FINSIGHT

GCT Commercial Mortgage Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	167.100	2.03	5.03	Aaa	-	-	-	-	52.25%	-	Floating	3mL	80a	80	3mL+80	-	100.00000
B	USD	33.300	2.03	5.03	Aa3	-	-	-	-	42.74%	-	Floating	3mL	125a	125	3mL+125	-	100.00000
C	USD	31.000	2.03	5.03	A3	-	-	-	-	33.88%	-	Floating	3mL	170a	170	3mL+170	-	100.00000
D	USD	36.400	2.03	5.03	Baa3	-	-	-	-	23.48%	-	Floating	3mL	235a	235	3mL+235	-	100.00000
E	USD	64.700	2.03	5.03	Ba3	-	-	-	-	5.00%	-	Floating	3mL	335a	-	3mL+335	-	100.00000
HRR	USD	17.500	2.03	5.03	B2	-	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

A: Registration: 144A/Reg S; B: Registration: 144A/Reg S; C: Registration: 144A/Reg S; D: Registration: 144A/Reg S; E: Registration: 144A/Reg S; HRR: Registration: 144A/Reg S;

Collateral

54-story, 1,377,053 SF, Class A office property with grade level retail space and 978 on-site stall subterranean parking garage (Gas Co Tower), and a 1,166 stall off-site parking garage in Los Angeles, CA (World Trade Center Parking Garage)

Risk Retention

Horizontal

Use of Proceeds

Refinancing

WA U/W NOI Debt Yield

8.9%