0001539497-17-000314.txt : 20170302 0001539497-17-000314.hdr.sgml : 20170302 20170301212346 ACCESSION NUMBER: 0001539497-17-000314 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20170302 DATE AS OF CHANGE: 20170301 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: GS Mortgage Securities Trust 2017-GS5 CENTRAL INDEX KEY: 0001693737 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-207677-04 FILM NUMBER: 17656755 BUSINESS ADDRESS: STREET 1: 85 BROAD ST CITY: NEW YORK STATE: NY ZIP: 10004 BUSINESS PHONE: 2129021000 MAIL ADDRESS: STREET 1: 85 BROAD ST CITY: NEW YORK STATE: NY ZIP: 10004 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: GS MORTGAGE SECURITIES CORP II CENTRAL INDEX KEY: 0001004158 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 223442024 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 85 BROAD ST CITY: NEW YORK STATE: NY ZIP: 10004 BUSINESS PHONE: 2129021000 MAIL ADDRESS: STREET 1: 85 BROAD ST CITY: NEW YORK STATE: NY ZIP: 10004 FWP 1 n884_anxa1-x2.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-04
     

 

 

 

  
 

 

 IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES 

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS 

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman, Sachs & Co., Academy Securities, Inc., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS 

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. 

 

  
     

 

 

 

GSMS 2017-GS5 Annex A-1                                  
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City   State   Zip Code
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   NAP   NAP   350 Park Avenue   New York   New York   10022
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   Group 1   NAP   1120 20th Street Northwest and 1133 & 1155 21st Street Northwest   Washington   District of Columbia   20036
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   NAP   NAP                
3.01   Property               Hannibal           3851 and 3855 Santa Fe Avenue and 2226, 2230, 2240, 2250 and 2332 East 38th Street   Vernon   California   90058
3.02   Property               Kraco           2411 and 2415 North Santa Fe Avenue, 419, 439, 505, 507, 514, 520, 531 and 537 East Euclid Avenue and 430 East Carlin Avenue   Compton   California   90222
3.03   Property               New WinCup - Phoenix           7980 West Buckeye Road   Tolleson   Arizona   85353
3.04   Property               Worlds Finest Chocolates           4825 South Lawndale Avenue   Chicago   Illinois   60632
3.05   Property               SET - MI           36211 South Huron Road   Huron Township   Michigan   48164
3.06   Property               Plaid - Decatur           2331 Mellon Court   Decatur   Georgia   30035
3.07   Property               Oracle Packaging           220 Polo Road   Winston-Salem   North Carolina   27105
3.08   Property               TestAmerica - West SAC           880 Riverside Parkway   West Sacramento   California   95605
3.09   Property               TestAmerica - Arvada           4955 Yarrow Street   Arvada   Colorado   80002
3.10   Property               Northwest Mailing Service           5401-5501 West Grand Avenue   Chicago   Illinois   60639
3.11   Property               Lyons           11301-11401 Electron Drive   Louisville   Kentucky   40299
3.12   Property               Wilbert Plastics           2930 Greenville Highway   Easley   South Carolina   29640
3.13   Property               Angstrom Graphics           4437 East 49th Street   Cuyahoga Heights   Ohio   44125
3.14   Property               New WinCup - Stone Mountain           4600-4680 Lewis Road   Stone Mountain   Georgia   30083
3.15   Property               Universal Pool - Armory           300 West Armory Drive   South Holland   Illinois   60473
3.16   Property               Jade-Sterling - IL           5100 West 73rd Street and 7201 South Leamington Avenue   Bedford Park   Illinois   60638
3.17   Property               Plaid - Norcross           3225 Westech Drive   Norcross   Georgia   30092
3.18   Property               Phillips and Temro           9700 West 74th Street   Eden Prairie   Minnesota   55344
3.19   Property               TestAmerica - Savannah           5102 LaRoche Avenue   Savannah   Georgia   31404
3.20   Property               Hover-Davis           100 Paragon Drive   Rochester   New York   14624
3.21   Property               Jade-Sterling - OH           200 Francis D Kenneth Drive and 2300 East Aurora Road   Twinsburg and Aurora   Ohio   44087 and 44202
3.22   Property               Fitz Aerospace           6625 Iron Horse Boulevard   North Richland Hills   Texas   76180
3.23   Property               MVP Charleston           1031 LeGrand Boulevard   Charleston   South Carolina   29492
3.24   Property               Paragon Tech           5775 East Ten Mile Road   Warren   Michigan   48091
3.25   Property               Aramsco and Bulls Eye           1480 Grandview Avenue   West Deptford Township   New Jersey   08066
3.26   Property               Shale-Inland           9500, 9521, 9545-9555 Ainslie Street and 9550 Kelvin Lane   Schiller Park   Illinois   60176
3.27   Property               M.P. Pumps           34800 Bennett Drive   Fraser   Michigan   48026
3.28   Property               TestAmerica - Pensacola           3355 McLemore Drive   Pensacola   Florida   32514
3.29   Property               Microfinish           4001 Gratiot Avenue and 3981 Sarpy Avenue   St. Louis   Missouri   63110
3.30   Property               MVP Mayfield           112 Industrial Road   Mayfield   Kentucky   42066
3.31   Property               Builders FirstSource           1602 Industrial Park Drive   Plant City   Florida   33566
3.32   Property               Banner           17382 Foltz Parkway   Strongsville   Ohio   44149
3.33   Property               SET - IN           1 Steel Way   North Vernon   Indiana   47265
3.34   Property               Progressive Metal           1200, 1300 & 1460 Channing Avenue   Ferndale   Michigan   48220
3.35   Property               Universal Pool - 166th           2 West 166th Street   South Holland   Illinois   60473
3.36   Property               SITEL           1417 North Magnolia Avenue   Ocala   Florida   34475
3.37   Property               TestAmerica - Tallahassee           2846 Industrial Plaza Drive   Tallahassee   Florida   32301
3.38   Property               Texas Die Casting           600 South Loop 485   Gladewater   Texas   75647
3.39   Property               TestAmerica - Corpus Christi           1733 North Padre Island Drive   Corpus Christi   Texas   78408
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   NAP   NAP   14200 Shady Grove Road   Rockville   Maryland   20850
5   Loan   12   GSMC   GSMC   935 Madison Avenue   NAP   NAP   935 Madison Avenue   New York   New York   10021
6   Loan   22   GSMC   GSMC   Lasko Portfolio   NAP   NAP                
6.01   Property               Lasko Franklin           1705, 1715 & 1725 Columbia Avenue and 300 Confederate Drive   Franklin   Tennessee   37064
6.02   Property               Lasko Fort Worth           1700 Meacham Boulevard and 4925 Pylon Street   Fort Worth   Texas   76106
7   Loan       GSMC   GSMC   Writer Square   NAP   NAP   1512 Larimer Street   Denver   Colorado   80202
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   NAP   NAP   6300 Legacy Drive   Plano   Texas   75024
9   Loan       GSMC   GSMC   700 Broadway   NAP   NAP   700 Broadway   Denver   Colorado   80203
10   Loan       GSMC   GSMC   Lyric Centre   NAP   NAP   440 Louisiana Street   Houston   Texas   77002
11   Loan       GSMC   GSMC   River Front Shopping Center   NAP   NAP   348 State Route 3 # 404   Clifton   New Jersey   07014

 

A-1-1

 

 

GSMS 2017-GS5 Annex A-1                          
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City   State   Zip Code
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   NAP   NAP                
12.01   Property               Queenstown Premium Outlets           441 Outlet Center Drive   Queenstown   Maryland   21658
12.02   Property               Pismo Beach Premium Outlets           333 Five Cities Drive    Pismo Beach   California   93449
13   Loan       GSMC   GSMC   RSI Distribution Center   NAP   NAP   838 Lincoln County Parkway   Lincolnton   North Carolina   28092
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   NAP   NAP   330 North Wabash Avenue   Chicago   Illinois   60611
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   NAP   NAP   1450-1750 East Parham Road   Richmond   Virginia   23228
16   Loan       GSMC   GSMC   20 West 37th Street   NAP   NAP   20 West 37th Street   New York   New York   10018
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   Group 1   NAP   2521 South Clark Street and 2530 Crystal Drive   Arlington   Virginia   22202
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   NAP   NAP   225 Bush Street   San Francisco   California   94104
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   NAP   NAP   604 Mission Street   San Francisco   California   94105
20   Loan   34   GSMC   GSMC   Largo 95   NAP   NAP   1100 and 1200 Mercantile Lane   Upper Marlboro   Maryland   20774
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   NAP   NAP   843 Eglin Parkway Northeast   Fort Walton Beach   Florida   32547
22   Loan       GSMC   GSMC   Market at Cedar Hill   NAP   NAP   136, 211 and 229 East FM 1382, 490 North Highway 67 and 501 South Highway 67   Cedar Hill   Texas   75104
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   NAP   NAP   2610 University Boulevard   Tuscaloosa   Alabama   35401
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   NAP   NAP   7020 South Rainbow Boulevard   Las Vegas   Nevada   89118
25   Loan       GSMC   GSMC   Lancaster DMV   NAP   NAP   720 West Avenue L-6   Lancaster   California   93534
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   NAP   NAP   6199 Sunrise Boulevard   Citrus Heights   California   95610
27   Loan       GSMC   GSMC   Best Buy Braintree   Group 2   NAP   550 Grossman Drive   Braintree   Massachusetts   02184
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   NAP   NAP   777 Townpark Lane   Kennesaw   Georgia   30144
29   Loan       GSMC   GSMC   Aurora Commons   NAP   NAP   300-376 Aurora Commons Circle   Aurora   Ohio   44202
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   Group 2   NAP   1901 North Federal Highway   Fort Lauderdale   Florida   33305
31   Loan       GSMC   GSMC   Mills Shopping Center   NAP   NAP   2030 Pittsburgh Mills Boulevard   Tarentum   Pennsylvania   15084
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   NAP   NAP   248-254 West Harvard Boulevard   Santa Paula   California   93060

 

A-1-2

 

 

GSMS 2017-GS5 Annex A-1                                  
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   General Property Type   Detailed Property Type   Year Built   Year Renovated   Rooms, Sq Ft   Unit Description   Loan Per Unit ($)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   Office   CBD   1961   2012   570,784   SF   518.56
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   Office   CBD   1980-1986   2016   793,553   SF   306.22
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio                   6,298,728   SF   48.72
3.01   Property               Hannibal   Industrial   Manufacturing   1927-1980   NAP   429,122   SF    
3.02   Property               Kraco   Industrial   Warehouse/Distribution   1947-1988   1988   364,440   SF    
3.03   Property               New WinCup - Phoenix   Industrial   Flex   1989   2010   322,070   SF    
3.04   Property               Worlds Finest Chocolates   Industrial   Manufacturing   1953   NAP   434,252   SF    
3.05   Property               SET - MI   Industrial   Manufacturing   1988   2015   284,351   SF    
3.06   Property               Plaid - Decatur   Industrial   Warehouse   1983   NAP   282,514   SF    
3.07   Property               Oracle Packaging   Industrial   Manufacturing   1962   1975, 1976, 1980, 1991, 1999   437,911   SF    
3.08   Property               TestAmerica - West SAC   Industrial   Flex   1994   NAP   66,203   SF    
3.09   Property               TestAmerica - Arvada   Industrial   Flex   1984   1985, 1986   57,966   SF    
3.10   Property               Northwest Mailing Service   Industrial   Manufacturing   1957   1996, 2006   228,032   SF    
3.11   Property               Lyons   Industrial   Manufacturing   1981, 1987   NAP   172,758   SF    
3.12   Property               Wilbert Plastics   Industrial   Warehouse/Distribution   1990   NAP   257,086   SF    
3.13   Property               Angstrom Graphics   Industrial   Flex   1938-1998   NAP   231,505   SF    
3.14   Property               New WinCup - Stone Mountain   Industrial   Warehouse   1966   1974   220,380   SF    
3.15   Property               Universal Pool - Armory   Industrial   Warehouse/Distribution   1971   NAP   240,255   SF    
3.16   Property               Jade-Sterling - IL   Industrial   Warehouse/Distribution   1954   1970-1989   215,389   SF    
3.17   Property               Plaid - Norcross   Industrial   Warehouse   2000   NAP   71,620   SF    
3.18   Property               Phillips and Temro   Industrial   Manufacturing   1974   2012   101,680   SF    
3.19   Property               TestAmerica - Savannah   Industrial   Flex   1988   NAP   54,284   SF    
3.20   Property               Hover-Davis   Industrial   Flex   2000   NAP   66,100   SF    
3.21   Property               Jade-Sterling - OH   Industrial   Flex   1975-1997   NAP   174,511   SF    
3.22   Property               Fitz Aerospace   Industrial   Manufacturing   1976   NAP   129,000   SF    
3.23   Property               MVP Charleston   Industrial   Flex   2000   NAP   108,000   SF    
3.24   Property               Paragon Tech   Industrial   Manufacturing   1956   1996   88,857   SF    
3.25   Property               Aramsco and Bulls Eye   Industrial   Flex   1970   1988   99,783   SF    
3.26   Property               Shale-Inland   Industrial   Manufacturing   1959, 1962, 1968, 1996   NAP   193,789   SF    
3.27   Property               M.P. Pumps   Industrial   Manufacturing   1983   NAP   81,769   SF    
3.28   Property               TestAmerica - Pensacola   Industrial   Flex   1995   NAP   21,911   SF    
3.29   Property               Microfinish   Industrial   Manufacturing   1976   NAP   144,786   SF    
3.30   Property               MVP Mayfield   Industrial   Manufacturing   1994   NAP   101,244   SF    
3.31   Property               Builders FirstSource   Industrial   Manufacturing   1985   2012   116,897   SF    
3.32   Property               Banner   Industrial   Flex   1989   NAP   58,450   SF    
3.33   Property               SET - IN   Industrial   Manufacturing   1955   1998   117,376   SF    
3.34   Property               Progressive Metal   Industrial   Manufacturing   1950   1960   58,250   SF    
3.35   Property               Universal Pool - 166th   Industrial   Warehouse/Distribution   1969   2006   109,814   SF    
3.36   Property               SITEL   Industrial   Flex   1960   2012   46,812   SF    
3.37   Property               TestAmerica - Tallahassee   Industrial   Flex   1989   NAP   16,500   SF    
3.38   Property               Texas Die Casting   Industrial   Manufacturing   1982, 1984-1998   NAP   78,177   SF    
3.39   Property               TestAmerica - Corpus Christi   Industrial   Warehouse/Distribution   1986   NAP   14,884   SF    
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   Mixed Use   Office/R&D   2003   2016   635,058   SF   217.30
5   Loan   12   GSMC   GSMC   935 Madison Avenue   Retail   Unanchored   1876   2016   13,462   SF   5,199.82
6   Loan   22   GSMC   GSMC   Lasko Portfolio                   2,224,627   SF   29.51
6.01   Property               Lasko Franklin   Industrial   Warehouse   1963-1980   NAP   1,272,575   SF    
6.02   Property               Lasko Fort Worth   Industrial   Manufacturing   1977-2016   NAP   952,052   SF    
7   Loan       GSMC   GSMC   Writer Square   Mixed Use   Office / Retail   1980   2016   180,705   SF   329.94
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   Office   General Suburban   2001   NAP   491,891   SF   210.62
9   Loan       GSMC   GSMC   700 Broadway   Office   CBD   1973   2014-2016   424,771   SF   120.06
10   Loan       GSMC   GSMC   Lyric Centre   Office   CBD   1983   2016   382,046   SF   125.64
11   Loan       GSMC   GSMC   River Front Shopping Center   Retail   Anchored   2006   NAP   114,341   SF   386.56

 

A-1-3

 

 

GSMS 2017-GS5 Annex A-1                                  
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   General Property Type   Detailed Property Type   Year Built   Year Renovated   Rooms, Sq Ft   Unit Description   Loan Per Unit ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets                   436,987   SF   231.15
12.01   Property               Queenstown Premium Outlets   Retail   Outlet Center   1989   2006   289,571   SF    
12.02   Property               Pismo Beach Premium Outlets   Retail   Outlet Center   1994   1999   147,416   SF    
13   Loan       GSMC   GSMC   RSI Distribution Center   Industrial   Warehouse/Distribution   2004   2005, 2007, 2013   1,000,000   SF   33.50
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   Office   CBD   1971   2000, 2011-2015   1,119,503   SF   116.12
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   Mixed Use   Office/Industrial   1987, 1988, 1990, 1999   NAP   384,914   SF   72.74
16   Loan       GSMC   GSMC   20 West 37th Street   Mixed Use   Office / Retail   1912   2010   77,100   SF   356.68
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   Office   General Suburban   1970, 1971   2002   911,818   SF   230.31
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   Office   CBD   1922, 1950   2010-2013   575,363   SF   212.04
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   Office   CBD   1904   1995, 2015   26,794   SF   697.99
20   Loan   34   GSMC   GSMC   Largo 95   Industrial   Flex   1990   NAP   149,795   SF   109.48
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   Hospitality   Extended Stay   2014   NAP   112   Rooms   142,373.05
22   Loan       GSMC   GSMC   Market at Cedar Hill   Retail   Anchored   1986, 1987, 1991   NAP   128,384   SF   110.61
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   Hospitality   Extended Stay   2015   NAP   113   Rooms   103,539.82
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   Retail   Unanchored   2016   NAP   26,667   SF   401.24
25   Loan       GSMC   GSMC   Lancaster DMV   Office   General Suburban   2017   NAP   27,522   SF   344.51
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   Retail   Single Tenant Retail   2007   NAP   14,820   SF   472.33
27   Loan       GSMC   GSMC   Best Buy Braintree   Retail   Single Tenant Retail   1998   NAP   36,859   SF   179.06
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   Retail   Anchored   2016   NAP   16,980   SF   340.75
29   Loan       GSMC   GSMC   Aurora Commons   Retail   Anchored   1973   2015   73,696   SF   76.33
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   Retail   Single Tenant Retail   1994   2017   42,820   SF   105.09
31   Loan       GSMC   GSMC   Mills Shopping Center   Retail   Unanchored   2006   NAP   12,730   SF   341.71
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   Retail   Unanchored   1990   1999   28,443   SF   140.63

 

A-1-4

 

 

GSMS 2017-GS5 Annex A-1                                              
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)   Allocated Cut-off Date Loan Amount ($)   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Cost Rate (%) (1)   Net Mortgage Loan Rate (%)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   Fee Simple   100,000,800   100,000,800   100,000,800   9.4%   100,000,800   3.91513%   0.01323%   3.90190%
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   Fee Simple   82,500,000   82,500,000   82,500,000   7.8%   82,500,000   4.24600%   0.01448%   4.23152%
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio       75,000,000   74,817,156   74,817,156   7.0%   71,343,128   3.97400%   0.01448%   3.95952%
3.01   Property               Hannibal   Fee Simple           9,776,905                    
3.02   Property               Kraco   Fee Simple           7,222,578                    
3.03   Property               New WinCup - Phoenix   Fee Simple           5,231,965                    
3.04   Property               Worlds Finest Chocolates   Fee Simple           3,523,209                    
3.05   Property               SET - MI   Fee Simple           3,417,513                    
3.06   Property               Plaid - Decatur   Fee Simple           3,148,042                    
3.07   Property               Oracle Packaging   Fee Simple           2,761,315                    
3.08   Property               TestAmerica - West SAC   Fee Simple           2,554,326                    
3.09   Property               TestAmerica - Arvada   Fee Simple           2,131,541                    
3.10   Property               Northwest Mailing Service   Fee Simple           2,043,461                    
3.11   Property               Lyons   Fee Simple           1,964,189                    
3.12   Property               Wilbert Plastics   Fee Simple           1,916,626                    
3.13   Property               Angstrom Graphics   Fee Simple           1,902,533                    
3.14   Property               New WinCup - Stone Mountain   Fee Simple           1,893,725                    
3.15   Property               Universal Pool - Armory   Fee Simple           1,779,221                    
3.16   Property               Jade-Sterling - IL   Fee Simple           1,585,444                    
3.17   Property               Plaid - Norcross   Fee Simple           1,585,444                    
3.18   Property               Phillips and Temro   Fee Simple           1,559,020                    
3.19   Property               TestAmerica - Savannah   Fee Simple           1,550,212                    
3.20   Property               Hover-Davis   Fee Simple           1,532,596                    
3.21   Property               Jade-Sterling - OH   Fee Simple           1,523,788                    
3.22   Property               Fitz Aerospace   Fee Simple           1,409,283                    
3.23   Property               MVP Charleston   Fee Simple           1,285,971                    
3.24   Property               Paragon Tech   Fee Simple           1,268,355                    
3.25   Property               Aramsco and Bulls Eye   Fee Simple           1,215,507                    
3.26   Property               Shale-Inland   Fee Simple           1,145,043                    
3.27   Property               M.P. Pumps   Fee Simple           945,982                    
3.28   Property               TestAmerica - Pensacola   Fee Simple           916,034                    
3.29   Property               Microfinish   Fee Simple           766,298                    
3.30   Property               MVP Mayfield   Fee Simple           761,894                    
3.31   Property               Builders FirstSource   Fee Simple           694,072                    
3.32   Property               Banner   Fee Simple           660,602                    
3.33   Property               SET - IN   Fee Simple           598,946                    
3.34   Property               Progressive Metal   Fee Simple           540,812                    
3.35   Property               Universal Pool - 166th   Fee Simple           519,673                    
3.36   Property               SITEL   Fee Simple           480,918                    
3.37   Property               TestAmerica - Tallahassee   Fee Simple           378,745                    
3.38   Property               Texas Die Casting   Fee Simple           369,937                    
3.39   Property               TestAmerica - Corpus Christi   Fee Simple           255,433                    
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   Fee Simple   72,500,000   72,500,000   72,500,000   6.8%   72,500,000   3.94500%   0.02448%   3.92052%
5   Loan   12   GSMC   GSMC   935 Madison Avenue   Fee Simple   70,000,000   70,000,000   70,000,000   6.6%   70,000,000   4.61750%   0.01448%   4.60302%
6   Loan   22   GSMC   GSMC   Lasko Portfolio       65,650,000   65,650,000   65,650,000   6.2%   60,435,114   4.87700%   0.02448%   4.85252%
6.01   Property               Lasko Franklin   Fee Simple           37,400,000                    
6.02   Property               Lasko Fort Worth   Fee Simple           28,250,000                    
7   Loan       GSMC   GSMC   Writer Square   Fee Simple   59,622,561   59,622,561   59,622,561   5.6%   59,622,561   5.09850%   0.01448%   5.08402%
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   Fee Simple   58,000,000   58,000,000   58,000,000   5.5%   50,721,756   4.45800%   0.01448%   4.44352%
9   Loan       GSMC   GSMC   700 Broadway   Fee Simple   51,000,000   51,000,000   51,000,000   4.8%   51,000,000   4.39100%   0.01448%   4.37652%
10   Loan       GSMC   GSMC   Lyric Centre   Fee Simple   48,000,000   48,000,000   48,000,000   4.5%   48,000,000   4.19900%   0.01448%   4.18452%
11   Loan       GSMC   GSMC   River Front Shopping Center   Fee Simple   44,200,000   44,200,000   44,200,000   4.2%   44,200,000   4.43550%   0.01448%   4.42102%

 

A-1-5

 

 

GSMS 2017-GS5 Annex A-1                              
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)   Allocated Cut-off Date Loan Amount ($)   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Cost Rate (%) (1)   Net Mortgage Loan Rate (%)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets       35,000,000   34,660,720   34,660,720   3.3%   27,116,064   3.33350%   0.01448%   3.31902%
12.01   Property               Queenstown Premium Outlets   Fee Simple           22,087,714                    
12.02   Property               Pismo Beach Premium Outlets   Fee Simple           12,573,006                    
13   Loan       GSMC   GSMC   RSI Distribution Center   Fee Simple   33,500,000   33,500,000   33,500,000   3.2%   33,500,000   4.97800%   0.03198%   4.94602%
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   Fee Simple and Leasehold   30,000,000   30,000,000   30,000,000   2.8%   30,000,000   2.61335%   0.01448%   2.59887%
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   Fee Simple   28,000,000   28,000,000   28,000,000   2.6%   23,951,324   5.47000%   0.04448%   5.42552%
16   Loan       GSMC   GSMC   20 West 37th Street   Fee Simple   27,500,000   27,500,000   27,500,000   2.6%   27,500,000   4.73150%   0.03448%   4.69702%
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   Fee Simple   25,000,000   25,000,000   25,000,000   2.4%   25,000,000   4.32600%   0.01448%   4.31152%
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   Fee Simple   22,000,000   22,000,000   22,000,000   2.1%   22,000,000   3.679174%   0.01448%   3.66469%
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   Fee Simple   18,750,000   18,702,002   18,702,002   1.8%   15,395,546   4.96700%   0.04448%   4.92252%
20   Loan   34   GSMC   GSMC   Largo 95   Fee Simple   16,400,000   16,400,000   16,400,000   1.5%   13,880,694   5.09200%   0.02448%   5.06752%
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   Fee Simple   16,000,000   15,945,782   15,945,782   1.5%   12,066,696   5.24600%   0.04448%   5.20152%
22   Loan       GSMC   GSMC   Market at Cedar Hill   Fee Simple   14,200,000   14,200,000   14,200,000   1.3%   12,360,734   5.24500%   0.06198%   5.18302%
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   Fee Simple   11,700,000   11,700,000   11,700,000   1.1%   10,127,799   5.01850%   0.01448%   5.00402%
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   Fee Simple   10,700,000   10,700,000   10,700,000   1.0%   9,394,881   4.63200%   0.01448%   4.61752%
25   Loan       GSMC   GSMC   Lancaster DMV   Fee Simple   9,500,000   9,481,644   9,481,644   0.9%   7,133,749   5.12850%   0.01448%   5.11402%
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   Fee Simple   7,000,000   7,000,000   7,000,000   0.7%   6,442,833   4.87400%   0.01448%   4.85952%
27   Loan       GSMC   GSMC   Best Buy Braintree   Fee Simple   6,600,000   6,600,000   6,600,000   0.6%   6,600,000   4.82000%   0.05448%   4.76552%
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   Fee Simple   5,786,000   5,786,000   5,786,000   0.5%   5,332,937   4.96600%   0.01448%   4.95152%
29   Loan       GSMC   GSMC   Aurora Commons   Fee Simple   5,625,000   5,625,000   5,625,000   0.5%   4,839,489   4.78200%   0.03448%   4.74752%
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   Leasehold   4,500,000   4,500,000   4,500,000   0.4%   4,500,000   4.51000%   0.05448%   4.45552%
31   Loan       GSMC   GSMC   Mills Shopping Center   Fee Simple   4,350,000   4,350,000   4,350,000   0.4%   3,793,363   5.31300%   0.08448%   5.22852%
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   Fee Simple   4,000,000   4,000,000   4,000,000   0.4%   3,683,928   4.91500%   0.01448%   4.90052%

 

A-1-6

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Monthly Debt Service ($) (2)   Annual Debt Service ($)   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.)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   330,794.88   3,969,538.56   648,310.44   7,779,725.28   Interest Only   Actual/360   3   121
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   295,966.84   3,551,602.08   575,790.03   6,909,480.36   Interest Only   Actual/360   1   121
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   281,125.39   3,373,504.73   872,013.49   10,464,161.88   Amortizing   Actual/360   6   0
3.01   Property               Hannibal                                
3.02   Property               Kraco                                
3.03   Property               New WinCup - Phoenix                                
3.04   Property               Worlds Finest Chocolates                                
3.05   Property               SET - MI                                
3.06   Property               Plaid - Decatur                                
3.07   Property               Oracle Packaging                                
3.08   Property               TestAmerica - West SAC                                
3.09   Property               TestAmerica - Arvada                                
3.10   Property               Northwest Mailing Service                                
3.11   Property               Lyons                                
3.12   Property               Wilbert Plastics                                
3.13   Property               Angstrom Graphics                                
3.14   Property               New WinCup - Stone Mountain                                
3.15   Property               Universal Pool - Armory                                
3.16   Property               Jade-Sterling - IL                                
3.17   Property               Plaid - Norcross                                
3.18   Property               Phillips and Temro                                
3.19   Property               TestAmerica - Savannah                                
3.20   Property               Hover-Davis                                
3.21   Property               Jade-Sterling - OH                                
3.22   Property               Fitz Aerospace                                
3.23   Property               MVP Charleston                                
3.24   Property               Paragon Tech                                
3.25   Property               Aramsco and Bulls Eye                                
3.26   Property               Shale-Inland                                
3.27   Property               M.P. Pumps                                
3.28   Property               TestAmerica - Pensacola                                
3.29   Property               Microfinish                                
3.30   Property               MVP Mayfield                                
3.31   Property               Builders FirstSource                                
3.32   Property               Banner                                
3.33   Property               SET - IN                                
3.34   Property               Progressive Metal                                
3.35   Property               Universal Pool - 166th                                
3.36   Property               SITEL                                
3.37   Property               TestAmerica - Tallahassee                                
3.38   Property               Texas Die Casting                                
3.39   Property               TestAmerica - Corpus Christi                                
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   241,654.08   2,899,848.96   218,321.96   2,619,863.52   Interest Only   Actual/360   2   120
5   Loan   12   GSMC   GSMC   935 Madison Avenue   273,095.20   3,277,142.40           Interest Only   Actual/360   1   120
6   Loan   22   GSMC   GSMC   Lasko Portfolio   347,504.90   4,170,058.80           Interest Only, Then Amortizing   Actual/360   0   60
6.01   Property               Lasko Franklin                                
6.02   Property               Lasko Fort Worth                                
7   Loan       GSMC   GSMC   Writer Square   256,839.71   3,082,076.52           Interest Only   Actual/360   2   120
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   292,431.84   3,509,182.08   229,911.93   2,758,943.16   Interest Only, Then Amortizing   Actual/360   2   36
9   Loan       GSMC   GSMC   700 Broadway   189,209.41   2,270,512.92           Interest Only   Actual/360   2   120
10   Loan       GSMC   GSMC   Lyric Centre   170,292.78   2,043,513.36           Interest Only   Actual/360   1   120
11   Loan       GSMC   GSMC   River Front Shopping Center   165,643.34   1,987,720.08           Interest Only   Actual/360   2   120

 

A-1-7

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Monthly Debt Service ($) (2)   Annual Debt Service ($)   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.)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   153,930.79   1,847,169.48   294,667.50   3,536,010.00   Amortizing   Actual/360   6   0
12.01   Property               Queenstown Premium Outlets                                
12.02   Property               Pismo Beach Premium Outlets                                
13   Loan       GSMC   GSMC   RSI Distribution Center   140,899.29   1,690,791.48           Interest Only   Actual/360   1   120
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   66,241.16   794,893.92   220,803.88   2,649,646.56   Interest Only   Actual/360   5   60
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   158,454.29   1,901,451.48           Interest Only, Then Amortizing   Actual/360   2   12
16   Loan       GSMC   GSMC   20 West 37th Street   109,936.18   1,319,234.16           Interest Only   Actual/360   2   120
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   91,376.74   1,096,520.88   676,187.85   8,114,254.20   Interest Only   Actual/360   1   121
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   68,388.35   820,660.20   310,856.14   3,730,273.68   Interest Only   Actual/360   4   60
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   100,276.24   1,203,314.88           Amortizing   Actual/360   2   0
20   Loan   34   GSMC   GSMC   Largo 95   88,963.16   1,067,557.92           Interest Only, Then Amortizing   Actual/360   2   12
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   95,841.88   1,150,102.56           Amortizing   Actual/360   2   0
22   Loan       GSMC   GSMC   Market at Cedar Hill   78,368.96   940,427.52           Interest Only, Then Amortizing   Actual/360   1   24
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   62,940.48   755,285.76           Interest Only, Then Amortizing   Actual/360   2   24
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   55,057.76   660,693.12           Interest Only, Then Amortizing   Actual/360   4   36
25   Loan       GSMC   GSMC   Lancaster DMV   56,249.61   674,995.32           Amortizing   Actual/360   1   0
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   37,040.33   444,483.96           Interest Only, Then Amortizing   Actual/360   1   60
27   Loan       GSMC   GSMC   Best Buy Braintree   26,878.19   322,538.28           Interest Only   Actual/360   2   120
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   30,940.38   371,284.56           Interest Only, Then Amortizing   Actual/360   1   60
29   Loan       GSMC   GSMC   Aurora Commons   29,451.26   353,415.12           Interest Only, Then Amortizing   Actual/360   1   24
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   17,147.40   205,768.80           Interest Only   Actual/360   2   120
31   Loan       GSMC   GSMC   Mills Shopping Center   24,190.88   290,290.56           Interest Only, Then Amortizing   Actual/360   3   24
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   21,265.55   255,186.60           Interest Only, Then Amortizing   Actual/360   1   60

 

A-1-8

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Remaining Interest-Only Period (Mos.)   Original Term To Maturity (Mos.)   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date   First Due Date   Last IO Due Date
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   118   121   118   0   0   12/2/2016   6   1/6/2017   1/6/2027
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   120   121   120   0   0   2/21/2017   6   3/6/2017   3/6/2027
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   0   120   114   NAP   NAP   9/1/2016   6   10/6/2016    
3.01   Property               Hannibal                                    
3.02   Property               Kraco                                    
3.03   Property               New WinCup - Phoenix                                    
3.04   Property               Worlds Finest Chocolates                                    
3.05   Property               SET - MI                                    
3.06   Property               Plaid - Decatur                                    
3.07   Property               Oracle Packaging                                    
3.08   Property               TestAmerica - West SAC                                    
3.09   Property               TestAmerica - Arvada                                    
3.10   Property               Northwest Mailing Service                                    
3.11   Property               Lyons                                    
3.12   Property               Wilbert Plastics                                    
3.13   Property               Angstrom Graphics                                    
3.14   Property               New WinCup - Stone Mountain                                    
3.15   Property               Universal Pool - Armory                                    
3.16   Property               Jade-Sterling - IL                                    
3.17   Property               Plaid - Norcross                                    
3.18   Property               Phillips and Temro                                    
3.19   Property               TestAmerica - Savannah                                    
3.20   Property               Hover-Davis                                    
3.21   Property               Jade-Sterling - OH                                    
3.22   Property               Fitz Aerospace                                    
3.23   Property               MVP Charleston                                    
3.24   Property               Paragon Tech                                    
3.25   Property               Aramsco and Bulls Eye                                    
3.26   Property               Shale-Inland                                    
3.27   Property               M.P. Pumps                                    
3.28   Property               TestAmerica - Pensacola                                    
3.29   Property               Microfinish                                    
3.30   Property               MVP Mayfield                                    
3.31   Property               Builders FirstSource                                    
3.32   Property               Banner                                    
3.33   Property               SET - IN                                    
3.34   Property               Progressive Metal                                    
3.35   Property               Universal Pool - 166th                                    
3.36   Property               SITEL                                    
3.37   Property               TestAmerica - Tallahassee                                    
3.38   Property               Texas Die Casting                                    
3.39   Property               TestAmerica - Corpus Christi                                    
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   118   120   118   0   0   12/29/2016   6   2/6/2017   1/6/2027
5   Loan   12   GSMC   GSMC   935 Madison Avenue   119   120   119   0   0   1/19/2017   6   3/6/2017   2/6/2027
6   Loan   22   GSMC   GSMC   Lasko Portfolio   60   120   120   360   360   2/10/2017   6   4/6/2017   3/6/2022
6.01   Property               Lasko Franklin                                    
6.02   Property               Lasko Fort Worth                                    
7   Loan       GSMC   GSMC   Writer Square   118   120   118   0   0   12/9/2016   6   2/6/2017   1/6/2027
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   34   120   118   360   360   12/16/2016   6   2/6/2017   1/6/2020
9   Loan       GSMC   GSMC   700 Broadway   118   120   118   0   0   12/15/2016   6   2/6/2017   1/6/2027
10   Loan       GSMC   GSMC   Lyric Centre   119   120   119   0   0   1/27/2017   6   3/6/2017   2/6/2027
11   Loan       GSMC   GSMC   River Front Shopping Center   118   120   118   0   0   12/8/2016   6   2/6/2017   1/6/2027

 

A-1-9

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Remaining Interest-Only Period (Mos.)   Original Term To Maturity (Mos.)   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date   First Due Date   Last IO Due Date
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   0   120   114   360   354   9/1/2016   6   10/6/2016    
12.01   Property               Queenstown Premium Outlets                                    
12.02   Property               Pismo Beach Premium Outlets                                    
13   Loan       GSMC   GSMC   RSI Distribution Center   119   120   119   0   0   1/31/2017   6   3/6/2017   2/6/2027
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   55   60   55   0   0   9/29/2016   6   11/6/2016   10/6/2021
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   10   120   118   360   360   12/29/2016   6   2/6/2017   1/6/2018
16   Loan       GSMC   GSMC   20 West 37th Street   118   120   118   0   0   12/8/2016   6   2/6/2017   1/6/2027
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   120   121   120   0   0   2/21/2017   6   3/6/2017   3/6/2027
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   56   60   56   0   0   10/31/2016   6   12/6/2016   11/6/2021
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   0   120   118   360   358   1/5/2017   6   2/6/2017    
20   Loan   34   GSMC   GSMC   Largo 95   10   120   118   360   360   12/21/2016   6   2/6/2017   1/6/2018
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   0   120   118   300   298   12/20/2016   6   2/6/2017    
22   Loan       GSMC   GSMC   Market at Cedar Hill   23   120   119   360   360   1/27/2017   6   3/6/2017   2/6/2019
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   22   120   118   360   360   12/16/2016   6   2/6/2017   1/6/2019
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   32   120   116   360   360   10/12/2016   6   12/6/2016   11/6/2019
25   Loan       GSMC   GSMC   Lancaster DMV   0   120   119   300   299   2/3/2017   6   3/6/2017    
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   59   120   119   360   360   1/11/2017   6   3/6/2017   2/6/2022
27   Loan       GSMC   GSMC   Best Buy Braintree   118   120   118   0   0   12/29/2016   6   2/6/2017   1/6/2027
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   59   120   119   360   360   2/3/2017   6   3/6/2017   2/6/2022
29   Loan       GSMC   GSMC   Aurora Commons   23   120   119   360   360   1/31/2017   6   3/6/2017   2/6/2019
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   118   120   118   0   0   1/6/2017   6   2/6/2017   1/6/2027
31   Loan       GSMC   GSMC   Mills Shopping Center   21   120   117   360   360   12/2/2016   6   1/6/2017   12/6/2018
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   59   120   119   360   360   2/6/2017   6   3/6/2017   2/6/2022

 

A-1-10

 

 

GSMS 2017-GS5 Annex A-1                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   First P&I Due Date   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue       1/6/2027   No       0   0   Lockout/27_Defeasance/87_0%/7
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre       3/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/5
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   10/6/2016   9/4/2026   No       3   0   Lockout/30_Defeasance/86_0%/4
3.01   Property               Hannibal                            
3.02   Property               Kraco                            
3.03   Property               New WinCup - Phoenix                            
3.04   Property               Worlds Finest Chocolates                            
3.05   Property               SET - MI                            
3.06   Property               Plaid - Decatur                            
3.07   Property               Oracle Packaging                            
3.08   Property               TestAmerica - West SAC                            
3.09   Property               TestAmerica - Arvada                            
3.10   Property               Northwest Mailing Service                            
3.11   Property               Lyons                            
3.12   Property               Wilbert Plastics                            
3.13   Property               Angstrom Graphics                            
3.14   Property               New WinCup - Stone Mountain                            
3.15   Property               Universal Pool - Armory                            
3.16   Property               Jade-Sterling - IL                            
3.17   Property               Plaid - Norcross                            
3.18   Property               Phillips and Temro                            
3.19   Property               TestAmerica - Savannah                            
3.20   Property               Hover-Davis                            
3.21   Property               Jade-Sterling - OH                            
3.22   Property               Fitz Aerospace                            
3.23   Property               MVP Charleston                            
3.24   Property               Paragon Tech                            
3.25   Property               Aramsco and Bulls Eye                            
3.26   Property               Shale-Inland                            
3.27   Property               M.P. Pumps                            
3.28   Property               TestAmerica - Pensacola                            
3.29   Property               Microfinish                            
3.30   Property               MVP Mayfield                            
3.31   Property               Builders FirstSource                            
3.32   Property               Banner                            
3.33   Property               SET - IN                            
3.34   Property               Progressive Metal                            
3.35   Property               Universal Pool - 166th                            
3.36   Property               SITEL                            
3.37   Property               TestAmerica - Tallahassee                            
3.38   Property               Texas Die Casting                            
3.39   Property               TestAmerica - Corpus Christi                            
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre       1/6/2027   No       0   0   Lockout/26_Defeasance/86_0%/8
5   Loan   12   GSMC   GSMC   935 Madison Avenue       2/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/4
6   Loan   22   GSMC   GSMC   Lasko Portfolio   4/6/2022   3/6/2027   No       0   0   Lockout/24_>YM or 1%/89_0%/7
6.01   Property               Lasko Franklin                            
6.02   Property               Lasko Fort Worth                            
7   Loan       GSMC   GSMC   Writer Square       1/6/2027   No       0   0   Lockout/26_>YM or 3%/90_0%/4
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   2/6/2020   1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
9   Loan       GSMC   GSMC   700 Broadway       1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
10   Loan       GSMC   GSMC   Lyric Centre       2/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/4
11   Loan       GSMC   GSMC   River Front Shopping Center       1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4

 

A-1-11

 

 

GSMS 2017-GS5 Annex A-1                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   First P&I Due Date   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   10/6/2016   9/6/2026   No       0   0   Lockout/30_Defeasance/83_0%/7
12.01   Property               Queenstown Premium Outlets                            
12.02   Property               Pismo Beach Premium Outlets                            
13   Loan       GSMC   GSMC   RSI Distribution Center       2/6/2027   No       15   0   Lockout/25_Defeasance/91_0%/4
14   Loan   26, 27   GSMC   GSMC   AMA Plaza       10/6/2021   No       0   0   Lockout/29_Defeasance/26_0%/5
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   2/6/2018   1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
16   Loan       GSMC   GSMC   20 West 37th Street       1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center       3/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/5
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street       11/6/2021   No       0   0   Lockout/28_Defeasance/19_0%/13
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   2/6/2017   1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
20   Loan   34   GSMC   GSMC   Largo 95   2/6/2018   1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   2/6/2017   1/6/2027   No       0   0   Lockout/26_Defeasance/90_0%/4
22   Loan       GSMC   GSMC   Market at Cedar Hill   3/6/2019   2/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/4
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   2/6/2019   1/6/2027   No       0   0   Lockout/26_>YM or 3%/90_0%/4
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   12/6/2019   11/6/2026   No       0   0   Lockout/28_>YM or 1%/88_0%/4
25   Loan       GSMC   GSMC   Lancaster DMV   3/6/2017   2/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/4
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   3/6/2022   2/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/4
27   Loan       GSMC   GSMC   Best Buy Braintree       1/6/2027   No       0   0   Lockout/23_>YM or 1%/93_0%/4
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   3/6/2022   2/6/2027   No       0   0   Lockout/25_Defeasance/91_0%/4
29   Loan       GSMC   GSMC   Aurora Commons   3/6/2019   2/6/2027   No       0   0   Lockout/25_>YM or 1%/91_0%/4
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale       1/6/2027   No       0   0   Lockout/24_>YM or 1%/92_0%/4
31   Loan       GSMC   GSMC   Mills Shopping Center   1/6/2019   12/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   3/6/2022   2/6/2027   No       0   0   Lockout/25_Defeasance/88_0%/7

 

A-1-12

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   2015 EGI ($)   2015 Expenses ($)   2015 NOI ($)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   49,059,877   19,398,319   29,661,558   53,863,805   20,957,359   32,906,446   56,086,766   21,560,422   34,526,344
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   33,073,196   14,813,171   18,260,025   33,387,018   14,929,437   18,457,581   33,933,759   15,733,382   18,200,377
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   36,253,680   5,965,363   30,288,317   37,707,754   7,034,743   30,673,011   38,104,595   6,570,958   31,533,638
3.01   Property               Hannibal   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.02   Property               Kraco   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.03   Property               New WinCup - Phoenix   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.04   Property               Worlds Finest Chocolates   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.05   Property               SET - MI   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.06   Property               Plaid - Decatur   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.07   Property               Oracle Packaging   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.08   Property               TestAmerica - West SAC   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.09   Property               TestAmerica - Arvada   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.10   Property               Northwest Mailing Service   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.11   Property               Lyons   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.12   Property               Wilbert Plastics   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.13   Property               Angstrom Graphics   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.14   Property               New WinCup - Stone Mountain   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.15   Property               Universal Pool - Armory   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.16   Property               Jade-Sterling - IL   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.17   Property               Plaid - Norcross   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.18   Property               Phillips and Temro   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.19   Property               TestAmerica - Savannah   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.20   Property               Hover-Davis   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.21   Property               Jade-Sterling - OH   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.22   Property               Fitz Aerospace   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.23   Property               MVP Charleston   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.24   Property               Paragon Tech   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.25   Property               Aramsco and Bulls Eye   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.26   Property               Shale-Inland   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.27   Property               M.P. Pumps   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.28   Property               TestAmerica - Pensacola   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.29   Property               Microfinish   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.30   Property               MVP Mayfield   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.31   Property               Builders FirstSource   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.32   Property               Banner   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.33   Property               SET - IN   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.34   Property               Progressive Metal   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.35   Property               Universal Pool - 166th   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.36   Property               SITEL   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.37   Property               TestAmerica - Tallahassee   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.38   Property               Texas Die Casting   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
3.39   Property               TestAmerica - Corpus Christi   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   24,460,941   1,959,747   22,501,195   24,861,522   1,910,304   22,951,218   25,369,697   1,959,455   23,410,243
5   Loan   12   GSMC   GSMC   935 Madison Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
6   Loan   22   GSMC   GSMC   Lasko Portfolio   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
6.01   Property               Lasko Franklin   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
6.02   Property               Lasko Fort Worth   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
7   Loan       GSMC   GSMC   Writer Square   N/A   N/A   N/A   6,199,017   2,638,272   3,560,745   6,783,162   2,950,040   3,833,122
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
9   Loan       GSMC   GSMC   700 Broadway   N/A   N/A   N/A   N/A   N/A   N/A   7,454,065   3,100,845   4,353,221
10   Loan       GSMC   GSMC   Lyric Centre   6,970,180   3,466,037   3,504,143   8,251,196   3,751,561   4,499,635   9,266,347   4,592,867   4,673,480
11   Loan       GSMC   GSMC   River Front Shopping Center   4,908,405   1,453,340   3,455,065   5,221,161   1,529,337   3,691,824   5,433,565   1,458,489   3,975,077

 

A-1-13

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)   2014 NOI ($)   2015 EGI ($)   2015 Expenses ($)   2015 NOI ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   17,495,181   4,284,383   13,210,798   18,276,718   4,607,094   13,669,624   18,206,049   4,462,828   13,743,221
12.01   Property               Queenstown Premium Outlets   11,706,994   2,676,314   9,030,680   12,107,519   2,934,816   9,172,703   11,890,317   2,806,066   9,084,251
12.02   Property               Pismo Beach Premium Outlets   5,788,187   1,608,069   4,180,118   6,169,199   1,672,278   4,496,921   6,315,732   1,656,762   4,658,970
13   Loan       GSMC   GSMC   RSI Distribution Center   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   21,414,305   16,143,571   5,270,735   31,078,470   14,796,490   16,281,980   36,855,084   18,357,072   18,498,011
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   3,729,663   890,344   2,839,319   4,021,789   856,958   3,164,831   3,998,436   808,438   3,189,998
16   Loan       GSMC   GSMC   20 West 37th Street   2,751,981   2,123,245   628,736   3,191,815   1,251,905   1,939,910   3,317,349   1,406,867   1,910,483
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   32,381,634   10,817,524   21,564,110   34,159,542   10,296,987   23,862,555   36,729,753   11,212,486   25,517,267
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   13,606,173   7,320,331   6,285,842   21,569,359   10,659,808   10,909,551   24,796,472   11,109,696   13,686,775
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
20   Loan   34   GSMC   GSMC   Largo 95   2,189,520   775,528   1,413,992   2,261,638   846,390   1,415,248   1,996,227   810,820   1,185,407
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   N/A   N/A   N/A   N/A   N/A   N/A   4,275,354   2,164,168   2,111,186
22   Loan       GSMC   GSMC   Market at Cedar Hill   N/A   N/A   N/A   1,837,973   658,173   1,179,800   1,023,710   628,984   394,726
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
25   Loan       GSMC   GSMC   Lancaster DMV   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
27   Loan       GSMC   GSMC   Best Buy Braintree   N/A   N/A   N/A   711,360   24,655   686,705   711,360   30,570   680,791
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
29   Loan       GSMC   GSMC   Aurora Commons   813,623   282,127   531,496   898,675   380,205   518,470   800,604   280,488   520,116
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
31   Loan       GSMC   GSMC   Mills Shopping Center   503,168   113,107   390,061   480,630   129,488   351,143   462,402   113,371   349,031
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   563,639   173,720   389,918   576,923   202,357   374,566   656,614   187,543   469,072

 

A-1-14

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent EGI (if past 2015) ($)   Most Recent Expenses (if past 2015) ($)   Most Recent NOI (if past 2015) ($)   Most Recent NOI Date (if past 2015)   Most Recent # of months   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   57,626,795   22,164,572   35,462,223   10/31/2016   12   Trailing 12   58,443,166   22,786,342
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   32,936,203   15,882,391   17,053,812   9/30/2016   12   Trailing 12   42,813,468   18,187,162
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   38,944,923   6,599,736   32,345,187   12/31/2016   12   Trailing 12   38,655,277   6,889,697
3.01   Property               Hannibal   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.02   Property               Kraco   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.03   Property               New WinCup - Phoenix   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.04   Property               Worlds Finest Chocolates   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.05   Property               SET - MI   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.06   Property               Plaid - Decatur   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.07   Property               Oracle Packaging   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.08   Property               TestAmerica - West SAC   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.09   Property               TestAmerica - Arvada   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.10   Property               Northwest Mailing Service   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.11   Property               Lyons   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.12   Property               Wilbert Plastics   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.13   Property               Angstrom Graphics   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.14   Property               New WinCup - Stone Mountain   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.15   Property               Universal Pool - Armory   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.16   Property               Jade-Sterling - IL   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.17   Property               Plaid - Norcross   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.18   Property               Phillips and Temro   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.19   Property               TestAmerica - Savannah   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.20   Property               Hover-Davis   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.21   Property               Jade-Sterling - OH   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.22   Property               Fitz Aerospace   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.23   Property               MVP Charleston   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.24   Property               Paragon Tech   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.25   Property               Aramsco and Bulls Eye   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.26   Property               Shale-Inland   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.27   Property               M.P. Pumps   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.28   Property               TestAmerica - Pensacola   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.29   Property               Microfinish   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.30   Property               MVP Mayfield   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.31   Property               Builders FirstSource   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.32   Property               Banner   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.33   Property               SET - IN   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.34   Property               Progressive Metal   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.35   Property               Universal Pool - 166th   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.36   Property               SITEL   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.37   Property               TestAmerica - Tallahassee   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.38   Property               Texas Die Casting   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
3.39   Property               TestAmerica - Corpus Christi   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   25,684,028   2,002,272   23,681,755   6/30/2016   6   Annualized   28,855,012   2,256,434
5   Loan   12   GSMC   GSMC   935 Madison Avenue   N/A   N/A   N/A   N/A   N/A   Not Available   5,514,740   626,403
6   Loan   22   GSMC   GSMC   Lasko Portfolio   N/A   N/A   N/A   N/A   N/A   Not Available   6,928,350   207,851
6.01   Property               Lasko Franklin   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
6.02   Property               Lasko Fort Worth   N/A   N/A   N/A   N/A   N/A   Not Available   N/A   N/A
7   Loan       GSMC   GSMC   Writer Square   7,681,603   2,833,229   4,848,374   10/31/2016   12   Trailing 12   7,941,395   2,887,381
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   N/A   N/A   N/A   N/A   N/A   Not Available   13,067,185   261,344
9   Loan       GSMC   GSMC   700 Broadway   7,687,762   2,726,533   4,961,229   10/31/2016   12   Trailing 12   8,546,181   3,065,841
10   Loan       GSMC   GSMC   Lyric Centre   9,952,913   4,494,723   5,458,191   9/30/2016   12   Trailing 12   9,929,386   4,234,963
11   Loan       GSMC   GSMC   River Front Shopping Center   5,264,670   1,395,441   3,869,229   9/30/2016   12   Trailing 12   5,267,667   1,490,277

 

A-1-15

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Most Recent EGI (if past 2015) ($)   Most Recent Expenses (if past 2015) ($)   Most Recent NOI (if past 2015) ($)   Most Recent NOI Date (if past 2015)   Most Recent # of months   Most Recent Description   Underwritten EGI ($)   Underwritten Expenses ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   18,335,821   4,522,579   13,813,242   11/30/2016   12   Trailing 12   17,587,543   4,418,603
12.01   Property               Queenstown Premium Outlets   11,894,003   2,871,007   9,022,996   11/30/2016   12   Trailing 12   11,247,139   2,788,826
12.02   Property               Pismo Beach Premium Outlets   6,441,818   1,651,572   4,790,246   11/30/2016   12   Trailing 12   6,340,404   1,629,776
13   Loan       GSMC   GSMC   RSI Distribution Center   N/A   N/A   N/A   N/A   N/A   Not Available   3,324,688   33,247
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   40,028,492   18,278,475   21,750,017   6/30/2016   12   Trailing 12   42,284,293   17,493,124
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   3,799,165   745,927   3,053,238   12/31/2016   12   Trailing 12   3,982,844   763,749
16   Loan       GSMC   GSMC   20 West 37th Street   3,586,341   1,300,777   2,285,564   10/31/2016   12   Trailing 12   3,567,859   1,285,067
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   40,103,592   14,428,936   25,674,656   9/30/2016   12   Trailing 12   36,352,465   10,939,034
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   30,617,936   11,311,869   19,306,067   8/30/2016   12   Trailing 12   33,430,325   11,593,947
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   N/A   N/A   N/A   N/A   N/A   Not Available   1,999,221   377,323
20   Loan   34   GSMC   GSMC   Largo 95   2,379,843   802,693   1,577,150   9/30/2016   12   Trailing 12   2,877,991   825,578
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   4,904,591   2,413,691   2,490,900   12/31/2016   12   Trailing 12   4,891,156   2,426,275
22   Loan       GSMC   GSMC   Market at Cedar Hill   1,333,159   672,140   661,019   10/31/2016   12   Trailing 12   1,930,514   650,389
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   4,174,941   2,192,240   1,982,701   9/30/2016   12   Trailing 12   4,163,576   2,327,107
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   N/A   N/A   N/A   N/A   N/A   Not Available   1,082,266   153,707
25   Loan       GSMC   GSMC   Lancaster DMV   N/A   N/A   N/A   N/A   N/A   Not Available   1,296,643   297,498
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   N/A   N/A   N/A   N/A   N/A   Not Available   616,725   13,245
27   Loan       GSMC   GSMC   Best Buy Braintree   N/A   N/A   N/A   N/A   N/A   Not Available   681,127   21,003
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   N/A   N/A   N/A   N/A   N/A   Not Available   692,232   111,822
29   Loan       GSMC   GSMC   Aurora Commons   884,240   305,511   578,729   11/30/2016   12   Trailing 12   922,145   338,846
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   N/A   N/A   N/A   N/A   N/A   Not Available   621,617   18,649
31   Loan       GSMC   GSMC   Mills Shopping Center   517,421   125,579   391,842   10/1/2016   12   Trailing 12   522,634   117,816
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   686,617   193,828   492,789   12/31/2016   12   Trailing 12   636,434   191,853

 

A-1-16

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)   Underwritten NCF DSCR (x) (4)   Debt Yield on Underwritten Net Cash Flow (%)   Appraised Value ($)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   35,656,824   12.0%   102,741   530,571   35,023,512   2.98   11.8%   710,000,000
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   24,626,306   10.1%   33,583   761,810   23,830,913   2.28   9.8%   404,000,000
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   31,765,579   10.4%   629,873   1,783,576   29,352,131   2.12   9.6%   456,000,000
3.01   Property               Hannibal   N/A       N/A   0   3,988,115           55,500,000
3.02   Property               Kraco   N/A       N/A   0   2,841,945           41,000,000
3.03   Property               New WinCup - Phoenix   N/A       N/A   0   1,596,979           29,700,000
3.04   Property               Worlds Finest Chocolates   N/A       N/A   0   1,309,206           20,000,000
3.05   Property               SET - MI   N/A       N/A   0   1,333,913           19,400,000
3.06   Property               Plaid - Decatur   N/A       N/A   0   1,227,133           15,800,000
3.07   Property               Oracle Packaging   N/A       N/A   0   964,701           15,675,000
3.08   Property               TestAmerica - West SAC   N/A       N/A   0   1,060,409           14,500,000
3.09   Property               TestAmerica - Arvada   N/A       N/A   0   753,638           12,100,000
3.10   Property               Northwest Mailing Service   N/A       N/A   0   932,907           11,600,000
3.11   Property               Lyons   N/A       N/A   0   730,517           11,150,000
3.12   Property               Wilbert Plastics   N/A       N/A   0   701,696           10,880,000
3.13   Property               Angstrom Graphics   N/A       N/A   0   695,720           10,800,000
3.14   Property               New WinCup - Stone Mountain   N/A       N/A   0   722,727           10,750,000
3.15   Property               Universal Pool - Armory   N/A       N/A   0   653,918           10,100,000
3.16   Property               Jade-Sterling - IL   N/A       N/A   0   820,689           9,000,000
3.17   Property               Plaid - Norcross   N/A       N/A   0   677,922           9,000,000
3.18   Property               Phillips and Temro   N/A       N/A   0   528,707           8,850,000
3.19   Property               TestAmerica - Savannah   N/A       N/A   0   570,146           8,800,000
3.20   Property               Hover-Davis   N/A       N/A   0   781,819           8,700,000
3.21   Property               Jade-Sterling - OH   N/A       N/A   0   678,884           8,650,000
3.22   Property               Fitz Aerospace   N/A       N/A   0   530,137           8,000,000
3.23   Property               MVP Charleston   N/A       N/A   0   549,741           7,300,000
3.24   Property               Paragon Tech   N/A       N/A   0   630,024           7,200,000
3.25   Property               Aramsco and Bulls Eye   N/A       N/A   0   434,864           6,900,000
3.26   Property               Shale-Inland   N/A       N/A   0   464,522           6,500,000
3.27   Property               M.P. Pumps   N/A       N/A   0   377,772           5,370,000
3.28   Property               TestAmerica - Pensacola   N/A       N/A   0   402,385           5,200,000
3.29   Property               Microfinish   N/A       N/A   0   252,294           4,350,000
3.30   Property               MVP Mayfield   N/A       N/A   0   306,233           4,325,000
3.31   Property               Builders FirstSource   N/A       N/A   0   243,400           3,940,000
3.32   Property               Banner   N/A       N/A   0   320,499           3,750,000
3.33   Property               SET - IN   N/A       N/A   0   259,727           3,400,000
3.34   Property               Progressive Metal   N/A       N/A   0   244,716           3,070,000
3.35   Property               Universal Pool - 166th   N/A       N/A   0   176,420           2,950,000
3.36   Property               SITEL   N/A       N/A   0   192,959           2,730,000
3.37   Property               TestAmerica - Tallahassee   N/A       N/A   0   165,194           2,150,000
3.38   Property               Texas Die Casting   N/A       N/A   0   139,289           2,100,000
3.39   Property               TestAmerica - Corpus Christi   N/A       N/A   0   90,264           1,450,000
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   26,598,577   19.3%   127,012   309,591   26,161,975   4.74   19.0%   345,500,000
5   Loan   12   GSMC   GSMC   935 Madison Avenue   4,888,336   7.0%   135   49,116   4,839,085   1.48   6.9%   145,100,000
6   Loan   22   GSMC   GSMC   Lasko Portfolio   6,720,500   10.2%   444,925   338,143   5,937,431   1.42   9.0%   105,330,000
6.01   Property               Lasko Franklin   N/A       N/A   0   3,396,446           69,260,000
6.02   Property               Lasko Fort Worth   N/A       N/A   0   2,540,985           36,070,000
7   Loan       GSMC   GSMC   Writer Square   5,054,014   8.5%   36,141   240,414   4,777,459   1.55   8.0%   95,500,000
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   12,805,841   12.4%   122,973   273,907   12,408,961   1.98   12.0%   150,000,000
9   Loan       GSMC   GSMC   700 Broadway   5,480,339   10.7%   63,716   264,400   5,152,223   2.27   10.1%   83,000,000
10   Loan       GSMC   GSMC   Lyric Centre   5,694,423   11.9%   76,409   490,097   5,127,917   2.51   10.7%   87,000,000
11   Loan       GSMC   GSMC   River Front Shopping Center   3,777,390   8.5%   22,868   108,624   3,645,898   1.83   8.2%   68,000,000

 

A-1-17

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)   Underwritten NCF DSCR (x) (4)   Debt Yield on Underwritten Net Cash Flow (%)   Appraised Value ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   13,168,940   13.0%   74,235   389,283   12,705,422   2.36   12.6%   198,000,000
12.01   Property               Queenstown Premium Outlets   8,458,312       52,123   254,387   8,151,802           127,000,000
12.02   Property               Pismo Beach Premium Outlets   4,710,628       22,112   134,895   4,553,620           71,000,000
13   Loan       GSMC   GSMC   RSI Distribution Center   3,291,442   9.8%   150,000   133,000   3,008,442   1.78   9.0%   56,400,000
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   24,791,170   19.1%   279,876   1,398,618   23,112,676   6.71   17.8%   477,000,000
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   3,219,095   11.5%   57,737   327,177   2,834,181   1.49   10.1%   36,300,000
16   Loan       GSMC   GSMC   20 West 37th Street   2,282,792   8.3%   15,420   120,873   2,146,499   1.63   7.8%   54,000,000
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   25,413,431   12.1%   59,084   0   25,354,347   2.75   12.1%   379,800,000
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   21,836,378   17.9%   97,812   521,097   21,217,470   4.66   17.4%   450,000,000
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   1,621,899   8.7%   5,359   23,924   1,592,616   1.32   8.5%   25,000,000
20   Loan   34   GSMC   GSMC   Largo 95   2,052,413   12.5%   41,943   113,747   1,896,723   1.78   11.6%   22,100,000
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   2,464,881   15.5%   244,558   0   2,220,323   1.93   13.9%   25,600,000
22   Loan       GSMC   GSMC   Market at Cedar Hill   1,280,126   9.0%   19,257   56,217   1,204,651   1.28   8.5%   18,950,000
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   1,836,470   15.7%   166,543   0   1,669,927   2.21   14.3%   19,550,000
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   928,559   8.7%   4,693   21,914   901,952   1.37   8.4%   15,200,000
25   Loan       GSMC   GSMC   Lancaster DMV   999,145   10.5%   5,504   27,522   966,119   1.43   10.2%   15,750,000
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   603,480   8.6%   2,223   0   601,257   1.35   8.6%   10,420,000
27   Loan       GSMC   GSMC   Best Buy Braintree   660,124   10.0%   N/A   7,500   652,624   2.02   9.9%   13,200,000
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   580,410   10.0%   3,396   1,088   575,926   1.55   10.0%   9,700,000
29   Loan       GSMC   GSMC   Aurora Commons   583,299   10.4%   13,578   35,554   534,167   1.51   9.5%   7,550,000
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   602,969   13.4%   4,302   9,928   588,739   2.86   13.1%   11,600,000
31   Loan       GSMC   GSMC   Mills Shopping Center   404,818   9.3%   1,910   11,173   391,736   1.35   9.0%   6,000,000
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   444,581   11.1%   4,266   12,021   428,294   1.68   10.7%   7,700,000

 

A-1-18

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Appraisal Date   As Stabilized Appraised Value ($)   As Stabilized Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   11/1/2016   NAP   NAP   41.7%   41.7%   99.1%   11/1/2016   NAP   NAP
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   12/14/2016   430,000,000   12/14/2018   60.1%   56.5%   86.3%   2/1/2017   NAP   NAP
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   12/31/2015   NAP   NAP   67.3%   64.2%   100.0%       NAP   NAP
3.01   Property               Hannibal   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.02   Property               Kraco   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.03   Property               New WinCup - Phoenix   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.04   Property               Worlds Finest Chocolates   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.05   Property               SET - MI   11/13/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.06   Property               Plaid - Decatur   8/18/2016   21,000,000   11/1/2017           100.0%   9/1/2016   NAP   NAP
3.07   Property               Oracle Packaging   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.08   Property               TestAmerica - West SAC   11/15/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.09   Property               TestAmerica - Arvada   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.10   Property               Northwest Mailing Service   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.11   Property               Lyons   11/13/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.12   Property               Wilbert Plastics   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.13   Property               Angstrom Graphics   11/12/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.14   Property               New WinCup - Stone Mountain   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.15   Property               Universal Pool - Armory   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.16   Property               Jade-Sterling - IL   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.17   Property               Plaid - Norcross   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.18   Property               Phillips and Temro   11/12/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.19   Property               TestAmerica - Savannah   11/12/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.20   Property               Hover-Davis   11/15/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.21   Property               Jade-Sterling - OH   11/12/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.22   Property               Fitz Aerospace   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.23   Property               MVP Charleston   11/15/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.24   Property               Paragon Tech   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.25   Property               Aramsco and Bulls Eye   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.26   Property               Shale-Inland   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.27   Property               M.P. Pumps   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.28   Property               TestAmerica - Pensacola   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.29   Property               Microfinish   11/13/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.30   Property               MVP Mayfield   11/13/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.31   Property               Builders FirstSource   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.32   Property               Banner   11/12/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.33   Property               SET - IN   11/13/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.34   Property               Progressive Metal   11/13/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.35   Property               Universal Pool - 166th   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.36   Property               SITEL   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.37   Property               TestAmerica - Tallahassee   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.38   Property               Texas Die Casting   11/10/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
3.39   Property               TestAmerica - Corpus Christi   11/11/2015   NAP   NAP           100.0%   9/1/2016   NAP   NAP
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   12/1/2016   NAP   NAP   39.9%   39.9%   100.0%   10/1/2016   NAP   NAP
5   Loan   12   GSMC   GSMC   935 Madison Avenue   12/12/2016   148,400,000   7/1/2017   48.2%   47.2%   77.5%   1/1/2017   NAP   NAP
6   Loan   22   GSMC   GSMC   Lasko Portfolio   12/19/2016   NAP   NAP   62.3%   57.4%   100.0%       NAP   NAP
6.01   Property               Lasko Franklin   12/19/2016   NAP   NAP           100.0%   2/9/2017   NAP   NAP
6.02   Property               Lasko Fort Worth   12/19/2016   NAP   NAP           100.0%   2/9/2017   NAP   NAP
7   Loan       GSMC   GSMC   Writer Square   11/10/2016   NAP   NAP   62.4%   62.4%   88.1%   1/24/2017   NAP   NAP
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   12/2/2016   NAP   NAP   69.1%   60.4%   100.0%   1/1/2017   NAP   NAP
9   Loan       GSMC   GSMC   700 Broadway   10/18/2016   NAP   NAP   61.4%   61.4%   97.9%   8/1/2016   NAP   NAP
10   Loan       GSMC   GSMC   Lyric Centre   11/6/2016   NAP   NAP   55.2%   55.2%   89.5%   12/19/2016   NAP   NAP
11   Loan       GSMC   GSMC   River Front Shopping Center   10/20/2016   NAP   NAP   65.0%   65.0%   100.0%   12/8/2016   NAP   NAP

 

A-1-19

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Appraisal Date   As Stabilized Appraised Value ($)   As Stabilized Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   Various   NAP   NAP   51.0%   39.9%   92.8%       NAP   NAP
12.01   Property               Queenstown Premium Outlets   8/7/2016   NAP   NAP           90.8%   12/6/2016   NAP   NAP
12.02   Property               Pismo Beach Premium Outlets   8/10/2016   NAP   NAP           96.9%   12/6/2016   NAP   NAP
13   Loan       GSMC   GSMC   RSI Distribution Center   12/20/2016   NAP   NAP   59.4%   59.4%   100.0%   12/15/2016   NAP   NAP
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   9/6/2016   NAP   NAP   27.3%   27.3%   86.7%   10/1/2016   NAP   NAP
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   12/6/2016   37,000,000   5/1/2017   74.6%   62.6%   81.8%   12/2/2016   NAP   NAP
16   Loan       GSMC   GSMC   20 West 37th Street   11/15/2016   NAP   NAP   50.9%   50.9%   100.0%   11/1/2016   NAP   NAP
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   12/22/2016   NAP   NAP   55.3%   55.3%   100.0%   1/13/2017   NAP   NAP
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   9/20/2016   NAP   NAP   27.1%   27.1%   93.3%   8/16/2016   NAP   NAP
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   11/3/2016   25,300,000   5/1/2017   74.8%   60.9%   90.2%   12/1/2016   NAP   NAP
20   Loan   34   GSMC   GSMC   Largo 95   11/28/2016   NAP   NAP   74.2%   62.8%   96.7%   10/25/2016   NAP   NAP
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   11/30/2016   NAP   NAP   62.3%   47.1%   83.7%   12/31/2016   140.36   117.50
22   Loan       GSMC   GSMC   Market at Cedar Hill   11/30/2016   NAP   NAP   74.9%   65.2%   94.2%   1/11/2017   NAP   NAP
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   11/11/2016   NAP   NAP   59.8%   51.8%   75.5%   9/30/2016   131.52   99.30
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   8/26/2016   15,300,000   11/9/2016   70.4%   61.4%   100.0%   11/1/2016   NAP   NAP
25   Loan       GSMC   GSMC   Lancaster DMV   1/1/2017   NAP   NAP   60.2%   45.3%   100.0%   1/1/2017   NAP   NAP
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   8/2/2016   NAP   NAP   67.2%   61.8%   100.0%   11/29/2016   NAP   NAP
27   Loan       GSMC   GSMC   Best Buy Braintree   12/1/2016   NAP   NAP   50.0%   50.0%   100.0%   10/17/2016   NAP   NAP
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   10/21/2016   10,200,000   3/1/2017   59.6%   52.3%   89.0%   1/31/2017   NAP   NAP
29   Loan       GSMC   GSMC   Aurora Commons   12/22/2016   NAP   NAP   74.5%   64.1%   91.4%   1/1/2017   NAP   NAP
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   12/1/2016   NAP   NAP   38.8%   38.8%   100.0%   9/18/2016   NAP   NAP
31   Loan       GSMC   GSMC   Mills Shopping Center   7/29/2016   NAP   NAP   72.5%   63.2%   100.0%   7/12/2016   NAP   NAP
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   1/4/2017   NAP   NAP   51.9%   47.8%   100.0%   1/24/2017   NAP   NAP

 

A-1-20

 

 

GSMS 2017-GS5 Annex A-1                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)   Second Largest Tenant   Second Largest Tenant Sq Ft   Second Largest Tenant Lease Expiration (6)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   Ziff Brothers Investments, L.L.C.   287,030   4/30/2021   Manufacturers & Traders Trust Company   102,622   3/31/2023
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   CFTC   289,295   9/30/2025   MedStar Health   112,363   8/31/2031
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio                        
3.01   Property               Hannibal   Hannibal Industries, Inc   429,122   3/31/2028   NAP        
3.02   Property               Kraco   Kraco Enterprises, LLC   364,440   8/31/2028   NAP        
3.03   Property               New WinCup - Phoenix   New WinCup Holdings, Inc.   322,070   12/31/2026   NAP        
3.04   Property               Worlds Finest Chocolates   World’s Finest Chocolate, Inc.   434,252   7/31/2027   NAP        
3.05   Property               SET - MI   SET Enterprises, Inc.   284,351   6/30/2031   NAP        
3.06   Property               Plaid - Decatur   Plaid Enterprises, Inc.   282,514   10/31/2024   NAP        
3.07   Property               Oracle Packaging   Oracle Flexible Packaging, Inc.   437,911   7/31/2030   NAP        
3.08   Property               TestAmerica - West SAC   TestAmerica Laboratories, Inc.   66,203   6/30/2027   NAP        
3.09   Property               TestAmerica - Arvada   TestAmerica Laboratories, Inc.   57,966   6/30/2027   NAP        
3.10   Property               Northwest Mailing Service   Precision Dialogue Direct, Inc.   228,032   5/31/2023   NAP        
3.11   Property               Lyons   The Lyons Companies, LLC   172,758   10/31/2027   NAP        
3.12   Property               Wilbert Plastics   Wilbert, Inc.   257,086   12/31/2031   NAP        
3.13   Property               Angstrom Graphics   Angstrom Graphics Inc Midwest   231,505   1/31/2029   NAP        
3.14   Property               New WinCup - Stone Mountain   New WinCup Holdings, Inc.   220,380   12/31/2026   NAP        
3.15   Property               Universal Pool - Armory   Universal Pool Co., Inc.   240,255   8/31/2027   NAP        
3.16   Property               Jade-Sterling - IL   Jade-Sterling Steel Co., Inc.   215,389   4/30/2023   NAP        
3.17   Property               Plaid - Norcross   Plaid Enterprises, Inc.   71,620   10/31/2024   NAP        
3.18   Property               Phillips and Temro   Phillips & Temro Industries Inc.   101,680   12/31/2024   NAP        
3.19   Property               TestAmerica - Savannah   TestAmerica Laboratories, Inc.   54,284   6/30/2027   NAP        
3.20   Property               Hover-Davis   Universal Instruments Corporation   66,100   6/30/2023   NAP        
3.21   Property               Jade-Sterling - OH   Jade-Sterling Steel Co., Inc.   174,511   4/30/2023   NAP        
3.22   Property               Fitz Aerospace   Fitz Aerospace, Inc.   129,000   4/30/2031   NAP        
3.23   Property               MVP Charleston   MVP Group International, Inc   108,000   4/30/2022   NAP        
3.24   Property               Paragon Tech   Paragon Technologies Incorporated   88,857   12/31/2024   NAP        
3.25   Property               Aramsco and Bulls Eye   Aramsco, Inc. & Bulls Eye Environmental, Inc.   99,783   8/31/2024   NAP        
3.26   Property               Shale-Inland   Midland Stamping and Fabricating Corporation   193,789   9/30/2023   NAP        
3.27   Property               M.P. Pumps   M.P. Pumps, Inc.   81,769   6/30/2023   NAP        
3.28   Property               TestAmerica - Pensacola   TestAmerica Laboratories, Inc.   21,911   6/30/2027   NAP        
3.29   Property               Microfinish   Microfinish IPC, LLC   144,786   2/28/2031   NAP        
3.30   Property               MVP Mayfield   MVP Group International, Inc   101,244   4/30/2022   NAP        
3.31   Property               Builders FirstSource   Builder’s FirstSource - Florida, LLC   116,897   11/30/2021   NAP        
3.32   Property               Banner   Banner Service Corporation   58,450   7/31/2020   NAP        
3.33   Property               SET - IN   SET Enterprises, Inc.   117,376   6/30/2031   NAP        
3.34   Property               Progressive Metal   Progressive Metal Manufacturing Company   58,250   6/30/2020   NAP        
3.35   Property               Universal Pool - 166th   Universal Pool Co., Inc.   109,814   8/31/2027   NAP        
3.36   Property               SITEL   SITEL Operating Corporation   46,812   5/31/2027   NAP        
3.37   Property               TestAmerica - Tallahassee   TestAmerica Laboratories, Inc.   16,500   6/30/2027   NAP        
3.38   Property               Texas Die Casting   Texas Die Casting LLC   78,177   10/31/2032   NAP        
3.39   Property               TestAmerica - Corpus Christi   TestAmerica Laboratories, Inc.   14,884   6/30/2027   NAP        
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   Human Genome Sciences, Inc.   635,058   5/31/2026   NAP        
5   Loan   12   GSMC   GSMC   935 Madison Avenue   Nespresso   3,914   6/30/2028   Golden Goose   2,206   4/7/2027
6   Loan   22   GSMC   GSMC   Lasko Portfolio                        
6.01   Property               Lasko Franklin   Lasko Products, Inc.   1,272,575   3/31/2037   NAP        
6.02   Property               Lasko Fort Worth   Lasko Products, Inc.   952,052   3/31/2037   NAP        
7   Loan       GSMC   GSMC   Writer Square   Blue Moon Digital   31,089   9/30/2024   Etkin Johnson Real Estate   8,967   8/31/2020
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   Ericsson, Inc.   491,891   12/31/2031   NAP        
9   Loan       GSMC   GSMC   700 Broadway   Anthem   365,176   12/31/2024   Education Commission of States   16,075   11/30/2023
10   Loan       GSMC   GSMC   Lyric Centre   Bailey Perrin Bailey   31,726   9/30/2018   Medical Center Enterprises, Inc.   23,717   12/31/2029
11   Loan       GSMC   GSMC   River Front Shopping Center   Bed Bath & Beyond   24,080   1/31/2022   Michaels   21,316   2/28/2022

 

A-1-21

 

 

GSMS 2017-GS5 Annex A-1                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Largest Tenant   Largest Tenant Sq Ft   Largest Tenant Lease Expiration (6)   Second Largest Tenant   Second Largest Tenant Sq Ft   Second Largest Tenant Lease Expiration (6)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets                        
12.01   Property               Queenstown Premium Outlets   V.F. Factory Outlet   20,862   5/31/2019   Old Navy   13,000   6/30/2021
12.02   Property               Pismo Beach Premium Outlets   Polo Ralph Lauren   10,000   1/31/2021   Bass   8,500   3/31/2017
13   Loan       GSMC   GSMC   RSI Distribution Center   RSI Home Products, Inc.   1,000,000   8/31/2029   NAP        
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   American Medical Association   289,452   8/31/2028   Latham & Watkins   143,475   3/31/2029
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   Enthalpy Analytical   52,180   12/31/2022   Advisory Board Company, Inc.   31,744   4/30/2023
16   Loan       GSMC   GSMC   20 West 37th Street   451 Group Inc   13,000   2/28/2020   Fino Consulting LLC   7,100   12/17/2019
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   GSA (DoD) Pentagon II (Taylor)   558,187   4/30/2023   GSA (DoD) Pentagon I (Polk)   353,631   9/14/2025
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   Twitch   84,035   8/18/2021   Benefit Cosmetics, LLC   61,917   8/31/2020
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   Noodle Analytics   2,622   6/30/2019   Caterpillar, Inc.   2,622   6/30/2018
20   Loan   34   GSMC   GSMC   Largo 95   Prince George’s County, Maryland   39,217   12/31/2023   Metropolitan Baptist Church   30,829   1/31/2026
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   NAP           NAP        
22   Loan       GSMC   GSMC   Market at Cedar Hill   Burlington Coat Factory   48,136   2/28/2027   Home Zone   31,829   3/31/2027
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   NAP           NAP        
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   Verizon   4,000   11/30/2026   Fuzzy’s Taco   3,500   9/30/2026
25   Loan       GSMC   GSMC   Lancaster DMV   State of California   27,522   1/31/2037   NAP        
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   Walgreen Co.   14,820   10/31/2082   NAP        
27   Loan       GSMC   GSMC   Best Buy Braintree   Best Buy   36,859   1/31/2020   NAP        
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   RAK Outfitters   4,000   10/31/2026   Tazikis   3,022   9/30/2026
29   Loan       GSMC   GSMC   Aurora Commons   Marc’s Grocery   42,828   6/30/2022   Ultimate Car Wash (GL)   4,964   12/31/2017
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   Best Buy   42,820   3/31/2027   NAP        
31   Loan       GSMC   GSMC   Mills Shopping Center   Aspen Dental   3,138   10/31/2026   Five Guys   3,000   10/31/2019
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   County of Ventura   7,043   3/31/2019   97 Cent Store   6,615   6/14/2017

 

A-1-22

 

 

GSMS 2017-GS5 Annex A-1                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Third Largest Tenant   Third Largest Tenant Sq Ft   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   Egon-Zehnder International   26,300   5/31/2022   CITCO (USA) Holdings Inc.   22,864   6/30/2028
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   AT&T Corp   83,721   3/31/2023   Jackson & Campbell   49,469   5/31/2020
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio                        
3.01   Property               Hannibal   NAP           NAP        
3.02   Property               Kraco   NAP           NAP        
3.03   Property               New WinCup - Phoenix   NAP           NAP        
3.04   Property               Worlds Finest Chocolates   NAP           NAP        
3.05   Property               SET - MI   NAP           NAP        
3.06   Property               Plaid - Decatur   NAP           NAP        
3.07   Property               Oracle Packaging   NAP           NAP        
3.08   Property               TestAmerica - West SAC   NAP           NAP        
3.09   Property               TestAmerica - Arvada   NAP           NAP        
3.10   Property               Northwest Mailing Service   NAP           NAP        
3.11   Property               Lyons   NAP           NAP        
3.12   Property               Wilbert Plastics   NAP           NAP        
3.13   Property               Angstrom Graphics   NAP           NAP        
3.14   Property               New WinCup - Stone Mountain   NAP           NAP        
3.15   Property               Universal Pool - Armory   NAP           NAP        
3.16   Property               Jade-Sterling - IL   NAP           NAP        
3.17   Property               Plaid - Norcross   NAP           NAP        
3.18   Property               Phillips and Temro   NAP           NAP        
3.19   Property               TestAmerica - Savannah   NAP           NAP        
3.20   Property               Hover-Davis   NAP           NAP        
3.21   Property               Jade-Sterling - OH   NAP           NAP        
3.22   Property               Fitz Aerospace   NAP           NAP        
3.23   Property               MVP Charleston   NAP           NAP        
3.24   Property               Paragon Tech   NAP           NAP        
3.25   Property               Aramsco and Bulls Eye   NAP           NAP        
3.26   Property               Shale-Inland   NAP           NAP        
3.27   Property               M.P. Pumps   NAP           NAP        
3.28   Property               TestAmerica - Pensacola   NAP           NAP        
3.29   Property               Microfinish   NAP           NAP        
3.30   Property               MVP Mayfield   NAP           NAP        
3.31   Property               Builders FirstSource   NAP           NAP        
3.32   Property               Banner   NAP           NAP        
3.33   Property               SET - IN   NAP           NAP        
3.34   Property               Progressive Metal   NAP           NAP        
3.35   Property               Universal Pool - 166th   NAP           NAP        
3.36   Property               SITEL   NAP           NAP        
3.37   Property               TestAmerica - Tallahassee   NAP           NAP        
3.38   Property               Texas Die Casting   NAP           NAP        
3.39   Property               TestAmerica - Corpus Christi   NAP           NAP        
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   NAP           NAP        
5   Loan   12   GSMC   GSMC   935 Madison Avenue   Moynat   2,160   12/31/2025   Aquazzura   2,153   2/13/2026
6   Loan   22   GSMC   GSMC   Lasko Portfolio                        
6.01   Property               Lasko Franklin   NAP           NAP        
6.02   Property               Lasko Fort Worth   NAP           NAP        
7   Loan       GSMC   GSMC   Writer Square   Roberts Levin Rosenberg PC   8,742   11/30/2018   3 Bear Energy, LLC   8,231   5/31/2019
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   NAP           NAP        
9   Loan       GSMC   GSMC   700 Broadway   Five Stars Loyalty   15,901   11/30/2021   Timpte Industries   8,360   4/30/2020
10   Loan       GSMC   GSMC   Lyric Centre   Clark, Love & Hutson   22,551   1/31/2019   Doyle, Restrepo, Harvin & Robbins   15,939   9/30/2018
11   Loan       GSMC   GSMC   River Front Shopping Center   Pier 1 Imports   10,866   2/28/2022   Harmon Beauty   6,008   1/31/2018

 

A-1-23

 

 

GSMS 2017-GS5 Annex A-1                            
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Third Largest Tenant   Third Largest Tenant Sq Ft   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets                        
12.01   Property               Queenstown Premium Outlets   Nike Factory Store   13,000   4/30/2018   Polo Ralph Lauren   10,000   7/25/2021
12.02   Property               Pismo Beach Premium Outlets   Dress Barn   7,500   6/30/2021   Nike Factory Store   7,500   2/28/2019
13   Loan       GSMC   GSMC   RSI Distribution Center   NAP           NAP        
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   SmithBucklin Corporation   115,129   12/31/2027   Swanson Martin & Bell   78,935   5/31/2022
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   NCI Information Systems, Inc.   29,024   10/31/2017   The Goulet Pen Company   23,494   4/30/2025
16   Loan       GSMC   GSMC   20 West 37th Street   Goldstar Jewellery LLC   6,500   8/31/2017   Raytik Ltd   6,500   12/31/2022
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   NAP           NAP        
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   Acxiom   51,700   5/4/2022   Lithium Technologies, Inc.   50,886   8/31/2018
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   Bancorp   2,622   4/15/2020   First Look Services   2,622   11/30/2021
20   Loan   34   GSMC   GSMC   Largo 95   Prince George’s County Police Department   16,729   2/28/2022   State of Maryland   14,613   6/30/2026
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   NAP           NAP        
22   Loan       GSMC   GSMC   Market at Cedar Hill   Cato of Texas   6,000   2/1/2020   B&B Bicycles   5,400   10/31/2021
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   NAP           NAP        
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   Café Zupas   3,500   2/28/2026   Farmer Boys (Ground Lease)   3,200   12/31/2036
25   Loan       GSMC   GSMC   Lancaster DMV   NAP           NAP        
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   NAP           NAP        
27   Loan       GSMC   GSMC   Best Buy Braintree   NAP           NAP        
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   Chipotle   2,241   10/31/2026   Lush Nails   2,154   12/31/2026
29   Loan       GSMC   GSMC   Aurora Commons   Papous Tap & Grille   4,782   4/30/2021   Mazzulos   4,200   8/31/2018
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   NAP           NAP        
31   Loan       GSMC   GSMC   Mills Shopping Center   Select Comfort   2,654   1/31/2022   T-Mobile   2,000   10/31/2020
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   DMV   4,135   8/31/2018   Sprint PCS Assets, LLC   2,806   6/30/2017

 

A-1-24

 

 

GSMS 2017-GS5 Annex A-1                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft   Fifth Largest Tenant Lease Expiration (6)   Environmental Phase I Report Date   Environmental Phase II   Environmental Phase II Report Date   Engineering Report Date
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   MFA Financial Inc   21,014   6/30/2020   11/9/2016   No   NAP   11/10/2016
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   AON Service Corporation   34,489   2/29/2020   12/28/2016   No   NAP   12/28/2016
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio                            
3.01   Property               Hannibal   NAP           12/4/2015   No   NAP   12/8/2015
3.02   Property               Kraco   NAP           12/7/2015   No   NAP   12/7/2015
3.03   Property               New WinCup - Phoenix   NAP           12/7/2015   No   NAP   12/8/2015
3.04   Property               Worlds Finest Chocolates   NAP           12/4/2015   No   NAP   12/11/2015
3.05   Property               SET - MI   NAP           12/4/2015   No   NAP   12/7/2015
3.06   Property               Plaid - Decatur   NAP           12/4/2015   No   NAP   12/4/2015
3.07   Property               Oracle Packaging   NAP           12/8/2015   No   NAP   12/4/2015
3.08   Property               TestAmerica - West SAC   NAP           12/2/2015   No   NAP   12/4/2015
3.09   Property               TestAmerica - Arvada   NAP           12/4/2015   No   NAP   12/7/2015
3.10   Property               Northwest Mailing Service   NAP           12/4/2015   No   NAP   12/9/2015
3.11   Property               Lyons   NAP           12/4/2015   No   NAP   12/7/2015
3.12   Property               Wilbert Plastics   NAP           12/4/2015   No   NAP   12/7/2015
3.13   Property               Angstrom Graphics   NAP           12/8/2015   No   NAP   12/7/2015
3.14   Property               New WinCup - Stone Mountain   NAP           12/4/2015   No   NAP   12/4/2015
3.15   Property               Universal Pool - Armory   NAP           12/4/2015   No   NAP   12/14/2015
3.16   Property               Jade-Sterling - IL   NAP           12/4/2015   No   NAP   12/10/2015
3.17   Property               Plaid - Norcross   NAP           12/4/2015   No   NAP   12/4/2015
3.18   Property               Phillips and Temro   NAP           12/4/2015   No   NAP   12/7/2015
3.19   Property               TestAmerica - Savannah   NAP           12/4/2015   No   NAP   12/7/2015
3.20   Property               Hover-Davis   NAP           12/7/2015   No   NAP   12/4/2015
3.21   Property               Jade-Sterling - OH   NAP           12/4/2015, 12/7/2015   No   NAP   12/4/2015, 12/7/2015
3.22   Property               Fitz Aerospace   NAP           12/4/2015   No   NAP   12/4/2015
3.23   Property               MVP Charleston   NAP           12/4/2015   No   NAP   12/9/2015
3.24   Property               Paragon Tech   NAP           12/4/2015   No   NAP   12/7/2015
3.25   Property               Aramsco and Bulls Eye   NAP           12/4/2015   No   NAP   12/4/2015
3.26   Property               Shale-Inland   NAP           12/4/2015   No   NAP   12/10/2015
3.27   Property               M.P. Pumps   NAP           12/4/2015   No   NAP   12/7/2015
3.28   Property               TestAmerica - Pensacola   NAP           12/7/2015   No   NAP   12/7/2015
3.29   Property               Microfinish   NAP           12/4/2015   No   NAP   12/7/2015
3.30   Property               MVP Mayfield   NAP           12/7/2015   No   NAP   12/4/2015
3.31   Property               Builders FirstSource   NAP           12/3/2015   No   NAP   12/7/2015
3.32   Property               Banner   NAP           12/4/2015   No   NAP   12/7/2015
3.33   Property               SET - IN   NAP           12/4/2015   No   NAP   12/7/2015
3.34   Property               Progressive Metal   NAP           12/4/2015   No   NAP   12/7/2015
3.35   Property               Universal Pool - 166th   NAP           12/4/2015   No   NAP   12/9/2015
3.36   Property               SITEL   NAP           12/7/2015   No   NAP   12/3/2015
3.37   Property               TestAmerica - Tallahassee   NAP           12/7/2015   No   NAP   12/7/2015
3.38   Property               Texas Die Casting   NAP           12/7/2015   No   NAP   12/7/2015
3.39   Property               TestAmerica - Corpus Christi   NAP           12/4/2015   No   NAP   12/7/2015
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   NAP           12/22/2016   No   NAP   12/22/2016
5   Loan   12   GSMC   GSMC   935 Madison Avenue   NAP           12/23/2016   No   NAP   12/23/2016
6   Loan   22   GSMC   GSMC   Lasko Portfolio                            
6.01   Property               Lasko Franklin   NAP           11/9/2016   No   NAP   12/8/2016
6.02   Property               Lasko Fort Worth   NAP           11/7/2016, 11/8/2016   No   NAP   12/7/2016, 12/8/2016
7   Loan       GSMC   GSMC   Writer Square   Hall Render Killian Heath & Lyman   7,207   12/31/2020   12/2/2016   No   NAP   11/15/2016
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   NAP           12/5/2016   No   NAP   10/28/2016
9   Loan       GSMC   GSMC   700 Broadway   Orban, Silberman & Poulos   6,309   6/30/2027   9/29/2016   No   NAP   9/29/2016
10   Loan       GSMC   GSMC   Lyric Centre   Bank of Oklahoma   15,455   5/31/2021   11/11/2016   No   NAP   11/10/2016
11   Loan       GSMC   GSMC   River Front Shopping Center   Citibank   5,828   1/31/2022   12/6/2016   No   NAP   11/16/2016

 

A-1-25

 

 

GSMS 2017-GS5 Annex A-1                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft   Fifth Largest Tenant Lease Expiration (6)   Environmental Phase I Report Date   Environmental Phase II   Environmental Phase II Report Date   Engineering Report Date
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets                            
12.01   Property               Queenstown Premium Outlets   Under Armour   9,346   5/31/2026   8/15/2016   No   NAP   8/15/2016
12.02   Property               Pismo Beach Premium Outlets   Lane Bryant   6,570   12/31/2017   8/15/2016   No   NAP   8/15/2016
13   Loan       GSMC   GSMC   RSI Distribution Center   NAP           12/27/2016   No   NAP   12/27/2016
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   BDO USA   66,540   7/31/2027   9/1/2016   No   NAP   9/12/2016
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   EdgeConneX Richmond Holding, LLC   18,057   6/30/2025   12/12/2016   No   NAP   12/13/2016
16   Loan       GSMC   GSMC   20 West 37th Street   Kenneth Jay Lane, Inc   6,500   9/30/2019   11/22/2016   No   NAP   11/28/2016
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   NAP           12/29/2016   No   NAP   12/29/2016
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   Nitro PDF, Inc.   26,975   10/28/2018   9/30/2016   No   NAP   9/29/2016
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   Sprout Social   2,622   5/31/2019   12/13/2016   No   NAP   4/5/2016
20   Loan   34   GSMC   GSMC   Largo 95   DVA Healthcare Renal Care, Inc.   10,483   4/30/2020   12/5/2016   No   NAP   12/1/2016
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   NAP           11/11/2016   No   NAP   11/15/2016
22   Loan       GSMC   GSMC   Market at Cedar Hill   Affordable Care   3,263   6/30/2018   12/6/2016   Yes   1/5/2017   12/6/2016
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   NAP           11/15/2016   No   NAP   11/14/2016
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   Pearle Vision   3,200   9/30/2026   9/21/2016   No   NAP   9/15/2016
25   Loan       GSMC   GSMC   Lancaster DMV   NAP           12/8/2016   No   NAP   12/7/2016
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   NAP           12/9/2016   No   NAP   12/9/2016
27   Loan       GSMC   GSMC   Best Buy Braintree   NAP           12/5/2016   No   NAP   12/2/2016
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   Capriottis   2,100   10/31/2026   11/4/2016   No   NAP   11/4/2016
29   Loan       GSMC   GSMC   Aurora Commons   Aurora Spirits   4,050   12/31/2018   1/6/2017   No   NAP   1/6/2017
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   NAP           12/5/2016   No   NAP   12/6/2016
31   Loan       GSMC   GSMC   Mills Shopping Center   Starbucks   1,938   9/30/2026   7/28/2016   No   NAP   7/26/2016
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   El Pollo Loco   2,250   6/30/2024   1/9/2017   No   NAP   1/9/2017

 

A-1-26

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Seismic Report Date   PML or SEL (%)   Earthquake Insurance Required   Upfront RE Tax Reserve ($)   Ongoing RE Tax Reserve ($)   Upfront Insurance Reserve ($)   Ongoing Insurance Reserve ($)   Upfront Replacement Reserve ($)   Ongoing Replacement Reserve ($)
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   NAP   NAP   No   0   0   0   0   0   0
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   NAP   NAP   No   0   0   0   0   0   0
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio           No   0   0   0   0   1,259,746   0
3.01   Property               Hannibal   12/4/2015   18%   No                        
3.02   Property               Kraco   12/4/2015   18%   No                        
3.03   Property               New WinCup - Phoenix   NAP   NAP   No                        
3.04   Property               Worlds Finest Chocolates   NAP   NAP   No                        
3.05   Property               SET - MI   NAP   NAP   No                        
3.06   Property               Plaid - Decatur   NAP   NAP   No                        
3.07   Property               Oracle Packaging   NAP   NAP   No                        
3.08   Property               TestAmerica - West SAC   12/4/2015   9%   No                        
3.09   Property               TestAmerica - Arvada   NAP   NAP   No                        
3.10   Property               Northwest Mailing Service   NAP   NAP   No                        
3.11   Property               Lyons   NAP   NAP   No                        
3.12   Property               Wilbert Plastics   NAP   NAP   No                        
3.13   Property               Angstrom Graphics   NAP   NAP   No                        
3.14   Property               New WinCup - Stone Mountain   NAP   NAP   No                        
3.15   Property               Universal Pool - Armory   NAP   NAP   No                        
3.16   Property               Jade-Sterling - IL   NAP   NAP   No                        
3.17   Property               Plaid - Norcross   NAP   NAP   No                        
3.18   Property               Phillips and Temro   NAP   NAP   No                        
3.19   Property               TestAmerica - Savannah   NAP   NAP   No                        
3.20   Property               Hover-Davis   NAP   NAP   No                        
3.21   Property               Jade-Sterling - OH   NAP   NAP   No                        
3.22   Property               Fitz Aerospace   NAP   NAP   No                        
3.23   Property               MVP Charleston   NAP   NAP   No                        
3.24   Property               Paragon Tech   NAP   NAP   No                        
3.25   Property               Aramsco and Bulls Eye   NAP   NAP   No                        
3.26   Property               Shale-Inland   NAP   NAP   No                        
3.27   Property               M.P. Pumps   NAP   NAP   No                        
3.28   Property               TestAmerica - Pensacola   NAP   NAP   No                        
3.29   Property               Microfinish   NAP   NAP   No                        
3.30   Property               MVP Mayfield   NAP   NAP   No                        
3.31   Property               Builders FirstSource   NAP   NAP   No                        
3.32   Property               Banner   NAP   NAP   No                        
3.33   Property               SET - IN   NAP   NAP   No                        
3.34   Property               Progressive Metal   NAP   NAP   No                        
3.35   Property               Universal Pool - 166th   NAP   NAP   No                        
3.36   Property               SITEL   NAP   NAP   No                        
3.37   Property               TestAmerica - Tallahassee   NAP   NAP   No                        
3.38   Property               Texas Die Casting   NAP   NAP   No                        
3.39   Property               TestAmerica - Corpus Christi   NAP   NAP   No                        
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   NAP   NAP   No   0   0   0   0   0   0
5   Loan   12   GSMC   GSMC   935 Madison Avenue   NAP   NAP   No   0   0   0   0   0   0
6   Loan   22   GSMC   GSMC   Lasko Portfolio           No   0   0   0   0   0   0
6.01   Property               Lasko Franklin   NAP   NAP   No                        
6.02   Property               Lasko Fort Worth   NAP   NAP   No                        
7   Loan       GSMC   GSMC   Writer Square   NAP   NAP   No   0   0   0   0   0   0
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   NAP   NAP   No   0   0   0   0   0   0
9   Loan       GSMC   GSMC   700 Broadway   NAP   NAP   No   225,268   112,634   32,124   5,354   0   5,310
10   Loan       GSMC   GSMC   Lyric Centre   NAP   NAP   No   237,918   118,959   0   0   0   6,367
11   Loan       GSMC   GSMC   River Front Shopping Center   NAP   NAP   No   69,295   69,295   109,665   9,303   0   1,906

 

A-1-27

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Seismic Report Date   PML or SEL (%)   Earthquake Insurance Required   Upfront RE Tax Reserve ($)   Ongoing RE Tax Reserve ($)   Upfront Insurance Reserve ($)   Ongoing Insurance Reserve ($)   Upfront Replacement Reserve ($)   Ongoing Replacement Reserve ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets           No   0   0   0   0   0   0
12.01   Property               Queenstown Premium Outlets   NAP   NAP   No                        
12.02   Property               Pismo Beach Premium Outlets   8/12/2016   8%   No                        
13   Loan       GSMC   GSMC   RSI Distribution Center   NAP   NAP   No   0   0   0   0   0   12,500
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   NAP   NAP   No   0   0   0   0   0   0
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   NAP   NAP   No   59,273   19,758   5,818   2,909   450,000   4,811
16   Loan       GSMC   GSMC   20 West 37th Street   NAP   NAP   No   177,184   59,061   0   0   0   1,606
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   NAP   NAP   No   0   0   0   0   0   0
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   9/29/2016   19%   No   2,208,429   162,477   109,121   15,589   0   11,987
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   12/19/2016   15%   No   39,289   5,781   0   0   0   447
20   Loan   34   GSMC   GSMC   Largo 95   NAP   NAP   No   112,883   22,577   0   0   0   3,495
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   NAP   NAP   No   0   7,453   0   0   0   20,191
22   Loan       GSMC   GSMC   Market at Cedar Hill   NAP   NAP   No   60,589   30,294   0   0   0   1,605
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   NAP   NAP   No   20,199   10,100   0   0   6,958   6,958
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   NAP   NAP   No   0   0   0   0   0   333
25   Loan       GSMC   GSMC   Lancaster DMV   12/7/2016   9%   No   6,595   1,045   0   0   0   459
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   12/9/2016   5%   No   0   0   0   0   0   0
27   Loan       GSMC   GSMC   Best Buy Braintree   NAP   NAP   No   0   0   0   0   0   0
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   NAP   NAP   No   7,801   1,560   0   0   0   285
29   Loan       GSMC   GSMC   Aurora Commons   NAP   NAP   No   0   7,648   2,404   1,202   0   1,132
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   NAP   NAP   No   0   0   0   0   0   0
31   Loan       GSMC   GSMC   Mills Shopping Center   NAP   NAP   No   16,306   4,077   0   0   0   159
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   1/18/2017   18%   No   0   3,421   0   0   0   356

 

A-1-28

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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   GSMC, DBNY   GSMC   350 Park Avenue   228,314   1,829,270   0   2,283,136   0   0   0   0   0
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   0   0   0   0   0   0   0   0   0
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   1,259,746   3,000,000   0   4,500,000   0   0   0   0   0
3.01   Property               Hannibal                                    
3.02   Property               Kraco                                    
3.03   Property               New WinCup - Phoenix                                    
3.04   Property               Worlds Finest Chocolates                                    
3.05   Property               SET - MI                                    
3.06   Property               Plaid - Decatur                                    
3.07   Property               Oracle Packaging                                    
3.08   Property               TestAmerica - West SAC                                    
3.09   Property               TestAmerica - Arvada                                    
3.10   Property               Northwest Mailing Service                                    
3.11   Property               Lyons                                    
3.12   Property               Wilbert Plastics                                    
3.13   Property               Angstrom Graphics                                    
3.14   Property               New WinCup - Stone Mountain                                    
3.15   Property               Universal Pool - Armory                                    
3.16   Property               Jade-Sterling - IL                                    
3.17   Property               Plaid - Norcross                                    
3.18   Property               Phillips and Temro                                    
3.19   Property               TestAmerica - Savannah                                    
3.20   Property               Hover-Davis                                    
3.21   Property               Jade-Sterling - OH                                    
3.22   Property               Fitz Aerospace                                    
3.23   Property               MVP Charleston                                    
3.24   Property               Paragon Tech                                    
3.25   Property               Aramsco and Bulls Eye                                    
3.26   Property               Shale-Inland                                    
3.27   Property               M.P. Pumps                                    
3.28   Property               TestAmerica - Pensacola                                    
3.29   Property               Microfinish                                    
3.30   Property               MVP Mayfield                                    
3.31   Property               Builders FirstSource                                    
3.32   Property               Banner                                    
3.33   Property               SET - IN                                    
3.34   Property               Progressive Metal                                    
3.35   Property               Universal Pool - 166th                                    
3.36   Property               SITEL                                    
3.37   Property               TestAmerica - Tallahassee                                    
3.38   Property               Texas Die Casting                                    
3.39   Property               TestAmerica - Corpus Christi                                    
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   0   0   0   0   0   0   0   0   0
5   Loan   12   GSMC   GSMC   935 Madison Avenue   8,077   0   0   80,772   0   0   0   0   0
6   Loan   22   GSMC   GSMC   Lasko Portfolio   444,925   0   0   0   0   0   0   0   0
6.01   Property               Lasko Franklin                                    
6.02   Property               Lasko Fort Worth                                    
7   Loan       GSMC   GSMC   Writer Square   0   0   0   750,000   0   0   0   0   0
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   0   0   0   0   0   0   0   0   0
9   Loan       GSMC   GSMC   700 Broadway   223,005   0   17,699   0   0   0   0   0   0
10   Loan       GSMC   GSMC   Lyric Centre   0   0   39,796   1,910,230   0   0   112,500   0   0
11   Loan       GSMC   GSMC   River Front Shopping Center   0   0   14,293   514,490   0   0   0   0   0

 

A-1-29

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   0   0   0   0   0   0   0   0   0
12.01   Property               Queenstown Premium Outlets                                    
12.02   Property               Pismo Beach Premium Outlets                                    
13   Loan       GSMC   GSMC   RSI Distribution Center   300,000   0   0   2,000,000   0   0   0   0   0
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   0   0   0   0   0   0   0   0   0
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   0   800,000   27,265   0   0   0   30,030   0   0
16   Loan       GSMC   GSMC   20 West 37th Street   0   0   12,850   465,000   0   0   0   0   0
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   0   0   0   0   0   0   0   0   0
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   0   0   95,894   0   0   0   0   0   0
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   0   650,000   0   650,000   0   0   0   0   0
20   Loan   34   GSMC   GSMC   Largo 95   0   0   34,937   750,000   0   0   8,690   0   0
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   0   0   0   0   0   0   0   0   0
22   Loan       GSMC   GSMC   Market at Cedar Hill   57,750   450,000   0   450,000   0   0   36,300   0   0
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   0   0   0   0   0   0   0   0   0
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   25,000   0   1,111   500,000   0   0   0   0   0
25   Loan       GSMC   GSMC   Lancaster DMV   0   0   2,294   0   60,047   0   0   0   0
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   0   0   0   0   0   0   0   0   0
27   Loan       GSMC   GSMC   Best Buy Braintree   0   0   0   0   0   0   0   0   0
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   17,126   140,000   0   230,000   0   0   0   0   0
29   Loan       GSMC   GSMC   Aurora Commons   0   0   6,250   375,000   0   0   300,000   0   0
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   0   0   0   0   0   0   0   0   0
31   Loan       GSMC   GSMC   Mills Shopping Center   0   55,000   1,591   75,000   0   0   4,278   0   0
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   0   150,000   2,370   175,000   0   0   0   0   0

 

A-1-30

 

 

GSMS 2017-GS5 Annex A-1                    
                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)   Other Reserve Description
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   0   1,413,328   0   Free Rent Reserve ($1,413,328)
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   0   3,572,450   0   Unfunded Obligations Reserve
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   0   5,816,966   0   Plaid Expansion Construction Reserve
3.01   Property               Hannibal                
3.02   Property               Kraco                
3.03   Property               New WinCup - Phoenix                
3.04   Property               Worlds Finest Chocolates                
3.05   Property               SET - MI                
3.06   Property               Plaid - Decatur                
3.07   Property               Oracle Packaging                
3.08   Property               TestAmerica - West SAC                
3.09   Property               TestAmerica - Arvada                
3.10   Property               Northwest Mailing Service                
3.11   Property               Lyons                
3.12   Property               Wilbert Plastics                
3.13   Property               Angstrom Graphics                
3.14   Property               New WinCup - Stone Mountain                
3.15   Property               Universal Pool - Armory                
3.16   Property               Jade-Sterling - IL                
3.17   Property               Plaid - Norcross                
3.18   Property               Phillips and Temro                
3.19   Property               TestAmerica - Savannah                
3.20   Property               Hover-Davis                
3.21   Property               Jade-Sterling - OH                
3.22   Property               Fitz Aerospace                
3.23   Property               MVP Charleston                
3.24   Property               Paragon Tech                
3.25   Property               Aramsco and Bulls Eye                
3.26   Property               Shale-Inland                
3.27   Property               M.P. Pumps                
3.28   Property               TestAmerica - Pensacola                
3.29   Property               Microfinish                
3.30   Property               MVP Mayfield                
3.31   Property               Builders FirstSource                
3.32   Property               Banner                
3.33   Property               SET - IN                
3.34   Property               Progressive Metal                
3.35   Property               Universal Pool - 166th                
3.36   Property               SITEL                
3.37   Property               TestAmerica - Tallahassee                
3.38   Property               Texas Die Casting                
3.39   Property               TestAmerica - Corpus Christi                
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   0   0   0    
5   Loan   12   GSMC   GSMC   935 Madison Avenue   0   2,256,785   0   Unfunded Obligations Reserve
6   Loan   22   GSMC   GSMC   Lasko Portfolio   0   0   0    
6.01   Property               Lasko Franklin                
6.02   Property               Lasko Fort Worth                
7   Loan       GSMC   GSMC   Writer Square   0   0   0    
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   0   0   0    
9   Loan       GSMC   GSMC   700 Broadway   0   1,853,091   0   TI/LC & CapEx Reserve ($1,450,000), LL Obligation Reserve ($403,090.93)
10   Loan       GSMC   GSMC   Lyric Centre   0   955,476   0   Unfunded Obligations Reserve
11   Loan       GSMC   GSMC   River Front Shopping Center   0   0   0    

 

A-1-31

 

 

GSMS 2017-GS5 Annex A-1    
                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)   Other Reserve Description
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   0   0   0    
12.01   Property               Queenstown Premium Outlets                
12.02   Property               Pismo Beach Premium Outlets                
13   Loan       GSMC   GSMC   RSI Distribution Center   0   0   0    
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   0   5,954,009   0   Unfunded Obligations Reserve
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   0   567,812   0   Unfunded Obligations Reserve
16   Loan       GSMC   GSMC   20 West 37th Street   0   0   0    
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   0   16,959,724   0   Unfunded Obligations Reserve
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   0   0   0    
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   0   0   0    
20   Loan   34   GSMC   GSMC   Largo 95   0   2,058,000   0   Earnout Reserve ($1,750,000), Unfunded Obligations Reserve ($308,000)
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   0   40,000   0   Seasonality Reserve ($40,000)
22   Loan       GSMC   GSMC   Market at Cedar Hill   0   92,300   0   Unfunded Obligations Reserve ($91,800), Set Up Fee ($500)
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   0   0   0    
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   0   455,317   0   Verizon Reserve ($217,452.19), Pearle Vision Reserve ($186,956.80), Café Zupas Reserve ($50,907.85)
25   Loan       GSMC   GSMC   Lancaster DMV   0   0   0    
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   0   0   0    
27   Loan       GSMC   GSMC   Best Buy Braintree   0   0   0    
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   0   242,461   0   Unfunded Obligations Reserve
29   Loan       GSMC   GSMC   Aurora Commons   0   20,000   0   Outstanding TI Allowance
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   0   0   0    
31   Loan       GSMC   GSMC   Mills Shopping Center   0   0   0    
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   0   300,000   0   97 Cent Reserve ($175,000), Sprint Reserve ($125,000)

 

A-1-32

 

 

GSMS 2017-GS5 Annex A-1  
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   350 Park EAT LLC   No
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   LCPC Lafayette Property LLC   No
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   UB (Hannibal), LLC, UB (TA-Sacramento), LLC, UB (TA-Arvada), LLC, UB (Builders First Source), LLC, UB (TA-Pensacola), LLC, UB (TA-Tallahassee), LLC, UB (TA-Savannah), LLC, UB (Jade-Illinois), LLC, UB (Set-North Vernon), LLC, UB (MVP-Mayfield), LLC, UB (Paragon Tech), LLC, UB (Progressive Metal), LLC, UB (SET-New Boston), LLC, UB (Hover-Davis), LLC, UB (Banner Services), LLC, UB (Jade-Ohio), LLC, UB (Easley Custom Plastics), LLC, UB (MVP-Charleston), LLC, UB (TA-Corpus Christi), LLC, UB (Texas Die Casting), LLC, UB II (New WinCup-AZ), LLC, UB II (Santa Fe), LLC, UB II (Sitel), LLC, UB II (Plaid-Decatur), LLC, UB II (Plaid-Norcross), LLC, UB II (New WinCup-GA), LLC, UB II (Northwest Mailing), LLC, UB II (Ainslie), LLC, UB II (UP-166th St), LLC, UB II (UP-Armory), LLC, UB II (WFC), LLC, UB II (Lyons), LLC, UB II (MP Pumps), LLC, UB II (PTI), LLC, UB II (Microfinish), LLC, UB II (Oracle), LLC, UB II (Aramsco), LLC, UB II (Angstrom), LLC and UB II (Fitz), LLC   No
3.01   Property               Hannibal        
3.02   Property               Kraco        
3.03   Property               New WinCup - Phoenix        
3.04   Property               Worlds Finest Chocolates        
3.05   Property               SET - MI        
3.06   Property               Plaid - Decatur        
3.07   Property               Oracle Packaging        
3.08   Property               TestAmerica - West SAC        
3.09   Property               TestAmerica - Arvada        
3.10   Property               Northwest Mailing Service        
3.11   Property               Lyons        
3.12   Property               Wilbert Plastics        
3.13   Property               Angstrom Graphics        
3.14   Property               New WinCup - Stone Mountain        
3.15   Property               Universal Pool - Armory        
3.16   Property               Jade-Sterling - IL        
3.17   Property               Plaid - Norcross        
3.18   Property               Phillips and Temro        
3.19   Property               TestAmerica - Savannah        
3.20   Property               Hover-Davis        
3.21   Property               Jade-Sterling - OH        
3.22   Property               Fitz Aerospace        
3.23   Property               MVP Charleston        
3.24   Property               Paragon Tech        
3.25   Property               Aramsco and Bulls Eye        
3.26   Property               Shale-Inland        
3.27   Property               M.P. Pumps        
3.28   Property               TestAmerica - Pensacola        
3.29   Property               Microfinish        
3.30   Property               MVP Mayfield        
3.31   Property               Builders FirstSource        
3.32   Property               Banner        
3.33   Property               SET - IN        
3.34   Property               Progressive Metal        
3.35   Property               Universal Pool - 166th        
3.36   Property               SITEL        
3.37   Property               TestAmerica - Tallahassee        
3.38   Property               Texas Die Casting        
3.39   Property               TestAmerica - Corpus Christi        
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   GI DC Rockville LLC   No
5   Loan   12   GSMC   GSMC   935 Madison Avenue   JZS Madison Retail, LLC   No
6   Loan   22   GSMC   GSMC   Lasko Portfolio    AGNL Blade, L.P.   No
6.01   Property               Lasko Franklin        
6.02   Property               Lasko Fort Worth        
7   Loan       GSMC   GSMC   Writer Square   GKT Writer Square II, L.L.C., Writer Square 1031, L.L.C. and KW Writer Square, L.L.C.   No
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   LCN ERC Plano (TX) LLC   No
9   Loan       GSMC   GSMC   700 Broadway   IHP HLIC - 700 Broadway Asset, LLC   No
10   Loan       GSMC   GSMC   Lyric Centre   The Lyric Centre LLC   No
11   Loan       GSMC   GSMC   River Front Shopping Center   Mad River Development LLC   No

 

A-1-33

 

 

GSMS 2017-GS5 Annex A-1            
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   Prime Outlets at Pismo Beach LLC and Queenstown Outlets Limited Partnership   No
12.01   Property               Queenstown Premium Outlets        
12.02   Property               Pismo Beach Premium Outlets        
13   Loan       GSMC   GSMC   RSI Distribution Center   Lincolnton Partners, LLC   No
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   BCSP 330 North Wabash Property LLC   No
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   North Run LH LLC   No
16   Loan       GSMC   GSMC   20 West 37th Street   20 W. 37 Realty, L.L.C.   No
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   LCPC Pentagon Property LLC   No
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   225 Bush Street Owners LLC   No
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   604 Costa, LLC   No
20   Loan   34   GSMC   GSMC   Largo 95   MLOFAM, LLC and MLOINVEST, LLC   No
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   WIM-FWB Investors, LLC   No
22   Loan       GSMC   GSMC   Market at Cedar Hill   RPI Cedar Hill, Ltd.   No
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   CVH Tuscaloosa, LLC   No
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   BCP-Rainbow & Badura, LLC   No
25   Loan       GSMC   GSMC   Lancaster DMV   Lancaster DMV Partners, LLC   No
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   Citrus Sunrise, LLC   No
27   Loan       GSMC   GSMC   Best Buy Braintree   SPI/Braintree Unit 8, LLC   No
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   Owl Retail Investors LLC   No
29   Loan       GSMC   GSMC   Aurora Commons   Optimus Aurora LLC   No
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   SPI/TSA E. Ft. Lauderdale, LLC   No
31   Loan       GSMC   GSMC   Mills Shopping Center   Pinpoint Frazer Associates I, LLC   No
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   Santa Cruz Retail Plaza, LLC   No

 

A-1-34

 

 

GSMS 2017-GS5 Annex A-1                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   None   Refinance   295,988,000   0   104,012,000   0   400,000,000
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   None   Acquisition   243,000,000   164,817,677   0   0   407,817,677
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   Michael W. Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Allen Crosswell, Tod Greenwood and Troy MacMane   Recapitalization   307,640,000   0   0   0   307,640,000
3.01   Property               Hannibal                            
3.02   Property               Kraco                            
3.03   Property               New WinCup - Phoenix                            
3.04   Property               Worlds Finest Chocolates                            
3.05   Property               SET - MI                            
3.06   Property               Plaid - Decatur                            
3.07   Property               Oracle Packaging                            
3.08   Property               TestAmerica - West SAC                            
3.09   Property               TestAmerica - Arvada                            
3.10   Property               Northwest Mailing Service                            
3.11   Property               Lyons                            
3.12   Property               Wilbert Plastics                            
3.13   Property               Angstrom Graphics                            
3.14   Property               New WinCup - Stone Mountain                            
3.15   Property               Universal Pool - Armory                            
3.16   Property               Jade-Sterling - IL                            
3.17   Property               Plaid - Norcross                            
3.18   Property               Phillips and Temro                            
3.19   Property               TestAmerica - Savannah                            
3.20   Property               Hover-Davis                            
3.21   Property               Jade-Sterling - OH                            
3.22   Property               Fitz Aerospace                            
3.23   Property               MVP Charleston                            
3.24   Property               Paragon Tech                            
3.25   Property               Aramsco and Bulls Eye                            
3.26   Property               Shale-Inland                            
3.27   Property               M.P. Pumps                            
3.28   Property               TestAmerica - Pensacola                            
3.29   Property               Microfinish                            
3.30   Property               MVP Mayfield                            
3.31   Property               Builders FirstSource                            
3.32   Property               Banner                            
3.33   Property               SET - IN                            
3.34   Property               Progressive Metal                            
3.35   Property               Universal Pool - 166th                            
3.36   Property               SITEL                            
3.37   Property               TestAmerica - Tallahassee                            
3.38   Property               Texas Die Casting                            
3.39   Property               TestAmerica - Corpus Christi                            
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   DataCore Fund L.P.   Acquisition   138,000,000   199,799,934   0   0   337,799,934
5   Loan   12   GSMC   GSMC   935 Madison Avenue   Daniel E. Straus   Refinance   70,000,000   0   0   0   70,000,000
6   Loan   22   GSMC   GSMC   Lasko Portfolio   AG Net Lease III (SO) Corp. and AG Net Lease III Corp.   Acquisition   65,650,000   35,050,142   0   0   100,700,142
6.01   Property               Lasko Franklin                            
6.02   Property               Lasko Fort Worth                            
7   Loan       GSMC   GSMC   Writer Square   E. Stanley Kroenke, KW Partnership, L.P. and KW Two Partnership, L.P.   Acquisition   59,622,561   36,222,434   0   0   95,844,995
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   LCN North American Fund II REIT   Acquisition   103,600,000   44,324,692   0   0   147,924,692
9   Loan       GSMC   GSMC   700 Broadway   Bradford Allen Enterprises LLC   Acquisition   51,000,000   32,899,174   0   0   83,899,174
10   Loan       GSMC   GSMC   Lyric Centre   Doctors Center, Inc.   Refinance   48,000,000   0   0   0   48,000,000
11   Loan       GSMC   GSMC   River Front Shopping Center   Laury Pensa   Refinance   44,200,000   0   0   0   44,200,000

 

A-1-35

 

 

GSMS 2017-GS5 Annex A-1                                
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt   Other Sources   Total Sources
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   Simon Property Group, L.P.   Refinance   102,000,000   0   0   0   102,000,000
12.01   Property               Queenstown Premium Outlets                            
12.02   Property               Pismo Beach Premium Outlets                            
13   Loan       GSMC   GSMC   RSI Distribution Center   William G. Bloodgood and David P. Mileski   Acquisition   33,500,000   22,323,219   0   0   55,823,219
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   BCSP VII Investments, L.P.   Acquisition   130,000,000   169,764,916   174,000,000   0   473,764,916
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   Ronald J. Cohen   Acquisition   28,000,000   6,825,331   3,500,000   0   38,325,331
16   Loan       GSMC   GSMC   20 West 37th Street   Northern Estates Corp., Colorado Fund, LLC and Juan Jorge Neuss   Refinance   27,500,000   0   0   0   27,500,000
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   None   Acquisition   210,000,000   186,684,633   0   0   396,684,633
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   Kylli Inc.   Refinance   122,000,000   0   113,000,000   0   235,000,000
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   Allan Serviansky, Robert Oppenheim, Daniel Warman, Robert Dumas and Patrick Hubbard   Refinance   18,750,000   0   0   0   18,750,000
20   Loan   34   GSMC   GSMC   Largo 95   Maurice Louis Offen   Acquisition   16,400,000   6,017,824   0   1,750,000   24,167,824
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   Dewey F. Weaver, Jr. and Woodbine Holdings, Ltd.   Refinance   16,000,000   0   0   0   16,000,000
22   Loan       GSMC   GSMC   Market at Cedar Hill   Jeffrey L. Olyan   Refinance   14,200,000   0   0   0   14,200,000
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   Michael V. Harrell   Refinance   11,700,000   0   0   0   11,700,000
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   Andrew J. Sobel   Refinance   10,700,000   304,092   0   0   11,004,092
25   Loan       GSMC   GSMC   Lancaster DMV   Deanna Magnon, The Magnon Legacy Gift Trust and The Deanna Rae Magnon Trust   Refinance   9,500,000   0   0   0   9,500,000
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   John E. Young   Refinance   7,000,000   0   0   0   7,000,000
27   Loan       GSMC   GSMC   Best Buy Braintree   Richard D. Squires   Refinance   6,600,000   2,389,378   0   0   8,989,378
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   The David E. Salmanson GST Exempt Trust - 2015   Acquisition   5,786,000   3,976,745   0   0   9,762,745
29   Loan       GSMC   GSMC   Aurora Commons   Joseph G. Padanilam   Acquisition   5,625,000   2,419,612   0   0   8,044,612
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   Richard D. Squires   Refinance   4,500,000   1,726,239   0   0   6,226,239
31   Loan       GSMC   GSMC   Mills Shopping Center   Dave Stanchak and Hugh (Herky) Pollock   Refinance   4,350,000   0   0   0   4,350,000
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   Myer Solovy and Chaim Treibatch   Refinance   4,000,000   0   0   0   4,000,000

 

A-1-36

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Loan Payoff   Purchase Price   Closing Costs   Reserves   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   283,818,010   0   6,029,324   3,242,598   106,910,069   0   400,000,000   Hard   Springing
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   0   404,000,000   245,227   3,572,450   0   0   407,817,677   Hard   Springing
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   228,343,570   0   2,924,039   10,076,712   0   66,295,679   307,640,000   Hard   Springing
3.01   Property               Hannibal                                    
3.02   Property               Kraco                                    
3.03   Property               New WinCup - Phoenix                                    
3.04   Property               Worlds Finest Chocolates                                    
3.05   Property               SET - MI                                    
3.06   Property               Plaid - Decatur                                    
3.07   Property               Oracle Packaging                                    
3.08   Property               TestAmerica - West SAC                                    
3.09   Property               TestAmerica - Arvada                                    
3.10   Property               Northwest Mailing Service                                    
3.11   Property               Lyons                                    
3.12   Property               Wilbert Plastics                                    
3.13   Property               Angstrom Graphics                                    
3.14   Property               New WinCup - Stone Mountain                                    
3.15   Property               Universal Pool - Armory                                    
3.16   Property               Jade-Sterling - IL                                    
3.17   Property               Plaid - Norcross                                    
3.18   Property               Phillips and Temro                                    
3.19   Property               TestAmerica - Savannah                                    
3.20   Property               Hover-Davis                                    
3.21   Property               Jade-Sterling - OH                                    
3.22   Property               Fitz Aerospace                                    
3.23   Property               MVP Charleston                                    
3.24   Property               Paragon Tech                                    
3.25   Property               Aramsco and Bulls Eye                                    
3.26   Property               Shale-Inland                                    
3.27   Property               M.P. Pumps                                    
3.28   Property               TestAmerica - Pensacola                                    
3.29   Property               Microfinish                                    
3.30   Property               MVP Mayfield                                    
3.31   Property               Builders FirstSource                                    
3.32   Property               Banner                                    
3.33   Property               SET - IN                                    
3.34   Property               Progressive Metal                                    
3.35   Property               Universal Pool - 166th                                    
3.36   Property               SITEL                                    
3.37   Property               TestAmerica - Tallahassee                                    
3.38   Property               Texas Die Casting                                    
3.39   Property               TestAmerica - Corpus Christi                                    
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   0   337,500,000   299,934   0   0   0   337,799,934   Hard   Springing
5   Loan   12   GSMC   GSMC   935 Madison Avenue   60,492,703   0   1,142,794   2,256,785   6,107,719   0   70,000,000   Hard   Springing
6   Loan   22   GSMC   GSMC   Lasko Portfolio   0   100,000,000   700,142   0   0   0   100,700,142   Hard   In Place
6.01   Property               Lasko Franklin                                    
6.02   Property               Lasko Fort Worth                                    
7   Loan       GSMC   GSMC   Writer Square   0   95,275,000   569,995   0   0   0   95,844,995   Springing   Springing
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   0   147,500,000   424,692   0   0   0   147,924,692   Hard   In Place
9   Loan       GSMC   GSMC   700 Broadway   0   80,650,000   1,138,691   2,110,482   0   0   83,899,174   Hard   In Place
10   Loan       GSMC   GSMC   Lyric Centre   25,868,216   0   838,878   1,305,894   19,987,012   0   48,000,000   Springing   Springing
11   Loan       GSMC   GSMC   River Front Shopping Center   34,924,345   0   848,284   178,960   8,248,411   0   44,200,000   Hard   Springing

 

A-1-37

 

 

GSMS 2017-GS5 Annex A-1                                        
                                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Loan Payoff   Purchase Price   Closing Costs   Reserves   Principal Equity Distribution   Other Uses   Total Uses   Lockbox   Cash Management
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   100,503,611   0   1,335,123   0   161,266   0   102,000,000   Hard   Springing
12.01   Property               Queenstown Premium Outlets                                    
12.02   Property               Pismo Beach Premium Outlets                                    
13   Loan       GSMC   GSMC   RSI Distribution Center   0   55,700,000   123,219   0   0   0   55,823,219   Hard   In Place
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   0   467,500,000   310,907   5,954,009   0   0   473,764,916   Hard   Springing
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   0   36,100,000   312,397   1,912,934   0   0   38,325,331   Hard   In Place
16   Loan       GSMC   GSMC   20 West 37th Street   19,167,846   0   1,399,812   177,184   6,755,158   0   27,500,000   Hard   In Place
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   0   379,500,000   224,909   16,959,724   0   0   396,684,633   Hard   Springing
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   175,462,252   0   1,936,042   2,317,550   27,374,401   27,909,755   235,000,000   Hard   In Place
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   12,686,618   0   501,463   689,289   4,872,629   0   18,750,000   Hard   Springing
20   Loan   34   GSMC   GSMC   Largo 95   0   21,850,000   138,251   2,179,573   0   0   24,167,824   Hard   In Place
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   9,159,440   0   422,192   40,000   6,378,369   0   16,000,000   Springing   Springing
22   Loan       GSMC   GSMC   Market at Cedar Hill   12,876,491   0   597,975   639,189   86,345   0   14,200,000   Springing   Springing
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   11,072,348   0   399,172   27,158   201,322   0   11,700,000   Springing   Springing
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   10,175,657   0   373,118   455,317   0   0   11,004,092   Springing   Springing
25   Loan       GSMC   GSMC   Lancaster DMV   7,408,707   0   205,468   66,642   1,819,184   0   9,500,000   Springing   In Place
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   4,804,538   0   181,007   0   2,014,454   0   7,000,000   Springing   Springing
27   Loan       GSMC   GSMC   Best Buy Braintree   8,845,285   0   144,093   0   0   0   8,989,378   None   In Place
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   0   9,200,000   172,482   390,263   0   0   9,762,745   Springing   Springing
29   Loan       GSMC   GSMC   Aurora Commons   0   7,500,000   222,209   322,404   0   0   8,044,612   Springing   Springing
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   6,075,724   0   150,515   0   0   0   6,226,239   None   In Place
31   Loan       GSMC   GSMC   Mills Shopping Center   2,777,403   0   137,322   75,584   1,359,691   0   4,350,000   Hard   In Place
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   3,015,048   0   202,362   450,000   332,590   0   4,000,000   Springing   Springing

 

A-1-38

 

 

GSMS 2017-GS5 Annex A-1        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.25%, (iii) failure to deliver financial statements as required in the Loan Agreement
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Government Lease Trigger Period
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x
3.01   Property               Hannibal    
3.02   Property               Kraco    
3.03   Property               New WinCup - Phoenix    
3.04   Property               Worlds Finest Chocolates    
3.05   Property               SET - MI    
3.06   Property               Plaid - Decatur    
3.07   Property               Oracle Packaging    
3.08   Property               TestAmerica - West SAC    
3.09   Property               TestAmerica - Arvada    
3.10   Property               Northwest Mailing Service    
3.11   Property               Lyons    
3.12   Property               Wilbert Plastics    
3.13   Property               Angstrom Graphics    
3.14   Property               New WinCup - Stone Mountain    
3.15   Property               Universal Pool - Armory    
3.16   Property               Jade-Sterling - IL    
3.17   Property               Plaid - Norcross    
3.18   Property               Phillips and Temro    
3.19   Property               TestAmerica - Savannah    
3.20   Property               Hover-Davis    
3.21   Property               Jade-Sterling - OH    
3.22   Property               Fitz Aerospace    
3.23   Property               MVP Charleston    
3.24   Property               Paragon Tech    
3.25   Property               Aramsco and Bulls Eye    
3.26   Property               Shale-Inland    
3.27   Property               M.P. Pumps    
3.28   Property               TestAmerica - Pensacola    
3.29   Property               Microfinish    
3.30   Property               MVP Mayfield    
3.31   Property               Builders FirstSource    
3.32   Property               Banner    
3.33   Property               SET - IN    
3.34   Property               Progressive Metal    
3.35   Property               Universal Pool - 166th    
3.36   Property               SITEL    
3.37   Property               TestAmerica - Tallahassee    
3.38   Property               Texas Die Casting    
3.39   Property               TestAmerica - Corpus Christi    
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   (i) the occurrence of an Event of Default, (ii) the occurrence of a Specified Tenant Sweep Event, (iii) Debt Yield is less than 9.0%
5   Loan   12   GSMC   GSMC   935 Madison Avenue   (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $3,746,269, (iii) failure to deliver financial statements as required in the Loan Agreement
6   Loan   22   GSMC   GSMC   Lasko Portfolio   (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 Dark Tenant Trigger Event
6.01   Property               Lasko Franklin    
6.02   Property               Lasko Fort Worth    
7   Loan       GSMC   GSMC   Writer Square   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Ericsson Tenant Trigger Event, (v) the occurrence of a Sponsor Covenant Event
9   Loan       GSMC   GSMC   700 Broadway   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.20%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) the occurrence of a Guarantor Covenant Event
10   Loan       GSMC   GSMC   Lyric Centre   (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 Guarantor Covenant Event
11   Loan       GSMC   GSMC   River Front Shopping Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (v) the occurrence of a Rollover Trigger Event

 

A-1-39

 

 

GSMS 2017-GS5 Annex A-1        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x, (iii) Bankruptcy action of Borrower, Principal or Manager
12.01   Property               Queenstown Premium Outlets    
12.02   Property               Pismo Beach Premium Outlets    
13   Loan       GSMC   GSMC   RSI Distribution Center   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Specified Tenant Trigger Event
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% for two consecutive fiscal quarters, (iii) failure to deliver financial statements as required in the Loan Agreement
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   (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
16   Loan       GSMC   GSMC   20 West 37th Street   (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a NW/Liquidity Trigger Period
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.50%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Government Lease Trigger Period
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   (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
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   (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
20   Loan   34   GSMC   GSMC   Largo 95   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.4%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a NW/Liquidity Trigger Period, (v) the occurrence of a Franchise Trigger Event
22   Loan       GSMC   GSMC   Market at Cedar Hill   (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 Critical Tenant Period
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) failure to deliver financial statements as required in the Loan Agreement
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the failure of Borrower to timely make the cash deposit or to deposit a Letter of Credit in accordance with the 2025 Trigger Event as defined in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds
25   Loan       GSMC   GSMC   Lancaster DMV   (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
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
27   Loan       GSMC   GSMC   Best Buy Braintree   (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 Best Buy Trigger Event
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   (i) the occurrence of an Event of Default, (ii) from and after November 6, 2017 the DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a 2025 Trigger Event, (v) the occurrence of a Guarantor Covenant Event
29   Loan       GSMC   GSMC   Aurora Commons   (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 Rollover Tenant Trigger Event
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   (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 Best Buy Trigger Event
31   Loan       GSMC   GSMC   Mills Shopping Center   (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.5%, (iii) failure to deliver financial statements as required in the Loan Agreement
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Tenant Trigger Event

 

A-1-40

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ground Lease Y/N   Ground Lease Expiration Date   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
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   No           195,987,200   104,012,000   3.91513%       Yes
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   No           160,500,000               Yes
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio               232,072,844               Yes
3.01   Property               Hannibal   No                           Yes
3.02   Property               Kraco   No                           Yes
3.03   Property               New WinCup - Phoenix   No                           Yes
3.04   Property               Worlds Finest Chocolates   No                           Yes
3.05   Property               SET - MI   No                           Yes
3.06   Property               Plaid - Decatur   No                           Yes
3.07   Property               Oracle Packaging   No                           Yes
3.08   Property               TestAmerica - West SAC   No                           Yes
3.09   Property               TestAmerica - Arvada   No                           Yes
3.10   Property               Northwest Mailing Service   No                           Yes
3.11   Property               Lyons   No                           Yes
3.12   Property               Wilbert Plastics   No                           Yes
3.13   Property               Angstrom Graphics   No                           Yes
3.14   Property               New WinCup - Stone Mountain   No                           Yes
3.15   Property               Universal Pool - Armory   No                           Yes
3.16   Property               Jade-Sterling - IL   No                           Yes
3.17   Property               Plaid - Norcross   No                           Yes
3.18   Property               Phillips and Temro   No                           Yes
3.19   Property               TestAmerica - Savannah   No                           Yes
3.20   Property               Hover-Davis   No                           Yes
3.21   Property               Jade-Sterling - OH   No                           Yes
3.22   Property               Fitz Aerospace   No                           Yes
3.23   Property               MVP Charleston   No                           Yes
3.24   Property               Paragon Tech   No                           Yes
3.25   Property               Aramsco and Bulls Eye   No                           Yes
3.26   Property               Shale-Inland   No                           Yes
3.27   Property               M.P. Pumps   No                           Yes
3.28   Property               TestAmerica - Pensacola   No                           Yes
3.29   Property               Microfinish   No                           Yes
3.30   Property               MVP Mayfield   No                           Yes
3.31   Property               Builders FirstSource   No                           Yes
3.32   Property               Banner   No                           Yes
3.33   Property               SET - IN   No                           Yes
3.34   Property               Progressive Metal   No                           Yes
3.35   Property               Universal Pool - 166th   No                           Yes
3.36   Property               SITEL   No                           Yes
3.37   Property               TestAmerica - Tallahassee   No                           Yes
3.38   Property               Texas Die Casting   No                           Yes
3.39   Property               TestAmerica - Corpus Christi   No                           Yes
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   No           65,500,000               Yes
5   Loan   12   GSMC   GSMC   935 Madison Avenue   No                           Yes
6   Loan   22   GSMC   GSMC   Lasko Portfolio                               Yes
6.01   Property               Lasko Franklin   No                           Yes
6.02   Property               Lasko Fort Worth   No                           Yes
7   Loan       GSMC   GSMC   Writer Square   No                           Yes
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   No           45,600,000               Yes
9   Loan       GSMC   GSMC   700 Broadway   No                           Yes
10   Loan       GSMC   GSMC   Lyric Centre   No                           Yes
11   Loan       GSMC   GSMC   River Front Shopping Center   No                           Yes

 

A-1-41

 

 

GSMS 2017-GS5 Annex A-1                                    
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ground Lease Y/N   Ground Lease Expiration Date   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
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets               66,350,521               Yes
12.01   Property               Queenstown Premium Outlets   No                           Yes
12.02   Property               Pismo Beach Premium Outlets   No                           Yes
13   Loan       GSMC   GSMC   RSI Distribution Center   No                           Yes
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   Yes   4/30/2044   220,664   100,000,000   174,000,000   4.20699137931035%       Yes
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   No                       3,500,000   Yes
16   Loan       GSMC   GSMC   20 West 37th Street   No                           Yes
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   No           185,000,000               Yes
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   No           100,000,000   113,000,000   4.244475%       Yes
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   No                           Yes
20   Loan   34   GSMC   GSMC   Largo 95   No                           Yes
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   No                           Yes
22   Loan       GSMC   GSMC   Market at Cedar Hill   No                           Yes
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   No                           Yes
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   No                           Yes
25   Loan       GSMC   GSMC   Lancaster DMV   No                           Yes
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   No                           Yes
27   Loan       GSMC   GSMC   Best Buy Braintree   No                           Yes
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   No                           Yes
29   Loan       GSMC   GSMC   Aurora Commons   No                           Yes
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   Yes   12/31/2057   156,698                   Yes
31   Loan       GSMC   GSMC   Mills Shopping Center   No                           Yes
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   No                           Yes

 

A-1-42

 

 

GSMS 2017-GS5 Annex A-1        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Control Number
1   Loan   8, 9, 10   GSMC, DBNY   GSMC   350 Park Avenue   1
2   Loan   11, 12, 13   GSMC   GSMC   Lafayette Centre   2
3   Loan   14, 15, 16, 17, 18   GSMC   GSMC   U.S. Industrial Portfolio   3
3.01   Property               Hannibal   3.01
3.02   Property               Kraco   3.02
3.03   Property               New WinCup - Phoenix   3.03
3.04   Property               Worlds Finest Chocolates   3.04
3.05   Property               SET - MI   3.05
3.06   Property               Plaid - Decatur   3.06
3.07   Property               Oracle Packaging   3.07
3.08   Property               TestAmerica - West SAC   3.08
3.09   Property               TestAmerica - Arvada   3.09
3.10   Property               Northwest Mailing Service   3.10
3.11   Property               Lyons   3.11
3.12   Property               Wilbert Plastics   3.12
3.13   Property               Angstrom Graphics   3.13
3.14   Property               New WinCup - Stone Mountain   3.14
3.15   Property               Universal Pool - Armory   3.15
3.16   Property               Jade-Sterling - IL   3.16
3.17   Property               Plaid - Norcross   3.17
3.18   Property               Phillips and Temro   3.18
3.19   Property               TestAmerica - Savannah   3.19
3.20   Property               Hover-Davis   3.20
3.21   Property               Jade-Sterling - OH   3.21
3.22   Property               Fitz Aerospace   3.22
3.23   Property               MVP Charleston   3.23
3.24   Property               Paragon Tech   3.24
3.25   Property               Aramsco and Bulls Eye   3.25
3.26   Property               Shale-Inland   3.26
3.27   Property               M.P. Pumps   3.27
3.28   Property               TestAmerica - Pensacola   3.28
3.29   Property               Microfinish   3.29
3.30   Property               MVP Mayfield   3.30
3.31   Property               Builders FirstSource   3.31
3.32   Property               Banner   3.32
3.33   Property               SET - IN   3.33
3.34   Property               Progressive Metal   3.34
3.35   Property               Universal Pool - 166th   3.35
3.36   Property               SITEL   3.36
3.37   Property               TestAmerica - Tallahassee   3.37
3.38   Property               Texas Die Casting   3.38
3.39   Property               TestAmerica - Corpus Christi   3.39
4   Loan   19, 20, 21   GSMC   GSMC   GSK R&D Centre   4
5   Loan   12   GSMC   GSMC   935 Madison Avenue   5
6   Loan   22   GSMC   GSMC   Lasko Portfolio   6
6.01   Property               Lasko Franklin   6.01
6.02   Property               Lasko Fort Worth   6.02
7   Loan       GSMC   GSMC   Writer Square   7
8   Loan   21, 23   GSMC   GSMC   Ericsson North American HQ   8
9   Loan       GSMC   GSMC   700 Broadway   9
10   Loan       GSMC   GSMC   Lyric Centre   10
11   Loan       GSMC   GSMC   River Front Shopping Center   11

 

A-1-43

 

 

GSMS 2017-GS5 Annex A-1        
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Control Number
12   Loan   24, 25   GSMC   GSMC   Simon Premium Outlets   12
12.01   Property               Queenstown Premium Outlets   12.01
12.02   Property               Pismo Beach Premium Outlets   12.02
13   Loan       GSMC   GSMC   RSI Distribution Center   13
14   Loan   26, 27   GSMC   GSMC   AMA Plaza   14
15   Loan   12, 28, 29   GSMC   GSMC   North Run Business Park   15
16   Loan       GSMC   GSMC   20 West 37th Street   16
17   Loan   13, 30   GSMC, MS   GSMC   Pentagon Center   17
18   Loan   10, 31, 32   GSCRE   GSMC   225 Bush Street   18
19   Loan   12, 33   GSMC   GSMC   604 Mission Street   19
20   Loan   34   GSMC   GSMC   Largo 95   20
21   Loan   35, 36   GSMC   GSMC   Towneplace Suites Fort Walton Beach   21
22   Loan       GSMC   GSMC   Market at Cedar Hill   22
23   Loan   37   GSMC   GSMC   Home2 Suites Tuscaloosa   23
24   Loan   12, 38   GSMC   GSMC   Rainbow & Badura   24
25   Loan       GSMC   GSMC   Lancaster DMV   25
26   Loan       GSMC   GSMC   Walgreens Citrus Heights   26
27   Loan       GSMC   GSMC   Best Buy Braintree   27
28   Loan   12, 39   GSMC   GSMC   Owl Creek Commons   28
29   Loan       GSMC   GSMC   Aurora Commons   29
30   Loan   40   GSMC   GSMC   Best Buy Fort Lauderdale   30
31   Loan       GSMC   GSMC   Mills Shopping Center   31
32   Loan   41   GSMC   GSMC   Santa Cruz Plaza   32

 

A-1-44

 

 

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.
   
(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 and may include certain expenses associated with the closing of the acquisition that do not appear on the lender settlement statement. 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 lockout period will be at least 27 payment dates beginning with and including the first payment date of January 6, 2017. For the purposes of this prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2017-GS5 securitization closing date in March 2017. The actual lockout period may be longer.
   
(9) The Cut-off Date Principal Balance of $100,000,800 represents the non-controlling note A-2 of a $400,000,000 whole loan co-originated by Goldman Sachs Mortgage Company and Deutsche Bank AG, New York Branch, evidenced by four non-controlling senior pari passu notes, and two subordinate notes. The non-controlling note A-1 and non-controlling note A-3, with a combined Cut-off Date Principal Balance of $129,320,000, were contributed to the VNDO Trust 2016-350P securitization transaction. The controlling notes B-1 and B-2, with a combined Cut-off Date Principal Balance of $104,012,000, were also contributed to the VNDO Trust 2016-350P securitization transaction. The non-controlling note A-4, with a Cut-off Date Principal Balance of $66,667,200, is currently held by Deutsche Bank and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, 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 aggregate principal balance of the 350 Park Avenue Senior Loans of $295,988,000.
   
(10) For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
(11) The Cut-off Date Principal Balance of $82,500,000 represents the controlling note A-1 of a $243,000,000 whole loan evidenced by three pari passu notes. The companion loans are evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $80,250,000, and by the non-controlling note A-3 with an outstanding principal balance as of the Cut-off Date of $80,250,000. The note A-2 and note A-3 are currently held by Goldman Sachs and are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 aggregate Cut-off Date Balance of $243,000,000.
   
(12) The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
   
(13) The lockout period will be at least 25 payment dates beginning with and including the first payment date of March 6, 2017. For the purposes of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2017-GS5 securitization closing date in March 2017. The actual lockout period may be longer.
   
(14) The Cut-off Date Principal Balance of $74,817,156 represents the non-controlling note A-3 of a $307,640,000 whole loan evidenced by four pari passu notes. The companion loans are evidenced by controlling note A-1, non-controlling note A-2 and non-controlling note A-4 with an aggregate outstanding principal balance as of the Cut-off Date of $232,072,844. The controlling note A-1 was contributed to the GSMS 2016-GS3 securitization transaction. The non-controlling note A-2 was contributed to the GSMS 2016-GS4 securitization transaction. The non-controlling note A-4 is currently held by Goldman Sachs and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, 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 aggregate Cut-off Date Balance of $306,890,000.

 

A-1-45

 

 

(15) The lockout period will be at least 30 payment dates beginning with and including the first payment date of October 6, 2016. For the purposes of this prospectus, the assumed lockout period of 30 payment dates is based on the expected GSMS 2017-GS5 securitization closing date in March 2017. The actual lockout period may be longer.
   
(16) The U.S. Industrial Portfolio Whole Loan requires monthly debt service payments of (i) $125,000 of principal plus (ii) the amount of interest accrued on the outstanding principal balance of the Mortgage Loan during the related interest accrual period.
   
(17) The Ongoing TI/LC Reserve, commencing on September 1, 2021 (or earlier if funds on deposit therein are less than $1,500,000) will equal $150,000 up to an amount equal to $4,500,000 until such time as funds on deposit therein are less than $1,500,000, and on each due date thereafter, the borrower will be required to resume monthly deposits in an amount equal to the lesser of (x) $150,000 and (y) the amount necessary to cause the tenant improvements and leasing commissions reserve account to contain funds equal to $1,500,000.
   
(18) The Appraised Value represents the aggregate “as-is” appraised value of the U.S. Industrial Portfolio Property of $422,640,000 plus an 8.0% portfolio premium. The Cut-off Date LTV Ratio for the U.S. Industrial Portfolio Whole Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 72.6%.
   
(19) The Cut-off Date Principal Balance of $72,500,000 represents the controlling note A-1 of a $138,000,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $65,500,000, which is currently held by Goldman Sachs and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 aggregate Cut-off Date Balance of $138,000,000.
   
(20) Most Recent EGI, Most Recent Expenses, Most Recent NOI, and Most Recent NCF represent actual results for the annualized 6-month period from January 1, 2016 to June 30, 2016.
   
(21) The lockout period will be at least 26 payment dates beginning with and including the first payment date of February 6, 2017. For the purposes of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2017-GS5 securitization closing date in March 2017. The actual lockout period may be longer.
   
(22) The Lasko Franklin Property and the Lasko Fort Worth Property are leased to Lasko Products, Inc. pursuant to a single lease.
   
(23) The Cut-off Date Principal Balance of $58,000,000 represents the controlling note A-1 of a $103,600,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $45,600,000, which is currently held by Goldman Sachs and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 aggregate Cut-off Date Balance of $103,600,000.
   
(24) The Cut-off Date Principal Balance of $34,660,720 represents the non-controlling note A-2 of a $102,000,000 whole loan evidenced by two pari passu notes. The companion loan, evidenced by controlling note A-1, with an outstanding principal balance as of the Cut-off Date of $66,350,521 was contributed to the GSMS 2016-GS4 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 aggregate Cut-off Date Balance of $101,011,241.
   
(25) The lease for Bass, the Second Largest Tenant at the Pismo Beach Premium Outlets Property, expired on January 31, 2017; however, the borrower sponsor has indicated that the tenant is in occupancy and negotiating a lease extension.
   
(26) The Cut-off Date Principal Balance of $30,000,000 represents the non-controlling note A-2 of a $304,000,000 whole loan evidenced by two non-controlling senior pari passu notes, a subordinate note B with an outstanding principal balance as of the Cut-off Date of $101,600,000, and a subordinate note C with an outstanding principal balance as of the Cut-off Date of $72,400,000. The non-controlling note A-1, with an outstanding principal balance of $100,000,000, was contributed to the GSMS 2016-GS4 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, 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 aggregate principal balance of the AMA Plaza Senior Loans of $130,000,000.
   
(27) The subordinate companion loans are comprised of a note B with a principal balance as of the Cut-off Date of $101,600,000 and a note rate of 3.570635% and a note C with a principal balance as of the Cut-off Date of $72,400,000 and a note rate of 5.100000%.
   
(28) The Cut-off Date LTV Ratio is calculated based on the aggregate “as-is” appraised value of $36,300,000 plus a reserve totaling $1,250,000 consisting of an Upfront Replacement Reserve of $450,000 and an Upfront TI/LC Reserve of $800,000. The Upfront Replacement Reserve of $450,000 was funded partially by the borrower in the amount of $75,000 at origination, and the remaining $375,000 was funded by the seller. The Upfront TI/LC Reserve was funded partially by the borrower in the amount of $75,000 at origination and the remaining $725,000 was funded by the seller. The LTV Ratio at Maturity is calculated based on the “as stabilized” appraised value of $37,000,000 plus the $1,250,000 reserve. The Cut-off Date LTV Ratio calculated without adjusting for the funded reserve is 77.1%. The LTV Ratio at Maturity calculated without adjusting for the funded reserve is 64.7%.

 

A-1-46

 

 

(29) The related mezzanine loan will have a fixed interest rate of 13.5000% per annum. The Total Loan LTV inclusive of the mezzanine debt is 83.9%.
   
(30) The Cut-off Date Principal Balance of $25,000,000 represents the non-controlling note A-1 of a $210,000,000 whole loan co-originated by Goldman Sachs Mortgage Company and Morgan Stanley Bank, N.A. evidenced by three pari passu notes. The controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $80,000,000 is currently held by Goldman Sachs and is expected to be contributed to one or more future securitization transactions. The non-controlling note A-3 with an outstanding principal balance as of the Cut-off Date of $105,000,000 is currently held by Morgan Stanley and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, 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 aggregate Cut-off Date Balance of $210,000,000.
   
(31) The Cut-off Date Principal Balance of $22,000,000 represents the non-controlling note A-2 of a $235,000,000 whole loan evidenced by two non-controlling senior pari passu notes and a controlling subordinate note B with an outstanding principal balance as of the Cut-off Date of $113,000,000. The non-controlling note A-1, with an outstanding principal balance of $100,000,000, was contributed to the GSMS 2016-GS4 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, 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 aggregate principal balance of the 225 Bush Street Senior Loans of $122,000,000.
   
(32) The Largest Tenant Twitch leases 78,461 SF expiring August 18, 2021 and 5,574 SF of storage space on a month to month basis. The Second Largest Tenant Benefit Cosmetics, LLC leases 61,413 SF expiring August 31, 2020 and 504 SF of storage space on a month to month basis. The Fifth Largest Tenant Nitro PDF, Inc. leases 26,399 SF expiring October 28, 2018 and 576 SF of storage space on a month to month basis.
   
(33) The Upfront TI/LC Reserve and TI/LC Cap are $650,000. In the event that 75% of the tenants that have lease expirations in 2018 or 2019 renew for at least a 5-year term at or above current base rental rates, $250,000 will be credited back to the borrower so long as such funds are spent re-tenanting the Mortgaged Property, and the TI/LC Cap will then be equal to $400,000.
   
(34) The Original Balance of $16,400,000 is inclusive of a $1,400,000 earnout reserve.
   
(35) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $20,193 for the Due Dates occurring in February 2017 through January 2018, 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 5% 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 December.
   
(36) On each Due Date occurring in July, August, September and October of each calendar year, the borrower is required to deposit into the Seasonality Reserve Account an amount equal to $40,000.
   
(37) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates which occur in February 2017 through January 2018, $6,958, (ii) for the Due Dates which occur in February 2018 through January 2019, 1/12th of 3% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in December, and (iii) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in December.
   
(38) Ongoing TI/LC Reserve for each Due Date from and including the Due Date in December 2016 through and including the Due Date in November 2021 is required to be $1,111. Ongoing TI/LC Reserve for each Due Date from and including the Due Date in December 2021 through and including the Maturity Date is required to be $3,333.
   
(39) Beginning in February 2022, the borrower will be required to pay monthly TI/LCs of $2,141 per month, capped at $230,000. In lieu of escrowing these monthly amounts the borrower may post a letter of credit for $90,000.
   
(40) The Annual Ground Lease Payment represents the amount paid by the borrower in 2016. This amount is subject to annual revision based on changes in the Consumer Price Index.
   
(41) On each Due Date, if and to the extent the amount contained in the TI/LC Reserve Account is less than the $175,000, the borrower is required to deposit into the TI/LC Reserve Account an amount equal to $2,370.

 

A-1-47