dreison | | 100.0% | 9/1/2019 | NAP | NAP | Maradyne Corporation and DCM Manufacturing, Inc. | 206,471 |
11.13 | Property | | Gem City | | 100.0% | 9/1/2019 | NAP | NAP | The Gem City Engineering Co. | 147,847 |
11.14 | Property | | Chemcore Austin | | 100.0% | 9/1/2019 | NAP | NAP | Chemcore Industries, Inc. | 40,662 |
11.15 | Property | | ATG Precision Canton | | 100.0% | 9/1/2019 | NAP | NAP | ATG Precision Products, LLC | 55,118 |
11.16 | Property | | Polartec | | 100.0% | 9/1/2019 | NAP | NAP | Polartec, LLC | 175,306 |
11.17 | Property | | Design Cabinetry TGK | | 100.0% | 9/1/2019 | NAP | NAP | Designer's Choice Cabinetry, LLC | 92,367 |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | 100.0% | 9/1/2019 | NAP | NAP | Leonard’s Metal, Inc. | 91,363 |
11.19 | Property | | Custom Extrusions Rome | | 100.0% | 9/1/2019 | NAP | NAP | Ascend Custom Extrusions LLC and Profile Custom Extrusions, LLC | 151,693 |
11.20 | Property | | CECO - Indianapolis | | 100.0% | 9/1/2019 | NAP | NAP | Met-Pro Technologies LLC | 66,000 |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | 100.0% | 9/1/2019 | NAP | NAP | Leonard’s Metal, Inc. | 62,712 |
11.22 | Property | | Cast Aluminum Solutions | | 100.0% | 9/1/2019 | NAP | NAP | Cast Aluminum Solutions, LLC | 59,719 |
11.23 | Property | | Pyramyd Air | | 100.0% | 9/1/2019 | NAP | NAP | Pyramyd Air Ltd. | 70,867 |
11.24 | Property | | Workstream | | 100.0% | 9/1/2019 | NAP | NAP | Workstream Inc. | 76,893 |
11.25 | Property | | Techniks | | 100.0% | 9/1/2019 | NAP | NAP | Techniks Holdings, LLC | 40,418 |
11.26 | Property | | BlueLinx Corporation Little Rock | | 100.0% | 9/1/2019 | NAP | NAP | BlueLinx Corporation | 82,959 |
11.27 | Property | | BlueLinx Corporation Gulfport | | 100.0% | 9/1/2019 | NAP | NAP | BlueLinx Corporation | 88,061 |
11.28 | Property | | Chemcore Elk Grove | | 100.0% | 9/1/2019 | NAP | NAP | Chemcore Industries, Inc. | 25,576 |
11.29 | Property | | Total Plastics | | 100.0% | 9/1/2019 | NAP | NAP | Total Plastics Resources LLC | 44,033 |
11.30 | Property | | Design Cabinetry Barnes | | 100.0% | 9/1/2019 | NAP | NAP | Designer's Choice Cabinetry, LLC | 21,572 |
12 | Loan | | Capitol Commons | 44.8% | 100.0% | 9/1/2019 | NAP | NAP | State of Michigan | 185,494 |
GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 55.9% | 100.0% | | NAP | NAP | | |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 215,650 |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 215,650 |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 65.8% | 99.2% | 5/31/2019 | NAP | NAP | Centurylink, Inc. | 9,558 |
15 | Loan | 8 | Pharr Town Center | 58.6% | 97.3% | 6/25/2019 | NAP | NAP | Academy | 71,821 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 58.2% | 100.0% | | NAP | NAP | | |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | | 100.0% | 9/1/2019 | NAP | NAP | Vadata, Inc. | 148,580 |
17 | Loan | | Cross Bay Plaza | 60.4% | 100.0% | 7/1/2019 | NAP | NAP | Planet Fitness | 18,700 |
18 | Loan | 39 | Prairie Center | 65.4% | 89.1% | 7/1/2019 | NAP | NAP | Dick's Sporting Goods | 50,018 |
19 | Loan | | Agora at Port Richey | 66.1% | 96.5% | 7/19/2019 | NAP | NAP | NAP | |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 55.7% | 87.1% | 6/30/2019 | 158.08 | 137.76 | NAP | |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 63.5% | 91.2% | 7/1/2019 | NAP | NAP | Kimpton Hotel & Restaurant | 24,737 |
22 | Loan | | Menifee Town Center and The Barn | 60.2% | 95.3% | | NAP | NAP | | |
22.01 | Property | | Menifee Town Center | | 95.1% | 5/9/2019 | NAP | NAP | Ralphs | 45,842 |
22.02 | Property | | The Barn | | 96.1% | 5/9/2019 | NAP | NAP | Finch Restaurant | 3,679 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 50.9% | 100.0% | 9/1/2019 | NAP | NAP | WarnerMedia | 1,463,234 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 46.3% | 94.0% | 5/31/2019 | NAP | NAP | Venetian Casino Resort | 81,105 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 50.1% | 84.9% | | NAP | NAP | | |
25.01 | Property | | Bank of America Tower | | 69.2% | 7/14/2019 | NAP | NAP | Enlink Midstream Operating LP | 55,684 |
25.02 | Property | | Dinero Plaza | | 97.7% | 7/14/2019 | NAP | NAP | Parallel Petroleum, LLC | 21,640 |
25.03 | Property | | First Capital Bank Building | | 98.1% | 7/14/2019 | NAP | NAP | FirstCapital Bank of Texas | 34,224 |
25.04 | Property | 58 | One Wall Plaza | | 92.1% | 7/14/2019 | NAP | NAP | Globe Energy Services, LLC | 8,343 |
25.05 | Property | | Atrium Centre | | 99.5% | 7/14/2019 | NAP | NAP | PRI Operating LLC | 17,793 |
26 | Loan | 59 | Hampton Inn Clearwater | 56.0% | 89.2% | 6/30/2019 | 219.23 | 195.49 | NAP | |
27 | Loan | | Morada Ranch | 65.0% | 97.5% | 6/1/2019 | NAP | NAP | Raley's | 65,508 |
28 | Loan | | Team Tech Portfolio | 61.0% | 100.0% | | NAP | NAP | | |
28.01 | Property | | 6006 Superior Drive | | 100.0% | 9/1/2019 | NAP | NAP | Team Technologies | 243,658 |
28.02 | Property | | 190 Pope Road | | 100.0% | 9/1/2019 | NAP | NAP | Team Technologies | 134,469 |
28.03 | Property | | 13720 Rider Trail | | 100.0% | 9/1/2019 | NAP | NAP | Team Technologies | 37,360 |
28.04 | Property | | 5949 Commerce Boulevard | | 100.0% | 9/1/2019 | NAP | NAP | Team Technologies | 68,544 |
29 | Loan | 60 | 18321 Ventura Boulevard | 67.1% | 94.9% | 7/15/2019 | NAP | NAP | Jonathan Neil & Associates | 8,165 |
30 | Loan | 61, 62 | Milestone Shopping Center | 61.0% | 100.0% | 7/1/2019 | NAP | NAP | First Bank (GL) | 4,123 |
31 | Loan | | 1609 Avenue Y | 58.4% | 100.0% | 9/1/2019 | NAP | NAP | Marshalls | 27,292 |
32 | Loan | | 114 Fordham Road | 60.5% | 100.0% | 1/1/2019 | NAP | NAP | Oren Sportswear | 4,500 |
33 | Loan | | GA & KY Self Storage Portfolio | 62.1% | 93.8% | | NAP | NAP | | |
33.01 | Property | | All Star Self Storage | | 92.6% | 6/30/2019 | NAP | NAP | NAP | |
33.02 | Property | | Glasgow Self Storage | | 94.8% | 6/30/2019 | NAP | NAP | NAP | |
34 | Loan | 63 | Parker Marketplace | 59.9% | 100.0% | 6/6/2019 | NAP | NAP | Phenix Salon | 3,787 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 54.5% | 74.4% | 6/30/2019 | 103.16 | 76.76 | NAP | |
36 | Loan | | Cypresswood Self Storage | 59.1% | 90.4% | 5/3/2019 | NAP | NAP | NAP | |
GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | 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) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 5/31/2034 | NAP | | | NAP | | |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 6/30/2026 | GSA | 79,151 | 10/31/2029 | CGI Technologies & Solutions | 32,919 | 7/31/2020 |
3 | Loan | 19 | 2 Cooper | | NAP | | | NAP | | |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 5/31/2029 | NAP | | | NAP | | |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 4/30/2030 | Nestle Health Science | 182,427 | 9/30/2031 | Amneal (Kashiv) | 142,780 | 9/30/2025 |
6 | Loan | 8, 23 | Woodlands Mall | 6/30/2025 | Dick's Sporting Goods | 83,075 | 1/31/2027 | Barnes & Noble | 30,471 | 1/31/2020 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | | | | | | | |
7.01 | Property | | TJ Maxx - Philadelphia | 12/31/2034 | NAP | | | NAP | | |
7.02 | Property | | Amazon - West Columbia | 9/30/2026 | NAP | | | NAP | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | 7/31/2030 | NAP | | | NAP | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 10/31/2051 | NAP | | | NAP | | |
9 | Loan | 8 | USAA Office Portfolio | | | | | | | |
9.01 | Property | | Legacy Corporate Centre I & II | 12/31/2029 | NAP | | | NAP | | |
9.02 | Property | | Crosstown Center I | 8/31/2030 | NAP | | | NAP | | |
9.03 | Property | | Crosstown Center II | 12/31/2033 | NAP | | | NAP | | |
9.04 | Property | | Legacy Corporate Centre III | 10/31/2033 | NAP | | | NAP | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | | | | | | | |
10.01 | Property | | 6400 Augusta Road | 9/30/2020 | Con-Pearl North America, Inc. | 82,000 | 6/30/2026 | NAP | | |
10.02 | Property | | 6410 Augusta Road | 1/31/2021 | NAP | | | NAP | | |
10.03 | Property | 33 | 1623 South Highway 14 | 1/31/2026 | Magna Mirrors of America (MTM) | 29,831 | 9/30/2019 | NAP | | |
10.04 | Property | | 1627 South Highway 14 | 3/31/2022 | NAP | | | NAP | | |
10.05 | Property | | 1631 South Highway 14 | 2/28/2022 | NAP | | | NAP | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | 11/30/2024 | NAP | | | NAP | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | 7/31/2023 | Superior Pool Products | 25,000 | 7/31/2026 | Crescent Electric Supply Company | 19,087 | 8/31/2024 |
10.08 | Property | | 7 Zane Grey Street | 7/31/2022 | Capsonic Automotive | 42,000 | 2/28/2025 | NAP | | |
10.09 | Property | | 12 Zane Grey Street | 12/31/2023 | El Paso Independent School District | 25,600 | 7/31/2021 | NAP | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | 9/30/2023 | NAP | | | NAP | | |
10.11 | Property | | 5 Zane Grey Street | 2/28/2026 | Tenet Hospitals Limited | 25,124 | 2/29/2024 | NAP | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | | | | | | | |
11.01 | Property | | Sherwood Foods Cleveland | 3/31/2032 | NAP | | | NAP | | |
11.02 | Property | | Owens Corning | 3/31/2031 | NAP | | | NAP | | |
11.03 | Property | | Hunter Defense Tech | 12/31/2031 | NAP | | | NAP | | |
11.04 | Property | | Sterling Jewelers | 2/29/2032 | NAP | | | NAP | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | 6/30/2031 | NAP | | | NAP | | |
11.06 | Property | | Exec Cabinetry SC | 8/31/2036 | NAP | | | NAP | | |
11.07 | Property | | Techniplas | 12/31/2032 | NAP | | | NAP | | |
11.08 | Property | | Metalex (Jason Industries) | 4/30/2032 | NAP | | | NAP | | |
11.09 | Property | | Nyloncraft | 12/31/2032 | NAP | | | NAP | | |
11.10 | Property | | Dirksen Screw Shelby | 4/30/2033 | NAP | | | NAP | | |
11.11 | Property | | Global Flooring | 6/30/2038 | NAP | | | NAP | | |
11.12 | Property | | Dreison | 5/31/2033 | NAP | | | NAP | | |
11.13 | Property | | Gem City | 8/31/2030 | NAP | | | NAP | | |
11.14 | Property | | Chemcore Austin | 4/30/2032 | NAP | | | NAP | | |
11.15 | Property | | ATG Precision Canton | 2/28/2033 | NAP | | | NAP | | |
11.16 | Property | | Polartec | 9/30/2030 | NAP | | | NAP | | |
11.17 | Property | | Design Cabinetry TGK | 8/31/2036 | NAP | | | NAP | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | 10/31/2030 | NAP | | | NAP | | |
11.19 | Property | | Custom Extrusions Rome | 3/31/2038 | NAP | | | NAP | | |
11.20 | Property | | CECO - Indianapolis | 8/31/2030 | NAP | | | NAP | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | 10/31/2030 | NAP | | | NAP | | |
11.22 | Property | | Cast Aluminum Solutions | 9/30/2031 | NAP | | | NAP | | |
11.23 | Property | | Pyramyd Air | 11/30/2037 | NAP | | | NAP | | |
11.24 | Property | | Workstream | 3/31/2037 | NAP | | | NAP | | |
11.25 | Property | | Techniks | 1/31/2033 | NAP | | | NAP | | |
11.26 | Property | | BlueLinx Corporation Little Rock | 6/30/2031 | NAP | | | NAP | | |
11.27 | Property | | BlueLinx Corporation Gulfport | 5/31/2031 | NAP | | | NAP | | |
11.28 | Property | | Chemcore Elk Grove | 4/30/2032 | NAP | | | NAP | | |
11.29 | Property | | Total Plastics | 10/31/2033 | NAP | | | NAP | | |
11.30 | Property | | Design Cabinetry Barnes | 8/31/2036 | NAP | | | NAP | | |
12 | Loan | | Capitol Commons | 6/30/2029 | NAP | | | NAP | | |
GSMS 2019-GC42 Annex A-1 | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | 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) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | | | | | | | |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | 12/31/2027 | NAP | | | NAP | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | 4/30/2027 | NAP | | | NAP | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | 4/30/2027 | NAP | | | NAP | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | 4/30/2029 | NAP | | | NAP | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 9/30/2023 | Broadwing Communications | 6,000 | 10/29/2019 | Nandos of Michigan Ave LLC | 4,055 | 10/31/2032 |
15 | Loan | 8 | Pharr Town Center | 3/31/2031 | Cinemark | 63,504 | 12/31/2028 | Main Event | 58,000 | 8/31/2029 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | | | | | | | |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | 4/30/2026 | NAP | | | NAP | | |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | 4/30/2026 | NAP | | | NAP | | |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | 9/30/2026 | NAP | | | NAP | | |
17 | Loan | | Cross Bay Plaza | 10/31/2031 | Rite Aid | 13,036 | 4/30/2027 | Kindergarten DOE | 8,000 | 2/24/2035 |
18 | Loan | 39 | Prairie Center | 1/31/2024 | Ross Dress For Less | 25,000 | 1/31/2025 | Michael's | 21,691 | 2/29/2024 |
19 | Loan | | Agora at Port Richey | | NAP | | | NAP | | |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | | NAP | | | NAP | | |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 6/30/2021 | WeWork | 17,732 | 10/31/2033 | Ethos Lending, LLC | 14,826 | 4/30/2024 |
22 | Loan | | Menifee Town Center and The Barn | | | | | | | |
22.01 | Property | | Menifee Town Center | 3/31/2022 | Ross Dress For Less | 30,119 | 1/31/2025 | Dollar Tree | 8,000 | 7/31/2020 |
22.02 | Property | | The Barn | 7/31/2025 | The Bean | 2,848 | 9/30/2022 | LARK | 2,628 | 7/31/2020 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 6/30/2034 | NAP | | | NAP | | |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 5/31/2029 | TAO | 49,441 | 1/31/2025 | Madame Tussauds Las Vegas | 28,235 | 7/31/2024 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | | | | | | | |
25.01 | Property | | Bank of America Tower | 6/25/2026 | Bank of America, National Association | 17,200 | 1/14/2023 | Moriah Resources, Inc. | 15,078 | 5/31/2022 |
25.02 | Property | | Dinero Plaza | 2/29/2020 | The General Services Administration for FBI | 11,300 | 7/31/2025 | Ridge Runner Resources, LLC | 9,424 | 2/28/2021 |
25.03 | Property | | First Capital Bank Building | 11/30/2027 | C&J Spec-Rent Services, Inc. | 8,018 | 1/31/2021 | Stanolind Resources LLC | 8,018 | 8/31/2022 |
25.04 | Property | 58 | One Wall Plaza | 3/31/2020 | Seawolf Resource Holdings, LP | 4,309 | 5/31/2023 | NCS Multistage, LLC | 3,703 | 1/31/2020 |
25.05 | Property | | Atrium Centre | 3/31/2020 | McAnally Wilkins, Inc. | 11,907 | 4/30/2020 | Element Petroleum Operating, LLC | 10,551 | 5/31/2021 |
26 | Loan | 59 | Hampton Inn Clearwater | | NAP | | | NAP | | |
27 | Loan | | Morada Ranch | 6/26/2027 | Golden 1 Credit Union | 4,500 | 12/31/2021 | Mountain Mikes Pizza | 2,528 | 2/28/2022 |
28 | Loan | | Team Tech Portfolio | | | | | | | |
28.01 | Property | | 6006 Superior Drive | 6/30/2039 | NAP | | | NAP | | |
28.02 | Property | | 190 Pope Road | 6/30/2039 | NAP | | | NAP | | |
28.03 | Property | | 13720 Rider Trail | 6/30/2039 | NAP | | | NAP | | |
28.04 | Property | | 5949 Commerce Boulevard | 6/30/2039 | NAP | | | NAP | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 3/31/2021 | Infinity Air, Inc. | 8,147 | 9/30/2020 | Preferred Bank | 5,915 | 12/31/2024 |
30 | Loan | 61, 62 | Milestone Shopping Center | 1/31/2027 | Circle K (GL) | 4,000 | 5/14/2022 | Mach 5 Liquor | 3,990 | 5/31/2022 |
31 | Loan | | 1609 Avenue Y | 8/31/2032 | NAP | | | NAP | | |
32 | Loan | | 114 Fordham Road | 4/30/2027 | Fashion Hunters | 900 | 12/31/2028 | Fordham Pizza Corp. | 850 | 1/9/2023 |
33 | Loan | | GA & KY Self Storage Portfolio | | | | | | | |
33.01 | Property | | All Star Self Storage | | NAP | | | NAP | | |
33.02 | Property | | Glasgow Self Storage | | NAP | | | NAP | | |
34 | Loan | 63 | Parker Marketplace | 2/28/2022 | Public Service | 2,640 | 10/31/2020 | Perfect Teeth | 2,585 | 10/31/2023 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | | NAP | | | NAP | | |
36 | Loan | | Cypresswood Self Storage | | NAP | | | NAP | | |
GSMS 2019-GC42 Annex A-1 | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | NAP | | | NAP | | |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | Willis Towers Watson US LLC | 28,135 | 12/31/2025 | RSM US LLP | 25,753 | 5/31/2021 |
3 | Loan | 19 | 2 Cooper | NAP | | | NAP | | |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | NAP | | | NAP | | |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | PTC Therapeutics, Inc. | 43,000 | 6/30/2021 | Avantor Performance Materials | 36,018 | 8/31/2024 |
6 | Loan | 8, 23 | Woodlands Mall | Woodlands Financial Group | 22,359 | 3/31/2027 | Macy's Children's | 17,161 | 1/31/2022 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | | | | | | |
7.01 | Property | | TJ Maxx - Philadelphia | NAP | | | NAP | | |
7.02 | Property | | Amazon - West Columbia | NAP | | | NAP | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | NAP | | | NAP | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | NAP | | | NAP | | |
9 | Loan | 8 | USAA Office Portfolio | | | | | | |
9.01 | Property | | Legacy Corporate Centre I & II | NAP | | | NAP | | |
9.02 | Property | | Crosstown Center I | NAP | | | NAP | | |
9.03 | Property | | Crosstown Center II | NAP | | | NAP | | |
9.04 | Property | | Legacy Corporate Centre III | NAP | | | NAP | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | | | | | | |
10.01 | Property | | 6400 Augusta Road | NAP | | | NAP | | |
10.02 | Property | | 6410 Augusta Road | NAP | | | NAP | | |
10.03 | Property | 33 | 1623 South Highway 14 | NAP | | | NAP | | |
10.04 | Property | | 1627 South Highway 14 | NAP | | | NAP | | |
10.05 | Property | | 1631 South Highway 14 | NAP | | | NAP | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | NAP | | | NAP | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | NAP | | | NAP | | |
10.08 | Property | | 7 Zane Grey Street | NAP | | | NAP | | |
10.09 | Property | | 12 Zane Grey Street | NAP | | | NAP | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | NAP | | | NAP | | |
10.11 | Property | | 5 Zane Grey Street | NAP | | | NAP | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | | | | | | |
11.01 | Property | | Sherwood Foods Cleveland | NAP | | | NAP | | |
11.02 | Property | | Owens Corning | NAP | | | NAP | | |
11.03 | Property | | Hunter Defense Tech | NAP | | | NAP | | |
11.04 | Property | | Sterling Jewelers | NAP | | | NAP | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | NAP | | | NAP | | |
11.06 | Property | | Exec Cabinetry SC | NAP | | | NAP | | |
11.07 | Property | | Techniplas | NAP | | | NAP | | |
11.08 | Property | | Metalex (Jason Industries) | NAP | | | NAP | | |
11.09 | Property | | Nyloncraft | NAP | | | NAP | | |
11.10 | Property | | Dirksen Screw Shelby | NAP | | | NAP | | |
11.11 | Property | | Global Flooring | NAP | | | NAP | | |
11.12 | Property | | Dreison | NAP | | | NAP | | |
11.13 | Property | | Gem City | NAP | | | NAP | | |
11.14 | Property | | Chemcore Austin | NAP | | | NAP | | |
11.15 | Property | | ATG Precision Canton | NAP | | | NAP | | |
11.16 | Property | | Polartec | NAP | | | NAP | | |
11.17 | Property | | Design Cabinetry TGK | NAP | | | NAP | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | NAP | | | NAP | | |
11.19 | Property | | Custom Extrusions Rome | NAP | | | NAP | | |
11.20 | Property | | CECO - Indianapolis | NAP | | | NAP | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | NAP | | | NAP | | |
11.22 | Property | | Cast Aluminum Solutions | NAP | | | NAP | | |
11.23 | Property | | Pyramyd Air | NAP | | | NAP | | |
11.24 | Property | | Workstream | NAP | | | NAP | | |
11.25 | Property | | Techniks | NAP | | | NAP | | |
11.26 | Property | | BlueLinx Corporation Little Rock | NAP | | | NAP | | |
11.27 | Property | | BlueLinx Corporation Gulfport | NAP | | | NAP | | |
11.28 | Property | | Chemcore Elk Grove | NAP | | | NAP | | |
11.29 | Property | | Total Plastics | NAP | | | NAP | | |
11.30 | Property | | Design Cabinetry Barnes | NAP | | | NAP | | |
12 | Loan | | Capitol Commons | NAP | | | NAP | | |
GSMS 2019-GC42 Annex A-1 | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | | | | | | |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | NAP | | | NAP | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | NAP | | | NAP | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | NAP | | | NAP | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | NAP | | | NAP | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | Angelini Ori Abate Law | 3,900 | 11/30/2025 | Ferrero USA Inc | 2,785 | 5/31/2027 |
15 | Loan | 8 | Pharr Town Center | Ross Dress for Less | 28,000 | 1/31/2028 | Buy Buy Baby | 25,056 | 1/31/2028 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | | | | | | |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | NAP | | | NAP | | |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | NAP | | | NAP | | |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | NAP | | | NAP | | |
17 | Loan | | Cross Bay Plaza | US Postal Service | 4,952 | 12/31/2027 | Chipotle | 2,300 | 9/30/2033 |
18 | Loan | 39 | Prairie Center | Office Depot | 20,900 | 2/28/2023 | PetSmart | 20,087 | 1/31/2028 |
19 | Loan | | Agora at Port Richey | NAP | | | NAP | | |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | NAP | | | NAP | | |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | Inscape Data, Inc. | 8,731 | 7/31/2020 | Rev.com, Inc. | 8,285 | 7/31/2023 |
22 | Loan | | Menifee Town Center and The Barn | | | | | | |
22.01 | Property | | Menifee Town Center | Auto Zone | 5,400 | 5/31/2022 | Bank of America (Ground Lease) | 4,500 | 9/30/2024 |
22.02 | Property | | The Barn | Piece of Zen Nails | 2,517 | 10/31/2025 | Hometown Equity | 2,320 | 4/30/2021 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | NAP | | | NAP | | |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | Regis Galerie | 28,099 | 5/31/2025 | Grand Lux Cafe | 19,100 | 12/31/2029 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | | | | | | |
25.01 | Property | | Bank of America Tower | Desert Royalty Company, LLC | 14,144 | 5/31/2021 | Midland Chamber of Commerce Foundation, Inc. | 13,232 | 12/31/2019 |
25.02 | Property | | Dinero Plaza | The General Services Administration for DEA | 7,958 | 7/31/2021 | ReedHycalog, L.P. | 7,233 | 9/30/2021 |
25.03 | Property | | First Capital Bank Building | Regions Permian, LLC | 5,401 | 2/28/2023 | Sable Permian Resources, LLC | 4,339 | 12/31/2020 |
25.04 | Property | 58 | One Wall Plaza | WaterBridge Texas Operating, LLC | 3,375 | 9/30/2021 | Ganador Operating, LLC | 3,168 | 2/29/2020 |
25.05 | Property | | Atrium Centre | West Company of Midland | 9,464 | 8/31/2022 | D.K. Boyd Oil & Gas Co. Inc. | 4,460 | 11/30/2019 |
26 | Loan | 59 | Hampton Inn Clearwater | NAP | | | NAP | | |
27 | Loan | | Morada Ranch | Burger IM | 2,500 | 1/31/2029 | Motion Physical Therapy | 2,306 | 7/31/2022 |
28 | Loan | | Team Tech Portfolio | | | | | | |
28.01 | Property | | 6006 Superior Drive | NAP | | | NAP | | |
28.02 | Property | | 190 Pope Road | NAP | | | NAP | | |
28.03 | Property | | 13720 Rider Trail | NAP | | | NAP | | |
28.04 | Property | | 5949 Commerce Boulevard | NAP | | | NAP | | |
29 | Loan | 60 | 18321 Ventura Boulevard | COMREN Inc | 4,364 | 1/31/2021 | Saul Allweiss | 3,570 | 4/30/2021 |
30 | Loan | 61, 62 | Milestone Shopping Center | Chuck & Don's Pet Food Outlet | 3,733 | 9/30/2021 | Chase Bank | 3,500 | 9/30/2024 |
31 | Loan | | 1609 Avenue Y | NAP | | | NAP | | |
32 | Loan | | 114 Fordham Road | Terlins Men's Boutique | 800 | 6/30/2028 | Metropolitan Wireless Group | 600 | 1/31/2022 |
33 | Loan | | GA & KY Self Storage Portfolio | | | | | | |
33.01 | Property | | All Star Self Storage | NAP | | | NAP | | |
33.02 | Property | | Glasgow Self Storage | NAP | | | NAP | | |
34 | Loan | 63 | Parker Marketplace | Love Me Twice | 2,246 | 2/28/2021 | Poke Bowl | 2,200 | 11/30/2024 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | NAP | | | NAP | | |
36 | Loan | | Cypresswood Self Storage | NAP | | | NAP | | |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 5/13/2019 | No | NAP | 5/9/2019 | 5/9/2019 | 3% | No | 525,523 | 87,587 | 0 | 0 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 7/31/2019 | No | NAP | 7/29/2019 | NAP | NAP | No | 1,379,655 | 344,914 | 0 | 0 |
3 | Loan | 19 | 2 Cooper | 7/3/2019 | No | NAP | 7/3/2019 | NAP | NAP | No | 536,394 | 178,798 | 10,928 | 5,464 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 8/1/2019 | No | NAP | 8/8/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 4/30/2019 | No | NAP | 4/22/2019 | NAP | NAP | No | 240,153 | 120,077 | 0 | 0 |
6 | Loan | 8, 23 | Woodlands Mall | 5/3/2019 | No | NAP | 4/28/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | | | | | | | No | 0 | 0 | 0 | 0 |
7.01 | Property | | TJ Maxx - Philadelphia | 3/12/2019 | No | NAP | 3/12/2019 | NAP | NAP | No | | | | |
7.02 | Property | | Amazon - West Columbia | 2/20/2019 | No | NAP | 2/20/2019 | NAP | NAP | No | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | 2/20/2019 | No | NAP | 2/20/2019 | NAP | NAP | No | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 8/5/2019 | No | NAP | 8/1/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
9 | Loan | 8 | USAA Office Portfolio | | | | | | | No | 0 | 0 | 0 | 0 |
9.01 | Property | | Legacy Corporate Centre I & II | 6/21/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | | | | |
9.02 | Property | | Crosstown Center I | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | | | | |
9.03 | Property | | Crosstown Center II | 6/21/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | | | | |
9.04 | Property | | Legacy Corporate Centre III | 6/21/2019 | No | NAP | 6/21/2019 | NAP | NAP | No | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | | | | | | | No | 350,972 | 38,997 | 0 | 0 |
10.01 | Property | | 6400 Augusta Road | 6/28/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | | | | |
10.02 | Property | | 6410 Augusta Road | 6/28/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | 6/28/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | | | | |
10.04 | Property | | 1627 South Highway 14 | 6/28/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | | | | |
10.05 | Property | | 1631 South Highway 14 | 6/28/2019 | No | NAP | 5/15/2019 | NAP | NAP | No | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | 6/28/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | 7/1/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | | | | |
10.08 | Property | | 7 Zane Grey Street | 7/1/2019 | No | NAP | 5/8/2019 | NAP | NAP | No | | | | |
10.09 | Property | | 12 Zane Grey Street | 7/1/2019 | No | NAP | 5/14/2019 | NAP | NAP | No | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | 7/1/2019 | No | NAP | 5/7/2019 | NAP | NAP | No | | | | |
10.11 | Property | | 5 Zane Grey Street | 7/1/2019 | No | NAP | 5/8/2019 | NAP | NAP | No | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | | | | | | | No | 0 | 0 | 0 | 0 |
11.01 | Property | | Sherwood Foods Cleveland | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.02 | Property | | Owens Corning | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | | | | |
11.03 | Property | | Hunter Defense Tech | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.04 | Property | | Sterling Jewelers | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.06 | Property | | Exec Cabinetry SC | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.07 | Property | | Techniplas | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.08 | Property | | Metalex (Jason Industries) | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | | | | |
11.09 | Property | | Nyloncraft | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.10 | Property | | Dirksen Screw Shelby | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.11 | Property | | Global Flooring | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.12 | Property | | Dreison | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.13 | Property | | Gem City | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | | | | |
11.14 | Property | | Chemcore Austin | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.15 | Property | | ATG Precision Canton | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.16 | Property | | Polartec | 5/28/2019 | No | NAP | 5/24/2019 | NAP | NAP | No | | | | |
11.17 | Property | | Design Cabinetry TGK | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.19 | Property | | Custom Extrusions Rome | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | | | | |
11.20 | Property | | CECO - Indianapolis | 5/24/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.22 | Property | | Cast Aluminum Solutions | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.23 | Property | | Pyramyd Air | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.24 | Property | | Workstream | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.25 | Property | | Techniks | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.28 | Property | | Chemcore Elk Grove | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
11.29 | Property | | Total Plastics | 5/23/2019 | No | NAP | 5/23/2019 | NAP | NAP | No | | | | |
11.30 | Property | | Design Cabinetry Barnes | 5/22/2019 | No | NAP | 5/22/2019 | NAP | NAP | No | | | | |
12 | Loan | | Capitol Commons | 7/10/2019 | No | NAP | 7/10/2019 | NAP | NAP | No | 96,344 | 48,172 | 10,036 | 3,345 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | | | | | | | No | 0 | 0 | 0 | 0 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | 5/28/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 6/11/2019 | No | NAP | 6/12/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
15 | Loan | 8 | Pharr Town Center | 6/3/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | 0 | 0 | 37,602 | 0 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | | | | | | | No | 0 | 0 | 0 | 0 |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | 5/23/2019 | No | NAP | 5/31/2019 | NAP | NAP | No | | | | |
17 | Loan | | Cross Bay Plaza | 6/25/2019 | No | NAP | 6/24/2019 | NAP | NAP | No | 158,216 | 39,554 | 29,020 | 5,059 |
18 | Loan | 39 | Prairie Center | 6/4/2019 | No | NAP | 5/29/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
19 | Loan | | Agora at Port Richey | 6/14/2019 | No | NAP | 6/13/2019 | NAP | NAP | No | 242,810 | 34,687 | 36,163 | 9,106 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 6/7/2019 | No | NAP | 6/6/2019 | 6/5/2019 | 7% | No | 84,998 | 14,166 | 30,602 | 5,100 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 5/30/2019 | No | NAP | 8/16/2019 | 6/5/2019 | 9% | No | 0 | 112,244 | 0 | 0 |
22 | Loan | | Menifee Town Center and The Barn | | | | | | | No | 161,268 | 32,254 | 8,704 | 4,352 |
22.01 | Property | | Menifee Town Center | 5/28/2019 | No | NAP | 5/28/2019 | 5/27/2019 | 11% | No | | | | |
22.02 | Property | | The Barn | 6/17/2019 | No | NAP | 6/18/2019 | 6/14/2019 | 9% | No | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 5/30/2019 | No | NAP | 6/3/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 5/15/2019 | No | NAP | 3/18/2019 | NAP | NAP | No | 0 | 0 | 0 | 0 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | | | | | | | No | 1,335,560 | 148,396 | 0 | 0 |
25.01 | Property | | Bank of America Tower | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | | | | |
25.02 | Property | | Dinero Plaza | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | | | | |
25.03 | Property | | First Capital Bank Building | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | | | | |
25.04 | Property | 58 | One Wall Plaza | 5/28/2019 | No | NAP | 5/28/2019 | NAP | NAP | No | | | | |
25.05 | Property | | Atrium Centre | 5/28/2019 | No | NAP | 5/27/2019 | NAP | NAP | No | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | 4/30/2019 | No | NAP | 4/30/2019 | NAP | NAP | No | 381,150 | 34,650 | 40,788 | 20,394 |
27 | Loan | | Morada Ranch | 7/12/2019 | No | NAP | 6/5/2019 | 6/5/2019 | 6% | No | 179,263 | 35,853 | 0 | 0 |
28 | Loan | | Team Tech Portfolio | | | | | | | No | 0 | 0 | 0 | 0 |
28.01 | Property | | 6006 Superior Drive | 5/16/2019 | No | NAP | 6/12/2019 | NAP | NAP | No | | | | |
28.02 | Property | | 190 Pope Road | 5/16/2019 | No | NAP | 6/12/2019 | NAP | NAP | No | | | | |
28.03 | Property | | 13720 Rider Trail | 5/15/2019 | No | NAP | 6/12/2019 | NAP | NAP | No | | | | |
28.04 | Property | | 5949 Commerce Boulevard | 5/14/2019 | No | NAP | 5/14/2019 | NAP | NAP | No | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 6/3/2019 | No | NAP | 6/3/2019 | 5/15/2019 | 16% | No | 106,556 | 21,311 | 15,394 | 2,199 |
30 | Loan | 61, 62 | Milestone Shopping Center | 6/19/2019 | No | NAP | 6/19/2019 | NAP | NAP | No | 87,643 | 29,214 | 0 | 0 |
31 | Loan | | 1609 Avenue Y | 7/9/2019 | No | NAP | 7/2/2019 | NAP | NAP | No | 52,032 | 0 | 6,886 | 3,443 |
32 | Loan | | 114 Fordham Road | 7/24/2019 | No | NAP | 7/24/2019 | NAP | NAP | No | 67,977 | 16,994 | 7,198 | 1,440 |
33 | Loan | | GA & KY Self Storage Portfolio | | | | | | | No | 38,964 | 3,896 | 1,927 | 963 |
33.01 | Property | | All Star Self Storage | 6/25/2019 | No | NAP | 6/25/2019 | NAP | NAP | No | | | | |
33.02 | Property | | Glasgow Self Storage | 6/27/2019 | No | NAP | 6/27/2019 | NAP | NAP | No | | | | |
34 | Loan | 63 | Parker Marketplace | 3/8/2019 | No | NAP | 3/8/2019 | NAP | NAP | No | 44,723 | 11,181 | 11,133 | 856 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 7/31/2019 | No | NAP | 7/31/2019 | NAP | NAP | No | 22,998 | 11,499 | 9,623 | 3,208 |
36 | Loan | | Cypresswood Self Storage | 5/13/2019 | No | NAP | 5/13/2019 | NAP | NAP | No | 35,233 | 8,808 | 1,470 | 490 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 0 | 0 | 0 | 39,293,262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 0 | 14,556 | 524,001 | 10,500,000 | 0 | 5,000,000 | 0 | 0 | 0 | 0 | 0 |
3 | Loan | 19 | 2 Cooper | 0 | 2,797 | 0 | 0 | 0 | 0 | 0 | 0 | 8,404 | 0 | 0 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 0 | 0 | 0 | 0 | 90,127 | 10,815,298 | 0 | 0 | 0 | 0 | 0 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 0 | 24,878 | 0 | 0 | 65,467 | 3,142,392 | 0 | 0 | 0 | 0 | 0 |
6 | Loan | 8, 23 | Woodlands Mall | 0 | 0 | 377,291 | 0 | 0 | 3,018,324 | 0 | 0 | 0 | 0 | 0 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,557,777 | 0 | 0 |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | | | | | | | |
7.02 | Property | | Amazon - West Columbia | | | | | | | | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | | | | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
9 | Loan | 8 | USAA Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | | | | | | | |
9.02 | Property | | Crosstown Center I | | | | | | | | | | | |
9.03 | Property | | Crosstown Center II | | | | | | | | | | | |
9.04 | Property | | Legacy Corporate Centre III | | | | | | | | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | 0 | 15,052 | 0 | 350,000 | 0 | 350,000 | 0 | 0 | 195,745 | 0 | 0 |
10.01 | Property | | 6400 Augusta Road | | | | | | | | | | | |
10.02 | Property | | 6410 Augusta Road | | | | | | | | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | | | | | | | |
10.04 | Property | | 1627 South Highway 14 | | | | | | | | | | | |
10.05 | Property | | 1631 South Highway 14 | | | | | | | | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | | | | | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | | | | | | | | |
10.08 | Property | | 7 Zane Grey Street | | | | | | | | | | | |
10.09 | Property | | 12 Zane Grey Street | | | | | | | | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | | | | | | | | |
10.11 | Property | | 5 Zane Grey Street | | | | | | | | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 50,000 | 0 | 717,125 | 0 | 0 | 2,689,217 | 0 | 0 | 194,450 | 0 | 0 |
11.01 | Property | | Sherwood Foods Cleveland | | | | | | | | | | | |
11.02 | Property | | Owens Corning | | | | | | | | | | | |
11.03 | Property | | Hunter Defense Tech | | | | | | | | | | | |
11.04 | Property | | Sterling Jewelers | | | | | | | | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | | | | | | | |
11.06 | Property | | Exec Cabinetry SC | | | | | | | | | | | |
11.07 | Property | | Techniplas | | | | | | | | | | | |
11.08 | Property | | Metalex (Jason Industries) | | | | | | | | | | | |
11.09 | Property | | Nyloncraft | | | | | | | | | | | |
11.10 | Property | | Dirksen Screw Shelby | | | | | | | | | | | |
11.11 | Property | | Global Flooring | | | | | | | | | | | |
11.12 | Property | | Dreison | | | | | | | | | | | |
11.13 | Property | | Gem City | | | | | | | | | | | |
11.14 | Property | | Chemcore Austin | | | | | | | | | | | |
11.15 | Property | | ATG Precision Canton | | | | | | | | | | | |
11.16 | Property | | Polartec | | | | | | | | | | | |
11.17 | Property | | Design Cabinetry TGK | | | | | | | | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | | | | | | | |
11.19 | Property | | Custom Extrusions Rome | | | | | | | | | | | |
11.20 | Property | | CECO - Indianapolis | | | | | | | | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | | | | | | | |
11.22 | Property | | Cast Aluminum Solutions | | | | | | | | | | | |
11.23 | Property | | Pyramyd Air | | | | | | | | | | | |
11.24 | Property | | Workstream | | | | | | | | | | | |
11.25 | Property | | Techniks | | | | | | | | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | | | | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | | | | | | | |
11.28 | Property | | Chemcore Elk Grove | | | | | | | | | | | |
11.29 | Property | | Total Plastics | | | | | | | | | | | |
11.30 | Property | | Design Cabinetry Barnes | | | | | | | | | | | |
12 | Loan | | Capitol Commons | 0 | 4,174 | 0 | 0 | 19,322 | 0 | 0 | 0 | 87,500 | 0 | 0 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | | | | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | | | | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | | | | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | | | | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
15 | Loan | 8 | Pharr Town Center | 0 | 4,378 | 0 | 101,284 | 18,242 | 1,150,000 | 0 | 0 | 0 | 0 | 0 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 0 | 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 | | Cross Bay Plaza | 0 | 828 | 0 | 0 | 4,141 | 99,367 | 0 | 0 | 0 | 0 | 0 |
18 | Loan | 39 | Prairie Center | 0 | 0 | 0 | 0 | 0 | 800,000 | 0 | 0 | 0 | 0 | 0 |
19 | Loan | | Agora at Port Richey | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 0 | 17,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 37,050 | 0 | 37,050 | 222,299 | 0 | 222,299 | 0 | 0 | 0 | 0 | 0 |
22 | Loan | | Menifee Town Center and The Barn | 0 | 4,735 | 0 | 0 | 13,154 | 500,000 | 0 | 0 | 0 | 0 | 0 |
22.01 | Property | | Menifee Town Center | | | | | | | | | | | |
22.02 | Property | | The Barn | | | | | | | | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 0 | 0 | 386,928 | 12,309,694 | 0 | 2,321,544 | 0 | 0 | 0 | 0 | 0 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 0 | 11,660 | 0 | 4,000,000 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 |
25.01 | Property | | Bank of America Tower | | | | | | | | | | | |
25.02 | Property | | Dinero Plaza | | | | | | | | | | | |
25.03 | Property | | First Capital Bank Building | | | | | | | | | | | |
25.04 | Property | 58 | One Wall Plaza | | | | | | | | | | | |
25.05 | Property | | Atrium Centre | | | | | | | | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | 0 | 23,445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
27 | Loan | | Morada Ranch | 0 | 1,697 | 40,737 | 0 | 4,243 | 254,605 | 0 | 0 | 0 | 0 | 0 |
28 | Loan | | Team Tech Portfolio | 0 | 6,217 | 149,209 | 0 | 11,177 | 268,253 | 0 | 0 | 0 | 0 | 0 |
28.01 | Property | | 6006 Superior Drive | | | | | | | | | | | |
28.02 | Property | | 190 Pope Road | | | | | | | | | | | |
28.03 | Property | | 13720 Rider Trail | | | | | | | | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | | | | | | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 665,000 | 0 | 0 | 1,535,000 | 0 | 500,000 | 0 | 0 | 0 | 0 | 0 |
30 | Loan | 61, 62 | Milestone Shopping Center | 0 | 954 | 0 | 150,000 | 0 | 150,000 | 0 | 0 | 0 | 0 | 0 |
31 | Loan | | 1609 Avenue Y | 0 | 341 | 0 | 0 | 0 | 0 | 0 | 0 | 9,063 | 0 | 0 |
32 | Loan | | 114 Fordham Road | 0 | 132 | 0 | 0 | 1,250 | 75,000 | 0 | 0 | 0 | 0 | 0 |
33 | Loan | | GA & KY Self Storage Portfolio | 0 | 1,010 | 0 | 0 | 0 | 0 | 0 | 0 | 83,563 | 0 | 0 |
33.01 | Property | | All Star Self Storage | | | | | | | | | | | |
33.02 | Property | | Glasgow Self Storage | | | | | | | | | | | |
34 | Loan | 63 | Parker Marketplace | 0 | 418 | 15,054 | 0 | 3,690 | 132,836 | 0 | 0 | 0 | 0 | 0 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 0 | 4,207 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 | 0 | 0 |
36 | Loan | | Cypresswood Self Storage | 0 | 363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
GSMS 2019-GC42 Annex A-1 | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 0 | 0 | 0 | |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 0 | 3,409,497 | 10,000 | Unfunded Obligations Reserve (Upfront: $2,109,853), GSA Gap/Free Rent Reserve (Upfront: $1,259,644), Ground Lease Reserve (Upfront: $40,000; Ongoing: $10,000) |
3 | Loan | 19 | 2 Cooper | 0 | 0 | 140,000 | Ground Rent Reserve |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 0 | 0 | 0 | |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 0 | 3,849 | 0 | Condo Assessment Reserve |
6 | Loan | 8, 23 | Woodlands Mall | 0 | 2,174,886 | 0 | Outstanding TI Reserve |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 0 | 0 | 0 | |
7.01 | Property | | TJ Maxx - Philadelphia | | | | |
7.02 | Property | | Amazon - West Columbia | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 0 | 0 | 0 | |
9 | Loan | 8 | USAA Office Portfolio | 0 | 0 | 0 | |
9.01 | Property | | Legacy Corporate Centre I & II | | | | |
9.02 | Property | | Crosstown Center I | | | | |
9.03 | Property | | Crosstown Center II | | | | |
9.04 | Property | | Legacy Corporate Centre III | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | 0 | 0 | 26,448 | Ground Rent Reserve |
10.01 | Property | | 6400 Augusta Road | | | | |
10.02 | Property | | 6410 Augusta Road | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | | |
10.04 | Property | | 1627 South Highway 14 | | | | |
10.05 | Property | | 1631 South Highway 14 | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | |
10.08 | Property | | 7 Zane Grey Street | | | | |
10.09 | Property | | 12 Zane Grey Street | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | |
10.11 | Property | | 5 Zane Grey Street | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 0 | 0 | 0 | |
11.01 | Property | | Sherwood Foods Cleveland | | | | |
11.02 | Property | | Owens Corning | | | | |
11.03 | Property | | Hunter Defense Tech | | | | |
11.04 | Property | | Sterling Jewelers | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | |
11.06 | Property | | Exec Cabinetry SC | | | | |
11.07 | Property | | Techniplas | | | | |
11.08 | Property | | Metalex (Jason Industries) | | | | |
11.09 | Property | | Nyloncraft | | | | |
11.10 | Property | | Dirksen Screw Shelby | | | | |
11.11 | Property | | Global Flooring | | | | |
11.12 | Property | | Dreison | | | | |
11.13 | Property | | Gem City | | | | |
11.14 | Property | | Chemcore Austin | | | | |
11.15 | Property | | ATG Precision Canton | | | | |
11.16 | Property | | Polartec | | | | |
11.17 | Property | | Design Cabinetry TGK | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | |
11.19 | Property | | Custom Extrusions Rome | | | | |
11.20 | Property | | CECO - Indianapolis | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | |
11.22 | Property | | Cast Aluminum Solutions | | | | |
11.23 | Property | | Pyramyd Air | | | | |
11.24 | Property | | Workstream | | | | |
11.25 | Property | | Techniks | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | |
11.28 | Property | | Chemcore Elk Grove | | | | |
11.29 | Property | | Total Plastics | | | | |
11.30 | Property | | Design Cabinetry Barnes | | | | |
12 | Loan | | Capitol Commons | 0 | 0 | 0 | |
GSMS 2019-GC42 Annex A-1 | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 0 | 0 | 0 | |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 0 | 77,030 | 0 | Unfunded Obligations Reserve |
15 | Loan | 8 | Pharr Town Center | 0 | 0 | 0 | |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 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 | | Cross Bay Plaza | 0 | 6,929,888 | 0 | DOE Lease Delivery Conditions Reserve ($5,500,000), Unfunded Obligations Reserve ($1,429,888.33) |
18 | Loan | 39 | Prairie Center | 0 | 0 | 0 | |
19 | Loan | | Agora at Port Richey | 0 | 0 | 0 | |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 0 | 0 | 0 | |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 0 | 336,761 | 122,593 | Unfunded Obligations Reserve ($336,760.89), Ground Rent Reserve ($122,593.25) |
22 | Loan | | Menifee Town Center and The Barn | 0 | 75,099 | 0 | Unfunded Obligations Reserve |
22.01 | Property | | Menifee Town Center | | | | |
22.02 | Property | | The Barn | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 0 | 0 | 0 | |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 0 | 1,218,246 | 0 | Gap Rent Reserve |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 0 | 785,634 | 0 | Unfunded Obligations Reserve |
25.01 | Property | | Bank of America Tower | | | | |
25.02 | Property | | Dinero Plaza | | | | |
25.03 | Property | | First Capital Bank Building | | | | |
25.04 | Property | 58 | One Wall Plaza | | | | |
25.05 | Property | | Atrium Centre | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | 0 | 7,576 | 0 | Condominium Assessment Reserve |
27 | Loan | | Morada Ranch | 0 | 109,574 | 0 | Unfunded Obligations Reserve |
28 | Loan | | Team Tech Portfolio | 0 | 0 | 0 | |
28.01 | Property | | 6006 Superior Drive | | | | |
28.02 | Property | | 190 Pope Road | | | | |
28.03 | Property | | 13720 Rider Trail | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 0 | 0 | 0 | |
30 | Loan | 61, 62 | Milestone Shopping Center | 0 | 104,005 | 0 | Unfunded Obligations Reserve |
31 | Loan | | 1609 Avenue Y | 0 | 0 | 0 | |
32 | Loan | | 114 Fordham Road | 0 | 24,000 | 0 | Architect Work Funds |
33 | Loan | | GA & KY Self Storage Portfolio | 0 | 0 | 0 | |
33.01 | Property | | All Star Self Storage | | | | |
33.02 | Property | | Glasgow Self Storage | | | | |
34 | Loan | 63 | Parker Marketplace | 0 | 31,030 | 0 | Pho & Korean Food Gap Rent Reserve ($15,630), Pho & Korean Food Unfunded Obligations Reserve ($15,400) |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 0 | 276,400 | 0 | PIP Reserve ($273,900), Comfort Letter Transfer Reserve ($2,500) |
36 | Loan | | Cypresswood Self Storage | 0 | 0 | 0 | |
GSMS 2019-GC42 Annex A-1 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Borrower Name | Delaware Statutory Trust? | Carve-out Guarantor |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | MT2 B3-4 LLC | No | Paul Guarantor LLC |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | Hertz Cleveland North Point, LLC | No | William Z. Hertz, Isaac Hertz and Sarah Hertz |
3 | Loan | 19 | 2 Cooper | 2 Cooper Holdings LP | No | Isaac Kassirer |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | Maratonio Property LLC | No | USRA Net Lease III Capital Corp. |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | COE Bridgewater LLC | No | Joseph J. Sitt |
6 | Loan | 8, 23 | Woodlands Mall | The Woodlands Mall Associates, LLC | No | BPR OP, LP |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | VEREIT/OW West Columbia SC, LLC, VEREIT/OW Philadelphia PA, LLC and VEREIT/OW Menomonee Falls WI, LLC | No | None |
7.01 | Property | | TJ Maxx - Philadelphia | | | |
7.02 | Property | | Amazon - West Columbia | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 105 East 17th Street Associates, L.L.C. | No | The Related Companies, L.P. |
9 | Loan | 8 | USAA Office Portfolio | JDM Legacy TX, LLC and JDM Crosstown FL, LLC | No | JDM Real Estate Funds, LLC |
9.01 | Property | | Legacy Corporate Centre I & II | | | |
9.02 | Property | | Crosstown Center I | | | |
9.03 | Property | | Crosstown Center II | | | |
9.04 | Property | | Legacy Corporate Centre III | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | ELP Butterfield 9 LLC, ELP Leigh 19 LLC, ELP Zane 5 LLC, ELP Zane 7 LLC, ELP Zane 12 LLC, GreenAug 6400, LLC, GreenAug 6410, LLC, GreenGre 1623, LLC, GreenGre 1627, LLC and GreenGre 1631, LLC | No | Kenneth Sheer |
10.01 | Property | | 6400 Augusta Road | | | |
10.02 | Property | | 6410 Augusta Road | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | |
10.04 | Property | | 1627 South Highway 14 | | | |
10.05 | Property | | 1631 South Highway 14 | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | |
10.08 | Property | | 7 Zane Grey Street | | | |
10.09 | Property | | 12 Zane Grey Street | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | |
10.11 | Property | | 5 Zane Grey Street | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | SC USIP30P Property Company, LLC | No | Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Eduardo E. Paneque, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC |
11.01 | Property | | Sherwood Foods Cleveland | | | |
11.02 | Property | | Owens Corning | | | |
11.03 | Property | | Hunter Defense Tech | | | |
11.04 | Property | | Sterling Jewelers | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | |
11.06 | Property | | Exec Cabinetry SC | | | |
11.07 | Property | | Techniplas | | | |
11.08 | Property | | Metalex (Jason Industries) | | | |
11.09 | Property | | Nyloncraft | | | |
11.10 | Property | | Dirksen Screw Shelby | | | |
11.11 | Property | | Global Flooring | | | |
11.12 | Property | | Dreison | | | |
11.13 | Property | | Gem City | | | |
11.14 | Property | | Chemcore Austin | | | |
11.15 | Property | | ATG Precision Canton | | | |
11.16 | Property | | Polartec | | | |
11.17 | Property | | Design Cabinetry TGK | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | |
11.19 | Property | | Custom Extrusions Rome | | | |
11.20 | Property | | CECO - Indianapolis | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | |
11.22 | Property | | Cast Aluminum Solutions | | | |
11.23 | Property | | Pyramyd Air | | | |
11.24 | Property | | Workstream | | | |
11.25 | Property | | Techniks | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | |
11.28 | Property | | Chemcore Elk Grove | | | |
11.29 | Property | | Total Plastics | | | |
11.30 | Property | | Design Cabinetry Barnes | | | |
12 | Loan | | Capitol Commons | Heart of the City LLC | No | Sam X. Eyde, Joel I. Ferguson, Sam X. Eyde Trust No. 1 and Joel I. Ferguson Trust |
GSMS 2019-GC42 Annex A-1 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Borrower Name | Delaware Statutory Trust? | Carve-out Guarantor |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | BCORE COPT DC-19 LLC | No | BREIT Operating Partnership, L.P. |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | Millennium Park Plaza I LLC | No | Donal P. Barry, Sr. |
15 | Loan | 8 | Pharr Town Center | PTC TX Holdings, LLC | No | Herbert L. Levine |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | BCORE COPT DC-15 LLC | No | BREIT Operating Partnership, L.P. |
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 | | Cross Bay Plaza | GC Cross Bay Realty LLC and Tawil 1031 LLC | No | Jeffrey Gindi, Eli Gindi and Harry S. Tawil |
18 | Loan | 39 | Prairie Center | THF Prairie Center Perm One, L.L.C. | No | E. Stanley Kroenke and Michael H. Staenberg |
19 | Loan | | Agora at Port Richey | Agora at Port Richey LP | No | Gerard Abitbol, Jack Hasen, Freddy Twik and Shai Twik |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | S.D. Hotel Holdings, Inc. | No | Bhavesh Patel |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | GRE-F 222 Kearny Leasehold, LLC and GRE-F 222 Kearny Fee, LLC | No | GEM Realty Evergreen Fund, L.P., GEM Realty Evergreen Fund PF-NM, L.P. and Flynn Properties, Inc. |
22 | Loan | | Menifee Town Center and The Barn | CSP 30121 Antelope Road, LLC | No | Fabio Conti |
22.01 | Property | | Menifee Town Center | | | |
22.02 | Property | | The Barn | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 30 HY WM Unit Owner LP | No | None |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC | No | BPR Nimbus LLC |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | Franklin Mountain Permian II, LP, Franklin Mountain Permian III, LP, Franklin Mountain Permian IV, LP, Franklin Mountain Permian V, LP and Franklin Mountain Permian VI, LP | No | Franklin Mountain Investments Limited Partnership |
25.01 | Property | | Bank of America Tower | | | |
25.02 | Property | | Dinero Plaza | | | |
25.03 | Property | | First Capital Bank Building | | | |
25.04 | Property | 58 | One Wall Plaza | | | |
25.05 | Property | | Atrium Centre | | | |
26 | Loan | 59 | Hampton Inn Clearwater | Clearwater Grande Holdings, L.L.C. and Danste Hospitality Group, LLC | No | Stephen J. Page and Stephen J. Page Living Trust |
27 | Loan | | Morada Ranch | CFT Morada LLC | No | Gabriel H. Chiu and Lai Har Chiu, as Co-Trustees of The Chiu Family Revocable Trust established under the Trust Agreement dated January 23, 1991, and Gabriel H. Chiu |
28 | Loan | | Team Tech Portfolio | NM TT, L.L.C. | No | New Mountain Net Lease Partners Corporation |
28.01 | Property | | 6006 Superior Drive | | | |
28.02 | Property | | 190 Pope Road | | | |
28.03 | Property | | 13720 Rider Trail | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | Ventura Robertson, LLC, Ventura 8th, LLC and Ventura Fig, LLC | No | Kamyar Shabani, K. Joseph Shabani, Kamyar Shabani, Trustee of the Kamyar Shabani Separate Property Trust and K. Joseph Shabani, Trustee of the Loma Vista Trust |
30 | Loan | 61, 62 | Milestone Shopping Center | Milestone Borrower LLC | No | David H. Feinberg |
31 | Loan | | 1609 Avenue Y | DOL Realty LLC | No | Orit Markowitz |
32 | Loan | | 114 Fordham Road | 114 Fordham Associates L.P. | No | Uzi Shvut |
33 | Loan | | GA & KY Self Storage Portfolio | CSGBSH Glasgowky I, LLC and CSGBSH Augustaga II, LLC | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz |
33.01 | Property | | All Star Self Storage | | | |
33.02 | Property | | Glasgow Self Storage | | | |
34 | Loan | 63 | Parker Marketplace | PMPC, LLC | No | James R. Wiss |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | East Peoria Hotel Partners, LLC | No | Rakesh Chauhan, Manoj Chauhan and Andy Chopra |
36 | Loan | | Cypresswood Self Storage | CSGBSH SpringTX I, LLC | No | George Thacker, Lawrence Charles Kaplan and Richard Schontz |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Loan Purpose | Loan Amount (sources) | Principal's New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | Refinance | 350,000,000 | 0 | 240,000,000 | 0 | 590,000,000 | 408,943,870 | 0 | 26,972,612 | 39,818,785 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | Refinance | 90,500,000 | 1,894,166 | 0 | 8,962,268 | 101,356,433 | 82,751,324 | 0 | 3,315,958 | 15,289,152 |
3 | Loan | 19 | 2 Cooper | Acquisition | 65,000,000 | 27,312,204 | 0 | 10,000,000 | 102,312,204 | 0 | 100,000,000 | 1,756,478 | 555,726 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | Acquisition | 140,000,000 | 58,553,293 | 0 | 0 | 198,553,293 | 0 | 198,000,000 | 553,293 | 0 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | Acquisition | 91,200,000 | 62,646,965 | 0 | 1,245,297 | 155,092,262 | 0 | 152,000,000 | 2,848,259 | 244,002 |
6 | Loan | 8, 23 | Woodlands Mall | Refinance | 247,600,000 | 0 | 217,400,000 | 0 | 465,000,000 | 322,891,259 | 0 | 3,880,393 | 2,174,886 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | Acquisition | 70,000,000 | 75,931,173 | 60,250,000 | 0 | 206,181,173 | 0 | 197,577,043 | 5,046,353 | 3,557,777 |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | | | | | | |
7.02 | Property | | Amazon - West Columbia | | | | | | | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | | | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | Refinance | 110,000,000 | 0 | 0 | 0 | 110,000,000 | 36,142,395 | 0 | 2,647,309 | 0 |
9 | Loan | 8 | USAA Office Portfolio | Acquisition | 242,400,000 | 132,983,640 | 0 | 0 | 375,383,640 | 0 | 375,000,000 | 383,640 | 0 |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | | | | | | |
9.02 | Property | | Crosstown Center I | | | | | | | | | | |
9.03 | Property | | Crosstown Center II | | | | | | | | | | |
9.04 | Property | | Legacy Corporate Centre III | | | | | | | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | Refinance | 36,200,000 | 0 | 0 | 0 | 36,200,000 | 9,820,059 | 0 | 22,372,643 | 896,717 |
10.01 | Property | | 6400 Augusta Road | | | | | | | | | | |
10.02 | Property | | 6410 Augusta Road | | | | | | | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | | | | | | |
10.04 | Property | | 1627 South Highway 14 | | | | | | | | | | |
10.05 | Property | | 1631 South Highway 14 | | | | | | | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | | | | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | | | | | | | |
10.08 | Property | | 7 Zane Grey Street | | | | | | | | | | |
10.09 | Property | | 12 Zane Grey Street | | | | | | | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | | | | | | | |
10.11 | Property | | 5 Zane Grey Street | | | | | | | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | Acquisition | 130,358,000 | 66,425,420 | 0 | 0 | 196,783,420 | 0 | 195,250,000 | 1,288,970 | 244,450 |
11.01 | Property | | Sherwood Foods Cleveland | | | | | | | | | | |
11.02 | Property | | Owens Corning | | | | | | | | | | |
11.03 | Property | | Hunter Defense Tech | | | | | | | | | | |
11.04 | Property | | Sterling Jewelers | | | | | | | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | | | | | | |
11.06 | Property | | Exec Cabinetry SC | | | | | | | | | | |
11.07 | Property | | Techniplas | | | | | | | | | | |
11.08 | Property | | Metalex (Jason Industries) | | | | | | | | | | |
11.09 | Property | | Nyloncraft | | | | | | | | | | |
11.10 | Property | | Dirksen Screw Shelby | | | | | | | | | | |
11.11 | Property | | Global Flooring | | | | | | | | | | |
11.12 | Property | | Dreison | | | | | | | | | | |
11.13 | Property | | Gem City | | | | | | | | | | |
11.14 | Property | | Chemcore Austin | | | | | | | | | | |
11.15 | Property | | ATG Precision Canton | | | | | | | | | | |
11.16 | Property | | Polartec | | | | | | | | | | |
11.17 | Property | | Design Cabinetry TGK | | | | | | | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | | | | | | |
11.19 | Property | | Custom Extrusions Rome | | | | | | | | | | |
11.20 | Property | | CECO - Indianapolis | | | | | | | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | | | | | | |
11.22 | Property | | Cast Aluminum Solutions | | | | | | | | | | |
11.23 | Property | | Pyramyd Air | | | | | | | | | | |
11.24 | Property | | Workstream | | | | | | | | | | |
11.25 | Property | | Techniks | | | | | | | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | | | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | | | | | | |
11.28 | Property | | Chemcore Elk Grove | | | | | | | | | | |
11.29 | Property | | Total Plastics | | | | | | | | | | |
11.30 | Property | | Design Cabinetry Barnes | | | | | | | | | | |
12 | Loan | | Capitol Commons | Refinance | 32,500,000 | 0 | 0 | 0 | 32,500,000 | 31,433,129 | 0 | 483,543 | 193,880 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Loan Purpose | Loan Amount (sources) | Principal's New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | Acquisition | 83,800,000 | 62,482,431 | 0 | 0 | 146,282,431 | 0 | 144,932,315 | 1,350,116 | 0 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | | | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | | | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | | | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | | | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | Refinance | 210,000,000 | 609,705 | 0 | 0 | 210,609,705 | 206,691,937 | 0 | 2,840,738 | 1,077,030 |
15 | Loan | 8 | Pharr Town Center | Refinance | 70,000,000 | 9,185,024 | 0 | 0 | 79,185,024 | 77,511,456 | 0 | 1,534,683 | 138,885 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | Acquisition | 69,800,000 | 51,395,261 | 0 | 0 | 121,195,261 | 0 | 120,067,685 | 1,127,576 | 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 | | Cross Bay Plaza | Refinance | 29,000,000 | 0 | 6,000,000 | 0 | 35,000,000 | 19,846,588 | 0 | 1,198,332 | 7,117,124 |
18 | Loan | 39 | Prairie Center | Refinance | 28,500,000 | 0 | 0 | 0 | 28,500,000 | 27,087,207 | 0 | 331,853 | 0 |
19 | Loan | | Agora at Port Richey | Refinance | 24,000,000 | 0 | 0 | 0 | 24,000,000 | 22,560,405 | 0 | 347,071 | 278,973 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | Refinance | 24,000,000 | 0 | 0 | 0 | 24,000,000 | 19,897,892 | 0 | 492,731 | 115,600 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | Acquisition | 47,500,000 | 27,825,561 | 0 | 0 | 75,325,561 | 0 | 74,500,000 | 229,452 | 596,109 |
22 | Loan | | Menifee Town Center and The Barn | Acquisition | 21,700,000 | 14,713,602 | 0 | 0 | 36,413,602 | 0 | 35,650,000 | 518,531 | 245,071 |
22.01 | Property | | Menifee Town Center | | | | | | | | | | |
22.02 | Property | | The Barn | | | | | | | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | Acquisition | 1,120,000,000 | 781,978,273 | 310,000,000 | 0 | 2,211,978,273 | 0 | 2,155,000,000 | 56,978,273 | 0 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | Refinance | 760,000,000 | 0 | 215,000,000 | 0 | 975,000,000 | 627,284,452 | 0 | 1,143,041 | 13,527,940 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | Acquisition | 69,500,000 | 42,473,265 | 0 | 0 | 111,973,265 | 0 | 105,000,000 | 852,070 | 6,121,194 |
25.01 | Property | | Bank of America Tower | | | | | | | | | | |
25.02 | Property | | Dinero Plaza | | | | | | | | | | |
25.03 | Property | | First Capital Bank Building | | | | | | | | | | |
25.04 | Property | 58 | One Wall Plaza | | | | | | | | | | |
25.05 | Property | | Atrium Centre | | | | | | | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | Refinance | 19,900,000 | 45,000 | 0 | 0 | 19,945,000 | 18,807,801 | 0 | 707,685 | 429,514 |
27 | Loan | | Morada Ranch | Acquisition | 19,500,000 | 11,013,652 | 0 | 0 | 30,513,652 | 0 | 30,000,000 | 224,815 | 288,837 |
28 | Loan | | Team Tech Portfolio | Acquisition | 17,181,720 | 8,537,972 | 0 | 0 | 25,719,692 | 0 | 25,454,400 | 265,292 | 0 |
28.01 | Property | | 6006 Superior Drive | | | | | | | | | | |
28.02 | Property | | 190 Pope Road | | | | | | | | | | |
28.03 | Property | | 13720 Rider Trail | | | | | | | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | | | | | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | Acquisition | 15,400,000 | 9,053,525 | 0 | 0 | 24,453,525 | 0 | 22,000,000 | 131,574 | 2,321,950 |
30 | Loan | 61, 62 | Milestone Shopping Center | Refinance | 15,000,000 | 0 | 0 | 0 | 15,000,000 | 10,711,139 | 0 | 1,326,438 | 341,648 |
31 | Loan | | 1609 Avenue Y | Refinance | 12,500,000 | 0 | 0 | 0 | 12,500,000 | 10,479,245 | 0 | 265,846 | 67,981 |
32 | Loan | | 114 Fordham Road | Refinance | 7,500,000 | 0 | 0 | 0 | 7,500,000 | 5,320,520 | 0 | 244,184 | 99,175 |
33 | Loan | | GA & KY Self Storage Portfolio | Acquisition | 6,900,000 | 3,061,606 | 0 | 51,648 | 10,013,254 | 0 | 9,553,250 | 335,550 | 124,454 |
33.01 | Property | | All Star Self Storage | | | | | | | | | | |
33.02 | Property | | Glasgow Self Storage | | | | | | | | | | |
34 | Loan | 63 | Parker Marketplace | Refinance | 5,000,000 | 157,924 | 0 | 0 | 5,157,924 | 4,912,328 | 0 | 158,710 | 86,886 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | Acquisition | 4,600,000 | 2,439,142 | 0 | 43,958 | 7,083,100 | 0 | 6,600,000 | 172,580 | 310,521 |
36 | Loan | | Cypresswood Self Storage | Acquisition | 2,975,000 | 1,233,473 | 0 | 95,143 | 4,303,616 | 0 | 3,965,500 | 301,414 | 36,703 |
GSMS 2019-GC42 Annex A-1 | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | 114,264,733 | 0 | 590,000,000 | Hard | In Place |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 0 | 0 | 101,356,433 | Hard | Springing |
3 | Loan | 19 | 2 Cooper | 0 | 0 | 102,312,204 | Soft | Springing |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | 0 | 0 | 198,553,293 | Hard | In Place |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | 0 | 0 | 155,092,262 | Hard | Springing |
6 | Loan | 8, 23 | Woodlands Mall | 136,053,462 | 0 | 465,000,000 | Hard | Springing |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | 0 | 0 | 206,181,173 | Hard | In Place |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | |
7.02 | Property | | Amazon - West Columbia | | | | | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | 71,210,296 | 0 | 110,000,000 | Hard | Springing |
9 | Loan | 8 | USAA Office Portfolio | 0 | 0 | 375,383,640 | Hard | Springing |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | |
9.02 | Property | | Crosstown Center I | | | | | |
9.03 | Property | | Crosstown Center II | | | | | |
9.04 | Property | | Legacy Corporate Centre III | | | | | |
10 | Loan | 30, 31, 32 | Covington Portfolio | 3,110,581 | 0 | 36,200,000 | Hard | Springing |
10.01 | Property | | 6400 Augusta Road | | | | | |
10.02 | Property | | 6410 Augusta Road | | | | | |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | |
10.04 | Property | | 1627 South Highway 14 | | | | | |
10.05 | Property | | 1631 South Highway 14 | | | | | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | | | | |
10.07 | Property | | 9 Butterfield Trail Boulevard | | | | | |
10.08 | Property | | 7 Zane Grey Street | | | | | |
10.09 | Property | | 12 Zane Grey Street | | | | | |
10.10 | Property | | 14 Butterfield Trail Boulevard | | | | | |
10.11 | Property | | 5 Zane Grey Street | | | | | |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | 0 | 0 | 196,783,420 | Hard | Springing |
11.01 | Property | | Sherwood Foods Cleveland | | | | | |
11.02 | Property | | Owens Corning | | | | | |
11.03 | Property | | Hunter Defense Tech | | | | | |
11.04 | Property | | Sterling Jewelers | | | | | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | |
11.06 | Property | | Exec Cabinetry SC | | | | | |
11.07 | Property | | Techniplas | | | | | |
11.08 | Property | | Metalex (Jason Industries) | | | | | |
11.09 | Property | | Nyloncraft | | | | | |
11.10 | Property | | Dirksen Screw Shelby | | | | | |
11.11 | Property | | Global Flooring | | | | | |
11.12 | Property | | Dreison | | | | | |
11.13 | Property | | Gem City | | | | | |
11.14 | Property | | Chemcore Austin | | | | | |
11.15 | Property | | ATG Precision Canton | | | | | |
11.16 | Property | | Polartec | | | | | |
11.17 | Property | | Design Cabinetry TGK | | | | | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | |
11.19 | Property | | Custom Extrusions Rome | | | | | |
11.20 | Property | | CECO - Indianapolis | | | | | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | |
11.22 | Property | | Cast Aluminum Solutions | | | | | |
11.23 | Property | | Pyramyd Air | | | | | |
11.24 | Property | | Workstream | | | | | |
11.25 | Property | | Techniks | | | | | |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | |
11.28 | Property | | Chemcore Elk Grove | | | | | |
11.29 | Property | | Total Plastics | | | | | |
11.30 | Property | | Design Cabinetry Barnes | | | | | |
12 | Loan | | Capitol Commons | 389,447 | 0 | 32,500,000 | Hard | Springing |
GSMS 2019-GC42 Annex A-1 | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | 0 | 0 | 146,282,431 | Hard | Springing |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | 0 | 0 | 210,609,705 | Soft (Residential) / Hard (Nonresidential) | Springing |
15 | Loan | 8 | Pharr Town Center | 0 | 0 | 79,185,024 | Hard | Springing |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | 0 | 0 | 121,195,261 | Hard | Springing |
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 | | Cross Bay Plaza | 6,837,955 | 0 | 35,000,000 | Hard | In Place |
18 | Loan | 39 | Prairie Center | 1,080,939 | 0 | 28,500,000 | Springing | Springing |
19 | Loan | | Agora at Port Richey | 813,552 | 0 | 24,000,000 | Soft | Springing |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | 3,493,777 | 0 | 24,000,000 | Springing | Springing |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 0 | 0 | 75,325,561 | Hard | Springing |
22 | Loan | | Menifee Town Center and The Barn | 0 | 0 | 36,413,602 | Hard | In Place |
22.01 | Property | | Menifee Town Center | | | | | |
22.02 | Property | | The Barn | | | | | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | 0 | 0 | 2,211,978,273 | Hard | Springing |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 333,044,567 | 0 | 975,000,000 | Hard | Springing |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | 0 | 0 | 111,973,265 | Hard | In Place |
25.01 | Property | | Bank of America Tower | | | | | |
25.02 | Property | | Dinero Plaza | | | | | |
25.03 | Property | | First Capital Bank Building | | | | | |
25.04 | Property | 58 | One Wall Plaza | | | | | |
25.05 | Property | | Atrium Centre | | | | | |
26 | Loan | 59 | Hampton Inn Clearwater | 0 | 0 | 19,945,000 | Hard | Springing |
27 | Loan | | Morada Ranch | 0 | 0 | 30,513,652 | Springing | Springing |
28 | Loan | | Team Tech Portfolio | 0 | 0 | 25,719,692 | Hard | Springing |
28.01 | Property | | 6006 Superior Drive | | | | | |
28.02 | Property | | 190 Pope Road | | | | | |
28.03 | Property | | 13720 Rider Trail | | | | | |
28.04 | Property | | 5949 Commerce Boulevard | | | | | |
29 | Loan | 60 | 18321 Ventura Boulevard | 0 | 0 | 24,453,525 | Springing | Springing |
30 | Loan | 61, 62 | Milestone Shopping Center | 2,620,776 | 0 | 15,000,000 | Springing | Springing |
31 | Loan | | 1609 Avenue Y | 1,686,928 | 0 | 12,500,000 | Hard | Springing |
32 | Loan | | 114 Fordham Road | 1,836,122 | 0 | 7,500,000 | Springing | Springing |
33 | Loan | | GA & KY Self Storage Portfolio | 0 | 0 | 10,013,254 | Springing | Springing |
33.01 | Property | | All Star Self Storage | | | | | |
33.02 | Property | | Glasgow Self Storage | | | | | |
34 | Loan | 63 | Parker Marketplace | 0 | 0 | 5,157,924 | Springing | Springing |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | 0 | 0 | 7,083,100 | Springing | Springing |
36 | Loan | | Cypresswood Self Storage | 0 | 0 | 4,303,616 | Springing | Springing |
GSMS 2019-GC42 Annex A-1 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | (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 | |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | Yes | 10/31/2059 |
3 | Loan | 19 | 2 Cooper | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.70x, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 10/13/2075 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) the occurrence of an Event of Default under the Marathon Lease, (iv) bankruptcy action of Marathon Guarantor or Marathon Tenant, (v) the occurrence of a Tenant Vacancy Period, (vi) commencing on December 1, 2027 if (x) Marathon Tenant has not delivered written notice to exercise its renewal option under the Marathon Lease prior to such date and (y) the Marathon Lease is not otherwise extended as of such date to at least May 31, 2034 | No | |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0% | No | |
6 | Loan | 8, 23 | Woodlands Mall | (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Guarantor, (iii) Aggregate DSCR is less than 1.45x, (iv) the occurrence of a Major Anchor Sweep Period, (v) the occurrence of a Mezzanine Loan Default | No | |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a New Mezzanine Loan Default, (iv) the occurrence of a Lease Sweep Period | | |
7.01 | Property | | TJ Maxx - Philadelphia | | No | |
7.02 | Property | | Amazon - West Columbia | | No | |
7.03 | Property | | FedEx Ground - Menomonee Falls | | No | |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) the commencement of a Lease Sweep Period | No | |
9 | Loan | 8 | USAA Office Portfolio | (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 | | |
9.01 | Property | | Legacy Corporate Centre I & II | | No | |
9.02 | Property | | Crosstown Center I | | No | |
9.03 | Property | | Crosstown Center II | | No | |
9.04 | Property | | Legacy Corporate Centre III | | No | |
10 | Loan | 30, 31, 32 | Covington Portfolio | (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 | | |
10.01 | Property | | 6400 Augusta Road | | No | |
10.02 | Property | | 6410 Augusta Road | | No | |
10.03 | Property | 33 | 1623 South Highway 14 | | No | |
10.04 | Property | | 1627 South Highway 14 | | No | |
10.05 | Property | | 1631 South Highway 14 | | No | |
10.06 | Property | | 19 Leigh Fisher Boulevard | | Yes | 7/1/2055 |
10.07 | Property | | 9 Butterfield Trail Boulevard | | Yes | 7/1/2055 |
10.08 | Property | | 7 Zane Grey Street | | Yes | 7/1/2055 |
10.09 | Property | | 12 Zane Grey Street | | Yes | 7/1/2055 |
10.10 | Property | | 14 Butterfield Trail Boulevard | | Yes | 7/1/2055 |
10.11 | Property | | 5 Zane Grey Street | | Yes | 7/1/2055 |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | (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 | | |
11.01 | Property | | Sherwood Foods Cleveland | | No | |
11.02 | Property | | Owens Corning | | No | |
11.03 | Property | | Hunter Defense Tech | | No | |
11.04 | Property | | Sterling Jewelers | | No | |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | No | |
11.06 | Property | | Exec Cabinetry SC | | No | |
11.07 | Property | | Techniplas | | No | |
11.08 | Property | | Metalex (Jason Industries) | | No | |
11.09 | Property | | Nyloncraft | | No | |
11.10 | Property | | Dirksen Screw Shelby | | No | |
11.11 | Property | | Global Flooring | | No | |
11.12 | Property | | Dreison | | No | |
11.13 | Property | | Gem City | | No | |
11.14 | Property | | Chemcore Austin | | No | |
11.15 | Property | | ATG Precision Canton | | No | |
11.16 | Property | | Polartec | | No | |
11.17 | Property | | Design Cabinetry TGK | | No | |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | No | |
11.19 | Property | | Custom Extrusions Rome | | No | |
11.20 | Property | | CECO - Indianapolis | | No | |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | No | |
11.22 | Property | | Cast Aluminum Solutions | | No | |
11.23 | Property | | Pyramyd Air | | No | |
11.24 | Property | | Workstream | | No | |
11.25 | Property | | Techniks | | No | |
11.26 | Property | | BlueLinx Corporation Little Rock | | No | |
11.27 | Property | | BlueLinx Corporation Gulfport | | No | |
11.28 | Property | | Chemcore Elk Grove | | No | |
11.29 | Property | | Total Plastics | | No | |
11.30 | Property | | Design Cabinetry Barnes | | No | |
12 | Loan | | Capitol Commons | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |
GSMS 2019-GC42 Annex A-1 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | (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 | | |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | No | |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | No | |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | No | |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | No | |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0% | No | |
15 | Loan | 8 | Pharr Town Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Mezzanine Trigger Period, (iv) the occurrence of a Cinemark Tenant Trigger Period | No | |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | (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 | | |
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 | | Cross Bay Plaza | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 90% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default, (v) the occurrence of a Critical Tenant Trigger Event | No | |
18 | Loan | 39 | Prairie Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |
19 | Loan | | Agora at Port Richey | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x or DSCR is less than 1.10x during the 12 month period following the commencement of a PIP, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 6/14/2054 |
22 | Loan | | Menifee Town Center and The Barn | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event | | |
22.01 | Property | | Menifee Town Center | | No | |
22.02 | Property | | The Barn | | No | |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5%, (iii) the occurrence of a Lease Sweep Period | No | |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5% | Yes | Various |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event and Debt Yield is less than 13.83% | | |
25.01 | Property | | Bank of America Tower | | No | |
25.02 | Property | | Dinero Plaza | | No | |
25.03 | Property | | First Capital Bank Building | | No | |
25.04 | Property | 58 | One Wall Plaza | | No | |
25.05 | Property | | Atrium Centre | | No | |
26 | Loan | 59 | Hampton Inn Clearwater | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) any bankruptcy or similar insolvency of Manager | No | |
27 | Loan | | Morada Ranch | (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 | |
28 | Loan | | Team Tech Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR less than 1.20x, (iii) the commencement of a Lease Sweep Period | | |
28.01 | Property | | 6006 Superior Drive | | No | |
28.02 | Property | | 190 Pope Road | | No | |
28.03 | Property | | 13720 Rider Trail | | No | |
28.04 | Property | | 5949 Commerce Boulevard | | No | |
29 | Loan | 60 | 18321 Ventura Boulevard | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |
30 | Loan | 61, 62 | Milestone Shopping Center | (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 | |
31 | Loan | | 1609 Avenue Y | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0% (iii) the occurrence of a Specified Tenant Trigger Period | No | |
32 | Loan | | 114 Fordham Road | (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 | |
33 | Loan | | GA & KY Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | | |
33.01 | Property | | All Star Self Storage | | No | |
33.02 | Property | | Glasgow Self Storage | | No | |
34 | Loan | 63 | Parker Marketplace | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x | No | |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Franchise Agreement Trigger Period | No | |
36 | Loan | | Cypresswood Self Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |
GSMS 2019-GC42 Annex A-1 | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Annual Ground Lease Payment ($) | 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 ($) | Terrorism Insurance Required | Franchise Agreement Expiration | Control Number |
1 | Loan | 8, 9, 10, 11, 12, 13, 14 | Moffett Towers II Buildings 3 & 4 | | 284,450,000 | 155,000,000 | 3.76386% | 85,000,000 | Yes | NAP | 1 |
2 | Loan | 8, 15, 16, 17, 18 | Northpoint Tower | 120,000 | 25,000,000 | | | | Yes | NAP | 2 |
3 | Loan | 19 | 2 Cooper | 1,680,000 | | | | | Yes | NAP | 3 |
4 | Loan | 8, 20, 21, 22 | 19100 Ridgewood | | 85,000,000 | | | | Yes | NAP | 4 |
5 | Loan | 8, 23, 24, 25, 26 | New Jersey Center of Excellence | | 36,480,000 | | | | Yes | NAP | 5 |
6 | Loan | 8, 23 | Woodlands Mall | | 197,600,000 | 177,400,000 | 4.25600% | 39,755,339 | Yes | NAP | 6 |
7 | Loan | 8 | Diamondback Industrial Portfolio 1 | | 20,000,000 | 60,250,000 | 3.56500% | | Yes | NAP | 7 |
7.01 | Property | | TJ Maxx - Philadelphia | | | | | | Yes | NAP | 7.01 |
7.02 | Property | | Amazon - West Columbia | | | | | | Yes | NAP | 7.02 |
7.03 | Property | | FedEx Ground - Menomonee Falls | | | | | | Yes | NAP | 7.03 |
8 | Loan | 8, 27, 28, 29 | 105 East 17th Street | | 60,500,000 | | | | Yes | NAP | 8 |
9 | Loan | 8 | USAA Office Portfolio | | 197,400,000 | | | | Yes | NAP | 9 |
9.01 | Property | | Legacy Corporate Centre I & II | | | | | | Yes | NAP | 9.01 |
9.02 | Property | | Crosstown Center I | | | | | | Yes | NAP | 9.02 |
9.03 | Property | | Crosstown Center II | | | | | | Yes | NAP | 9.03 |
9.04 | Property | | Legacy Corporate Centre III | | | | | | Yes | NAP | 9.04 |
10 | Loan | 30, 31, 32 | Covington Portfolio | | | | | | Yes | NAP | 10 |
10.01 | Property | | 6400 Augusta Road | | | | | | Yes | NAP | 10.01 |
10.02 | Property | | 6410 Augusta Road | | | | | | Yes | NAP | 10.02 |
10.03 | Property | 33 | 1623 South Highway 14 | | | | | | Yes | NAP | 10.03 |
10.04 | Property | | 1627 South Highway 14 | | | | | | Yes | NAP | 10.04 |
10.05 | Property | | 1631 South Highway 14 | | | | | | Yes | NAP | 10.05 |
10.06 | Property | | 19 Leigh Fisher Boulevard | 77,534 | | | | | Yes | NAP | 10.06 |
10.07 | Property | | 9 Butterfield Trail Boulevard | 58,629 | | | | | Yes | NAP | 10.07 |
10.08 | Property | | 7 Zane Grey Street | 52,984 | | | | | Yes | NAP | 10.08 |
10.09 | Property | | 12 Zane Grey Street | 83,050 | | | | | Yes | NAP | 10.09 |
10.10 | Property | | 14 Butterfield Trail Boulevard | Included in 12 Zane Grey Street ground lease | | | | | Yes | NAP | 10.10 |
10.11 | Property | | 5 Zane Grey Street | 45,184 | | | | | Yes | NAP | 10.11 |
11 | Loan | 8, 23, 34, 35, 36 | U.S. Industrial Portfolio V | | 97,558,000 | | | | Yes | NAP | 11 |
11.01 | Property | | Sherwood Foods Cleveland | | | | | | Yes | NAP | 11.01 |
11.02 | Property | | Owens Corning | | | | | | Yes | NAP | 11.02 |
11.03 | Property | | Hunter Defense Tech | | | | | | Yes | NAP | 11.03 |
11.04 | Property | | Sterling Jewelers | | | | | | Yes | NAP | 11.04 |
11.05 | Property | | BlueLinx Corporation Brooklyn Park | | | | | | Yes | NAP | 11.05 |
11.06 | Property | | Exec Cabinetry SC | | | | | | Yes | NAP | 11.06 |
11.07 | Property | | Techniplas | | | | | | Yes | NAP | 11.07 |
11.08 | Property | | Metalex (Jason Industries) | | | | | | Yes | NAP | 11.08 |
11.09 | Property | | Nyloncraft | | | | | | Yes | NAP | 11.09 |
11.10 | Property | | Dirksen Screw Shelby | | | | | | Yes | NAP | 11.10 |
11.11 | Property | | Global Flooring | | | | | | Yes | NAP | 11.11 |
11.12 | Property | | Dreison | | | | | | Yes | NAP | 11.12 |
11.13 | Property | | Gem City | | | | | | Yes | NAP | 11.13 |
11.14 | Property | | Chemcore Austin | | | | | | Yes | NAP | 11.14 |
11.15 | Property | | ATG Precision Canton | | | | | | Yes | NAP | 11.15 |
11.16 | Property | | Polartec | | | | | | Yes | NAP | 11.16 |
11.17 | Property | | Design Cabinetry TGK | | | | | | Yes | NAP | 11.17 |
11.18 | Property | | LMI Aerospace - 3030 N. Highway 94 | | | | | | Yes | NAP | 11.18 |
11.19 | Property | | Custom Extrusions Rome | | | | | | Yes | NAP | 11.19 |
11.20 | Property | | CECO - Indianapolis | | | | | | Yes | NAP | 11.20 |
11.21 | Property | | LMI Aerospace - 3600 Mueller | | | | | | Yes | NAP | 11.21 |
11.22 | Property | | Cast Aluminum Solutions | | | | | | Yes | NAP | 11.22 |
11.23 | Property | | Pyramyd Air | | | | | | Yes | NAP | 11.23 |
11.24 | Property | | Workstream | | | | | | Yes | NAP | 11.24 |
11.25 | Property | | Techniks | | | | | | Yes | NAP | 11.25 |
11.26 | Property | | BlueLinx Corporation Little Rock | | | | | | Yes | NAP | 11.26 |
11.27 | Property | | BlueLinx Corporation Gulfport | | | | | | Yes | NAP | 11.27 |
11.28 | Property | | Chemcore Elk Grove | | | | | | Yes | NAP | 11.28 |
11.29 | Property | | Total Plastics | | | | | | Yes | NAP | 11.29 |
11.30 | Property | | Design Cabinetry Barnes | | | | | | Yes | NAP | 11.30 |
12 | Loan | | Capitol Commons | | | | | | Yes | NAP | 12 |
GSMS 2019-GC42 Annex A-1 | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Property Name | Annual Ground Lease Payment ($) | 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 ($) | Terrorism Insurance Required | Franchise Agreement Expiration | Control Number |
13 | Loan | 8 | Powered Shell Portfolio - Manassas | | 51,550,000 | | | | Yes | NAP | 13 |
13.01 | Property | | Powered Shell Portfolio - Manassas DC-18 | | | | | | Yes | NAP | 13.01 |
13.02 | Property | | Powered Shell Portfolio - Manassas DC-20 | | | | | | Yes | NAP | 13.02 |
13.03 | Property | | Powered Shell Portfolio - Manassas DC-19 | | | | | | Yes | NAP | 13.03 |
13.04 | Property | | Powered Shell Portfolio - Manassas DC-23 | | | | | | Yes | NAP | 13.04 |
14 | Loan | 8, 23, 37, 38 | Millennium Park Plaza | | 180,000,000 | | | | Yes | NAP | 14 |
15 | Loan | 8 | Pharr Town Center | | 40,000,000 | | | | Yes | NAP | 15 |
16 | Loan | 8 | Powered Shell Portfolio - Ashburn | | 40,800,000 | | | | Yes | NAP | 16 |
16.01 | Property | | Powered Shell Portfolio - Ashburn DC-15 | | | | | | Yes | NAP | 16.01 |
16.02 | Property | | Powered Shell Portfolio - Ashburn DC-16 | | | | | | Yes | NAP | 16.02 |
16.03 | Property | | Powered Shell Portfolio - Ashburn DC-17 | | | | | | Yes | NAP | 16.03 |
17 | Loan | | Cross Bay Plaza | | | | | 6,000,000 | Yes | NAP | 17 |
18 | Loan | 39 | Prairie Center | | | | | | Yes | NAP | 18 |
19 | Loan | | Agora at Port Richey | | | | | | Yes | NAP | 19 |
20 | Loan | 40 | Holiday Inn Express & Suites San Diego Mission Valley | | | | | | Yes | 5/21/2025 | 20 |
21 | Loan | 8, 15, 41, 42 | 222 Kearny Street | 1,471,119 | 23,750,000 | | | | Yes | NAP | 21 |
22 | Loan | | Menifee Town Center and The Barn | | | | | | Yes | NAP | 22 |
22.01 | Property | | Menifee Town Center | | | | | | Yes | NAP | 22.01 |
22.02 | Property | | The Barn | | | | | | Yes | NAP | 22.02 |
23 | Loan | 8, 43, 44, 45, 46, 47 | 30 Hudson Yards | | 1,100,000,000 | 310,000,000 | 4.21709677% | | Yes | NAP | 23 |
24 | Loan | 8, 44, 48, 49, 50, 51, 52, 53, 54, 55 | Grand Canal Shoppes | 600,002 | 740,000,000 | 215,000,000 | 6.25000% | | Yes | NAP | 24 |
25 | Loan | 8, 15, 56, 57 | Midland Office Portfolio | | 49,500,000 | | | | Yes | NAP | 25 |
25.01 | Property | | Bank of America Tower | | | | | | Yes | NAP | 25.01 |
25.02 | Property | | Dinero Plaza | | | | | | Yes | NAP | 25.02 |
25.03 | Property | | First Capital Bank Building | | | | | | Yes | NAP | 25.03 |
25.04 | Property | 58 | One Wall Plaza | | | | | | Yes | NAP | 25.04 |
25.05 | Property | | Atrium Centre | | | | | | Yes | NAP | 25.05 |
26 | Loan | 59 | Hampton Inn Clearwater | | | | | | Yes | 8/31/2034 | 26 |
27 | Loan | | Morada Ranch | | | | | | Yes | NAP | 27 |
28 | Loan | | Team Tech Portfolio | | | | | | Yes | NAP | 28 |
28.01 | Property | | 6006 Superior Drive | | | | | | Yes | NAP | 28.01 |
28.02 | Property | | 190 Pope Road | | | | | | Yes | NAP | 28.02 |
28.03 | Property | | 13720 Rider Trail | | | | | | Yes | NAP | 28.03 |
28.04 | Property | | 5949 Commerce Boulevard | | | | | | Yes | NAP | 28.04 |
29 | Loan | 60 | 18321 Ventura Boulevard | | | | | | Yes | NAP | 29 |
30 | Loan | 61, 62 | Milestone Shopping Center | | | | | | Yes | NAP | 30 |
31 | Loan | | 1609 Avenue Y | | | | | | Yes | NAP | 31 |
32 | Loan | | 114 Fordham Road | | | | | | Yes | NAP | 32 |
33 | Loan | | GA & KY Self Storage Portfolio | | | | | | Yes | NAP | 33 |
33.01 | Property | | All Star Self Storage | | | | | | Yes | NAP | 33.01 |
33.02 | Property | | Glasgow Self Storage | | | | | | Yes | NAP | 33.02 |
34 | Loan | 63 | Parker Marketplace | | | | | | Yes | NAP | 34 |
35 | Loan | 64 | Fairfield Inn & Suites East Peoria | | | | | | Yes | 4/29/2029 | 35 |
36 | Loan | | Cypresswood Self Storage | | | | | | Yes | NAP | 36 |
Footnotes to Annex A-1 |
| |
(1) | The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer 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 or Anticipated Repayment Date. |
| |
(4) | Underwritten NCF DSCR 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 Mortgage Loan is part of a whole loan structure. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, but exclude any related Subordinate Companion Loans. |
| |
(9) | The Moffett Towers II Buildings 3 & 4 Whole Loan was co-originated by Goldman Sachs Bank USA ("GS Bank"), Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. |
| |
(10) | 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%. |
| |
(11) | 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%. |
| |
(12) | 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. |
| |
(13) | 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. |
| |
(14) | 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 Whole Loan was used in part to pay off the existing GS Bank loan. |
| |
(15) | The lockout period will be at least 24 payment dates beginning with and including the First Due Date in October 2019. For the purpose of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2019-GC42 securitization closing date in September 2019. The actual lockout period may be longer. |
| |
(16) | The Ongoing TI/LC Reserve amount is initially waived as long as the balance in the TI/LC Reserve account is greater than or equal to $5,000,000. To the extent the balance in the TI/LC Reserve is less than $5,000,000, $90,972 is required to be deposited on each monthly due date until the balance equals or exceeds $5,000,000. |
| |
(17) | The Second Largest Tenant, the Department of Health & Human Services (“GSA”), representing approximately 9.1% of the net rentable area at the Mortgaged Property, is not yet in occupancy of 45,455 SF of its space, which is currently being built out. GSA is expected to take occupancy of 57.43% of its total leased space beginning around December 2019. The GSA lease for such space commences on November 1, 2019. |
| |
(18) | The Second Largest Tenant, GSA, has 45,455 SF expiring October 31, 2029, 31,409 SF expiring May 31, 2020 and 2,287 SF expiring October 31, 2028. |
| |
(19) | The Mortgaged Property consists of two buildings: (1) a 15-story, 94,358 SF building with 133 luxury units and 21,848 SF of retail space and (2) a four-story, 6,120 SF building with 10 units. |
| |
(20) | On each Due Date beginning with the First Due Date until the Marathon Petroleum lease is renewed with an expiration date on or after September 6, 2034 (the "Non-Renewal Period"), the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to (a) $1.75 times the SF of Building I and Building II (618,017 SF in the aggregate) divided by (b) 12. As of the Cut-off Date, the Ongoing TI/LC Reserve amount is $90,127.48. |
| |
(21) | During the Non-Renewal Period, the TI/LC Cap will be equal to $17.50 times the SF of Building I and Building II (618,017 SF in the aggregate). As of the Cut-off Date, the TI/LC Cap is $10,815,297.50. |
| |
(22) | The sole tenant, Marathon Petroleum, subleases 147,295 SF to EOG Resources, Inc. at an underwritten base rent of $30.00 PSF expiring in January 2026. Marathon Petroleum has also vacated approximately 84,000 SF over floors 10-12 and is looking to sublease the space to another tenant. Marathon Petroleum continues to pay rent on the vacated portion. We cannot assure you that this tenant will continue to pay rent as anticipated or at all. |
| |
(23) | The lockout period will be at least 25 payment dates beginning with and including the First Due Date in September 2019. For the purpose of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2019-GC42 securitization closing date in September 2019. The actual lockout period may be longer. |
| |
(24) | The New Jersey Center of Excellence Whole Loan was co-originated by Citi Real Estate Funding Inc. and Argentic Real Estate Finance LLC. |
| |
(25) | The Largest Tenant, Ashland, Inc., leases 152,000 SF of space in Building N through April 2030 and 46,000 SF in Building M of space through December 2026. Ashland, Inc. has one, three-year and four month renewal option for the 46,000 SF of space in Building M so that this lease term will end on the same date as the 152,000 SF in Building N. Thereafter, Ashland, Inc. has two, five-year renewal options for the entirety of its space. |
| |
(26) | The Third Largest Tenant, Amneal, subleases 142,780 SF of its space to its affiliate, Kashiv, and the lease and related sublease expire on September 30, 2025. |
| |
(27) | The 105 East 17th Street Whole Loan was co-originated by DBR Investments Co. Limited and Morgan Stanley Bank, N.A. |
| |
(28) | The defeasance lockout period will be at least 24 payment dates beginning with and including the First Due Date in October 2019. For the purpose of this prospectus, the assumed defeasance lockout period of 24 payment dates is based on the expected GSMS 2019-GC42 securitization closing date in September 2019. The actual defeasance lockout period may be longer. |
| |
(29) | The sole tenant, NYU, took occupancy of the 105 East 17th Street Property in 2012 under a sublease from Zurich Capital Markets, Inc., which has a lease expiring in October 2019. NYU has executed a direct lease commencing in November 2019. |
| |
(30) | The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are calculated on the basis of an aggregate "as-is" appraised value of $51,750,000 (El Paso Industrial Portfolio ($21,800,000), Greer Industrial Portfolio ($14,300,000) and Greenville Industrial Portfolio ($15,650,000)), which includes portfolio premiums for two of the sub-portfolios that assume the Covington Portfolio properties are sold as three separate portfolios (Greer Industrial Portfolio (8.9%) and Greenville Industrial Portfolio (8.5%)). The El Paso Industrial Portfolio does not have a portfolio premium. Excluding the portfolio premium, the aggregate “as-is” appraised value is $49,350,000, and the Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are 73.4% and 67.0%, respectively. |
| |
(31) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $350,000, the borrowers are required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $12,500. |
| |
(32) | The Ongoing Replacement Reserve is calculated as the product of (x) $0.15 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties divided by 12. As of the Cut-off Date, the aggregate number of rentable SF is 1,206,288. |
| |
(33) | The Largest Tenant, Ram Board, Inc., has 73,515 SF expiring on January 31, 2026 and 18,654 SF leased on a month-to-month basis. |
| |
(34) | 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%. |
| |
(35) | The Replacement Reserve Cap is calculated as the product of (x) $0.10 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties times (z) 2. As of the Cut-off Date, the aggregate number of rentable SF is 3,585,623. |
| |
(36) | The TI/LC Cap is calculated as the product of (x) $0.25 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties times (z) 3. As of the Cut-off Date, the aggregate number of rentable SF is 3,585,623. |
| |
(37) | 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). |
| |
(38) | The Largest Tenant, Centurylink, Inc., has (i) 9,128 SF expiring on September 30, 2023 and (ii) 430 SF expiring on July 31, 2023. |
| |
(39) | The related borrower delivered to the lender a reserve guaranty (the “Reserve Guaranty”) from E. Stanley Kroenke. So long as no event of default exists under either the Mortgage Loan documents or the Reserve Guaranty, and the Reserve Guaranty remains in full force and effect, the related borrower will not be obligated to fund monthly reserves. If an event of default under the Mortgage Loan documents or under the Reserve Guaranty occurs or the Reserve Guaranty is no longer in full force and effect, the lender may require the related borrower to escrow monthly: (i) 1/12 of the annual estimated tax payments, (ii) 1/12 of the annual estimated insurance premiums, (iii) replacement reserves of $3,658.62, and (iv) tenant improvements and leasing commissions reserve of $16,666.67, subject to a cap of $800,000. |
| |
(40) | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in October 2019 through September 2020, $17,374.81 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 August. |
| |
(41) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $222,298.50, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $18,524.88. |
| |
(42) | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than $37,049.75, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $3,087.50. |
| |
(43) | The 30 Hudson Yards Whole Loan was co-originated by Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Wells Fargo Bank, National Association. |
| |
(44) | The lockout period will be at least 26 payment dates beginning with and including the First Due Date in August 2019. For the purpose of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2019-GC42 securitization closing date in September 2019. The actual lockout period may be longer. |
| |
(45) | Collateral for the 30 Hudson Yards Whole Loan is comprised of the WarnerMedia unit, which consists of 1,463,234 rentable SF across 26 floors (construction floors 12 through 38 and display floors 16 through 51) within the approximately 2.6 million square foot 30 Hudson Yards building. |
| |
(46) | Provided no event of default is continuing, the lender will be required to disburse capital expenditure funds to the borrower out of the capital expenditure account, within ten (10) days after the delivery by the borrower to the lender of a request therefore (but not more often than once per month), in increments of at least $5,000 (or a lesser amount if the total amount in the capital expenditure account is less than $5,000, in which case only one disbursement of the amount remaining in the account will be made). On each Due Date from and after July 6, 2024, regardless of whether an event of default or trigger period has occurred or is continuing, the borrower will be required to make monthly deposits into the replacement reserve account in an amount equal to 1/12th of $0.20 per rentable square foot. |
| |
(47) | 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. |
| |
(48) | The Grand Canal Shoppes Whole Loan was co-originated by Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA. |
| |
(49) | Units, Rooms, Sq Ft 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. |
| |
(50) | 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. |
| |
(51) | 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. |
| |
(52) | 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. |
| |
(53) | 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. |
| |
(54) | 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%. |
| |
(55) | 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%. |
| |
(56) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $2,000,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount calculated as the product of (x) $1.00 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet is 699,584, which results in an Ongoing TI/LC Reserve amount of $58,298.67. |
| |
(57) | The Ongoing Replacement Reserve is calculated as the product of (x) $0.20 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet is 699,584. |
| |
(58) | The Largest Tenant, Globe Energy Services, LLC, subleases its entire space (8,343 SF) to Catalyst Energy Services, Inc. at an underwritten base rent of $14.50 PSF expiring in March 2020. |
| |
(59) | On each Due Date, the borrower is required to deposit into the Ongoing Replacement Reserve an amount equal to 1/12 of 4% of the greater of (x) the annual gross revenues for the hotel related operations at the Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (y) the projected annual gross revenues for the hotel related operations at the Mortgaged Property for the calendar year in which such monthly due date occurs as set forth in the approved annual budget. Commencing on the calendar year 2019 payments of $23,445 will be deposited and thereafter adjusted as determined by the lender annually on the monthly due date in January 2020 and each monthly due date falling in each subsequent January thereafter. |
| |
(60) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account first drops below $200,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $8,564.38, subject to a cap of $500,000. |
| |
(61) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $150,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount calculated as the product of (x) $0.50 times (y) the aggregate number of rentable SF then contained in the Mortgaged Property divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet is 57,260, which results in an Ongoing TI/LC Reserve amount of $2,385.83. |
| |
(62) | The Ongoing Replacement Reserve is calculated as the product of (x) $0.20 times (y) the aggregate number of rentable SF then contained in the Mortgaged Property divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet is 57,260. |
| |
(63) | The borrower has no obligation to make any Ongoing Replacement Reserve deposits on any Due Date to the extent the amount of replacement reserve funds then on deposit in the replacement reserve account equals or exceeds an amount equal to the sum of thirty-six (36) Ongoing Replacement Reserve deposits, the borrower is required to make monthly deposits of $418.17 into the replacement reserve account until the balance of the replacement reserve account reaches $15,054.12. |
| |
(64) | The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are calculated based upon the As Stabilized Appraised Value of $7,700,000 as of July 12, 2020. This represents the aggregate “upon completion” appraised value of the Fairfield Inn & Suites East Peoria which assumes completion of the borrower sponsors’ planned PIP at the property. On the origination date of the Fairfield Inn & Suites Peoria Loan, the lender deposited $273,900 into an Upfront Reserve account (110% of the estimated costs associated with such PIP). The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD, calculated based on the aggregate “as-is” Appraised Value of $7,200,000, are 63.9% and 58.3% respectively. |