FWP 1 n1008_anxa1-x2.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-06
     

  

     
 

 

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. LLC, 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-GS7 Annex A-1                  
                           
                           
                           
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars NAP NAP 1999 Avenue of the Stars Los Angeles California 90067 Office CBD
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale Group 1 NAP            
2.01 Property       RXR Plaza     625 RXR Plaza Uniondale New York 11553 Office General Suburban
2.02 Property       Omni     333 Earle Ovington Boulevard Uniondale New York 11553 Office General Suburban
3 Loan 11, 18 GSMC GSMC Lafayette Centre NAP NAP 1120 20th Street Northwest and 1133 & 1155 21st Street Northwest Washington District of Columbia 20036 Office CBD
4 Loan 19, 20 GSMC GSMC Loma Linda NAP NAP 26001 Redlands Boulevard Loma Linda California 92373 Office Medical
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville Group 1 NAP            
5.01 Property       68 South Service Road     68 South Service Road Melville New York 11747 Office General Suburban
5.02 Property       58 South Service Road     58 South Service Road Melville New York 11747 Office General Suburban
5.03 Property       48 South Service Road     48 South Service Road Melville New York 11747 Office General Suburban
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum NAP NAP 14901 Dallas Parkway Dallas Texas 75254 Hospitality Full Service
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street NAP NAP 5 West 125th Street New York New York 10027 Mixed Use Retail/Office/Multifamily
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters NAP NAP 10850 Via Fontera San Diego California 92127 Office General Suburban
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower NAP NAP 645, 647 & 651 Fifth Avenue and 10 East 52nd Street New York New York 10022 Mixed Use Office/Retail
10 Loan   GSMC GSMC Pi'ilani Village NAP NAP 225 Piikea Avenue Kihei Hawaii 96753 Retail Shadow Anchored
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue NAP NAP 90 Fifth Avenue New York New York 10011 Mixed Use Office/Retail
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman NAP NAP 389 West Bay Road Grand Cayman Cayman Islands NAV Hospitality Full Service
13 Loan   GSBI GSMC Fountain Lake Group 2 NAP 5620 Fountain Lake Circle Bradenton Florida 34207 Multifamily Garden
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks NAP NAP 494 Tan Tar A Drive Osage Beach Missouri 65065 Hospitality Full Service
15 Loan   GSBI GSMC Sienna Bay Group 2 NAP 10501 3rd Street North St. Petersburg Florida 33716 Multifamily Garden
16 Loan   GSMC GSMC Heritage Square NAP NAP 7115, 7130, 7135, 7220, 7225, 7321 and 7355 Heritage Square Drive     Granger Indiana 46530 Retail Anchored
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman NAP NAP 377-381, 385-413, 427-445, 453, 457, 463, 521-561 and 717 Boardman Poland Road Boardman Ohio 44512 Retail Anchored
18 Loan 34 GSMC, WFB GSMC One West 34th Street NAP NAP 1 West 34th Street New York New York 10001 Mixed Use Office/Retail
19 Loan 35 GSMC GSMC CH2M Global Headquarters NAP NAP 9189, 9191 and 9193 South Jamaica Street Englewood Colorado 80112 Office General Suburban
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center NAP NAP 11150 Research Boulevard and 5105 and 5124 Balcones Woods Drive Austin Texas 78759 Retail Anchored
21 Loan   GSMC GSMC Guernsey Crossing NAP NAP 1251 North Bridge Street Chillicothe Ohio 45601 Retail Anchored
22 Loan 11 GSMC GSMC Spring Prairie NAP NAP 25-175 Treeline Road Kalispell Montana 59901 Retail Anchored
23 Loan   GSBI GSMC Willow Bend Apartments NAP NAP 13949 Bammel North Houston Road Houston Texas 77066 Multifamily Garden
24 Loan 37 GSMC GSMC Greenville Avenue Group 3 NAP 7515 Greenville Avenue Dallas Texas 75231 Office General Suburban
25 Loan   GSMC GSMC Adelanto Market Plaza NAP NAP 14196 Highway 395 Adelanto California 92301 Retail Anchored
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center NAP NAP 691 North Squirrel Road Auburn Hills Michigan 48326 Office General Suburban
27 Loan   GSMC GSMC Laguna Seca NAP NAP 3020-3060 East Lohman Avenue Las Cruces New Mexico 88011 Retail Anchored
28 Loan 40, 41 GSMC GSMC Discovery Plaza NAP NAP 1500 West El Camino Avenue Sacramento California 95833 Retail Anchored
29 Loan   GSMC GSMC Quail Plaza NAP NAP 2611, 2621 & 2641 Coors Boulevard Northwest Albuquerque New Mexico 87120 Retail Shadow Anchored
30 Loan   GSMC GSMC Erindale Square Group 3 NAP 5881, 5883, 5917, 5923, 5925, 5927, 5945, 5951, 5959, 5965, 5969 and 5975 North Academy Boulevard Colorado Springs Colorado 80918 Retail Unanchored
31 Loan   GSBI GSMC Echelon NAP NAP 4330 South Eastern Avenue Las Vegas Nevada 89119 Multifamily Senior Housing
32 Loan 12 GSMC GSMC Towne Centre Offices NAP NAP 1789 South Braddock Avenue Pittsburgh Pennsylvania 15218 Office Medical

 

 A-1-1 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 1990 2014 821,357 SF 283.38 Fee Simple 137,260,000 137,260,000 137,260,000
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale     1,750,761 SF 113.07   85,000,000 85,000,000 85,000,000
2.01 Property       RXR Plaza 1985 NAP 1,085,298 SF   Leasehold     50,604,951
2.02 Property       Omni 1990 NAP 665,463 SF   Leasehold     34,395,049
3 Loan 11, 18 GSMC GSMC Lafayette Centre 1980-1986 2016 793,553 SF 306.22 Fee Simple 80,250,000 80,250,000 80,250,000
4 Loan 19, 20 GSMC GSMC Loma Linda 2016 NAP 327,614 SF 389.18 Fee Simple 80,000,000 80,000,000 80,000,000
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville     776,720 SF 155.14   72,300,000 72,300,000 72,300,000
5.01 Property       68 South Service Road 2006 NAP 323,292 SF   Fee Simple     35,100,000
5.02 Property       58 South Service Road 2002 NAP 309,262 SF   Fee Simple     29,820,000
5.03 Property       48 South Service Road 1986 1998 144,166 SF   Fee Simple     7,380,000
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 1982 2014-2015 547 Rooms 115,060.67 Fee Simple 62,999,000 62,938,187 62,938,187
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 2016 NAP 119,341 SF 494.38 Fee Simple 59,000,000 59,000,000 59,000,000
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 1980 2014-2015 257,040 SF 278.17 Fee Simple 41,000,000 41,000,000 41,000,000
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 1905, 1930, 1973 NAP 525,372 SF 1,162.99 Leasehold 40,000,000 40,000,000 40,000,000
10 Loan   GSMC GSMC Pi'ilani Village 2001 NAP 66,308 SF 565.54 Fee Simple 37,500,000 37,500,000 37,500,000
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 1903 2016 139,921 SF 746.85 Fee Simple 37,000,000 37,000,000 37,000,000
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 1990 2013-2014 295 Rooms 270,927.77 Fee Simple 35,000,000 34,966,615 34,966,615
13 Loan   GSBI GSMC Fountain Lake 1985, 2016 2008, 2016 281 Units 106,761.57 Fee Simple 30,000,000 30,000,000 30,000,000
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 1960-2002 2002, 2014-2015 492 Rooms 53,303.87 Fee Simple and Leasehold 26,250,000 26,225,505 26,225,505
15 Loan   GSBI GSMC Sienna Bay 1974, 1985 2008, 2015-2016 276 Units 87,862.32 Fee Simple 24,250,000 24,250,000 24,250,000
16 Loan   GSMC GSMC Heritage Square 2006, 2007, 2012 NAP 187,743 SF 127.83 Fee Simple 24,000,000 24,000,000 24,000,000
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 1992 NAP 315,724 SF 134.93 Fee Simple 23,000,000 23,000,000 23,000,000
18 Loan 34 GSMC, WFB GSMC One West 34th Street 1906, 1920 NAP 210,358 SF 713.07 Fee Simple 20,000,000 20,000,000 20,000,000
19 Loan 35 GSMC GSMC CH2M Global Headquarters 2002 2010-2013, 2015-2017 370,485 SF 215.93 Fee Simple 20,000,000 20,000,000 20,000,000
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 1980, 2000 NAP 113,159 SF 174.55 Fee Simple 19,800,000 19,752,203 19,752,203
21 Loan   GSMC GSMC Guernsey Crossing 2015 NAP 104,209 SF 167.93 Fee Simple 17,500,000 17,500,000 17,500,000
22 Loan 11 GSMC GSMC Spring Prairie 2013-2016 NAP 138,961 SF 110.10 Leasehold 15,300,000 15,300,000 15,300,000
23 Loan   GSBI GSMC Willow Bend Apartments 1980 2010-2015 333 Units 44,444.44 Fee Simple 14,800,000 14,800,000 14,800,000
24 Loan 37 GSMC GSMC Greenville Avenue 1976 NAP 121,434 SF 115.03 Fee Simple 14,000,000 13,968,885 13,968,885
25 Loan   GSMC GSMC Adelanto Market Plaza 2006 NAP 31,243 SF 384.09 Fee Simple 12,000,000 12,000,000 12,000,000
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 1987 NAP 137,960 SF 81.34 Fee Simple 11,250,000 11,222,341 11,222,341
27 Loan   GSMC GSMC Laguna Seca 2001 NAP 117,278 SF 93.79 Fee Simple 11,000,000 11,000,000 11,000,000
28 Loan 40, 41 GSMC GSMC Discovery Plaza 1986 NAP 90,048 SF 122.16 Leasehold 11,000,000 11,000,000 11,000,000
29 Loan   GSMC GSMC Quail Plaza 2006 NAP 26,515 SF 207.43 Fee Simple 5,500,000 5,500,000 5,500,000
30 Loan   GSMC GSMC Erindale Square 1981 2015, 2016 103,571 SF 51.75 Fee Simple 5,360,000 5,360,000 5,360,000
31 Loan   GSBI GSMC Echelon 1984 2016 116 Units 43,103.45 Fee Simple 5,000,000 5,000,000 5,000,000
32 Loan 12 GSMC GSMC Towne Centre Offices 1912 1988 93,172 SF 48.83 Fee Simple and Leasehold 4,550,000 4,550,000 4,550,000

 

 A-1-2 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 12.7% 137,260,000 4.13651263103626% 0.01427% 4.12224263103626% 479,719.60 5,756,635.20 333,769.65 4,005,235.80
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 7.9% 85,000,000 4.45000% 0.01927% 4.43073% 319,586.23 3,835,034.76 424,673.70 5,096,084.40
2.01 Property       RXR Plaza                  
2.02 Property       Omni                  
3 Loan 11, 18 GSMC GSMC Lafayette Centre 7.4% 80,250,000 4.24600% 0.01427% 4.23173% 287,895.02 3,454,740.24 583,861.86 7,006,342.32
4 Loan 19, 20 GSMC GSMC Loma Linda 7.4% 80,000,000 3.59000% 0.01427% 3.57573% 242,657.41 2,911,888.92 144,077.84 1,728,934.08
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 6.7% 72,300,000 4.40000% 0.01927% 4.38073% 268,781.94 3,225,383.28 179,187.96 2,150,255.52
5.01 Property       68 South Service Road                  
5.02 Property       58 South Service Road                  
5.03 Property       48 South Service Road                  
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 5.8% 52,463,521 5.40000% 0.01427% 5.38573% 353,758.78 4,245,105.36    
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 5.5% 59,000,000 4.50000% 0.01427% 4.48573% 224,322.92 2,691,875.04    
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 3.8% 41,000,000 4.16850% 0.01427% 4.15423% 144,401.86 1,732,822.32 107,420.89 1,289,050.68
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 3.7% 40,000,000 3.95394737% 0.01302% 3.94092737% 133,628.78 1,603,545.36 1,907,550.79 22,890,609.48
10 Loan   GSMC GSMC Pi'ilani Village 3.5% 37,500,000 4.30000% 0.03177% 4.26823% 136,241.32 1,634,895.84    
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 3.4% 37,000,000 4.30700% 0.01427% 4.29273% 134,643.60 1,615,723.20 245,633.59 2,947,603.08
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 3.2% 32,493,280 5.44850% 0.01427% 5.43423% 197,596.71 2,371,160.56 254,052.92 3,048,635.00
13 Loan   GSBI GSMC Fountain Lake 2.8% 26,198,096 4.40000% 0.03427% 4.36573% 150,228.27 1,802,739.24    
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 2.4% 21,953,630 5.53700% 0.03427% 5.50273% 149,654.56 1,795,854.72    
15 Loan   GSBI GSMC Sienna Bay 2.2% 21,176,794 4.40000% 0.04427% 4.35573% 121,434.52 1,457,214.24    
16 Loan   GSMC GSMC Heritage Square 2.2% 21,108,408 4.71100% 0.04427% 4.66673% 124,631.80 1,495,581.60    
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 2.1% 19,739,035 4.68050% 0.05427% 4.62623% 119,017.27 1,428,207.24 101,423.42 1,217,081.04
18 Loan 34 GSMC, WFB GSMC One West 34th Street 1.8% 20,000,000 4.31000% 0.01427% 4.29573% 72,831.02 873,972.24 473,401.62 5,680,819.44
19 Loan 35 GSMC GSMC CH2M Global Headquarters 1.8% 18,401,979 4.84600% 0.02427% 4.82173% 105,489.88 1,265,878.56 316,469.64 3,797,635.68
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 1.8% 16,116,719 4.70000% 0.01427% 4.68573% 102,690.29 1,232,283.48    
21 Loan   GSMC GSMC Guernsey Crossing 1.6% 15,076,673 4.82850% 0.01427% 4.81423% 92,118.15 1,105,417.80    
22 Loan 11 GSMC GSMC Spring Prairie 1.4% 14,067,430 4.80050% 0.01427% 4.78623% 80,278.42 963,341.04    
23 Loan   GSBI GSMC Willow Bend Apartments 1.4% 12,958,657 4.51450% 0.06177% 4.45273% 75,116.99 901,403.88    
24 Loan 37 GSMC GSMC Greenville Avenue 1.3% 12,930,905 5.10000% 0.05427% 5.04573% 76,012.97 912,155.64    
25 Loan   GSMC GSMC Adelanto Market Plaza 1.1% 10,539,305 4.65000% 0.05427% 4.59573% 61,876.42 742,517.04    
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 1.0% 9,129,381 4.61000% 0.06177% 4.54823% 57,739.74 692,876.88    
27 Loan   GSMC GSMC Laguna Seca 1.0% 11,000,000 4.01500% 0.06177% 3.95323% 37,315.34 447,784.08    
28 Loan 40, 41 GSMC GSMC Discovery Plaza 1.0% 9,634,700 4.53100% 0.05427% 4.47673% 55,938.18 671,258.16    
29 Loan   GSMC GSMC Quail Plaza 0.5% 4,785,866 4.25000% 0.05427% 4.19573% 27,056.69 324,680.28    
30 Loan   GSMC GSMC Erindale Square 0.5% 5,023,367 4.80000% 0.05427% 4.74573% 28,122.06 337,464.72    
31 Loan   GSBI GSMC Echelon 0.5% 4,745,006 4.23000% 0.05427% 4.17573% 24,538.49 294,461.88    
32 Loan 12 GSMC GSMC Towne Centre Offices 0.4% 3,903,366 4.66600% 0.05427% 4.61173% 23,505.13 282,061.56    

 

 A-1-3 
 

 

GSMS 2017-GS7 Annex A-1                  
                           
                           
                           
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.) Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars Interest Only Actual/360 3 120 117 120 117 0
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale Interest Only Actual/360 2 120 118 120 118 0
2.01 Property       RXR Plaza                
2.02 Property       Omni                
3 Loan 11, 18 GSMC GSMC Lafayette Centre Interest Only Actual/360 6 121 115 121 115 0
4 Loan 19, 20 GSMC GSMC Loma Linda Interest Only Actual/360 1 120 119 120 119 0
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville Interest Only Actual/360 2 120 118 120 118 0
5.01 Property       68 South Service Road                
5.02 Property       58 South Service Road                
5.03 Property       48 South Service Road                
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum Amortizing Actual/360 1 0 0 120 119 360
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street Interest Only Actual/360 2 120 118 120 118 0
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters Interest Only Actual/360 0 120 120 120 120 0
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower Interest Only Actual/360 3 120 117 120 117 0
10 Loan   GSMC GSMC Pi'ilani Village Interest Only Actual/360 0 120 120 120 120 0
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue Interest Only Actual/360 1 120 119 120 119 0
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman Amortizing Actual/360 1 0 0 60 59 360
13 Loan   GSBI GSMC Fountain Lake Interest Only, Then Amortizing Actual/360 3 36 33 120 117 360
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks Amortizing Actual/360 1 0 0 120 119 360
15 Loan   GSBI GSMC Sienna Bay Interest Only, Then Amortizing Actual/360 3 36 33 120 117 360
16 Loan   GSMC GSMC Heritage Square Interest Only, Then Amortizing Actual/360 1 36 35 120 119 360
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman Interest Only, Then Amortizing Actual/360 2 24 22 120 118 360
18 Loan 34 GSMC, WFB GSMC One West 34th Street Interest Only Actual/360 4 120 116 120 116 0
19 Loan 35 GSMC GSMC CH2M Global Headquarters Interest Only, Then Amortizing Actual/360 4 60 56 120 116 360
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center Amortizing Actual/360 2 0 0 120 118 360
21 Loan   GSMC GSMC Guernsey Crossing Interest Only, Then Amortizing Actual/360 0 24 24 120 120 360
22 Loan 11 GSMC GSMC Spring Prairie Interest Only, Then Amortizing Actual/360 0 60 60 120 120 360
23 Loan   GSBI GSMC Willow Bend Apartments Interest Only, Then Amortizing Actual/360 1 36 35 120 119 360
24 Loan 37 GSMC GSMC Greenville Avenue Amortizing Actual/360 2 0 0 60 58 360
25 Loan   GSMC GSMC Adelanto Market Plaza Interest Only, Then Amortizing Actual/360 2 36 34 120 118 360
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center Amortizing Actual/360 2 0 0 120 118 360
27 Loan   GSMC GSMC Laguna Seca Interest Only Actual/360 2 120 118 120 118 0
28 Loan 40, 41 GSMC GSMC Discovery Plaza Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360
29 Loan   GSMC GSMC Quail Plaza Interest Only, Then Amortizing Actual/360 2 36 34 120 118 360
30 Loan   GSMC GSMC Erindale Square Interest Only, Then Amortizing Actual/360 1 12 11 60 59 360
31 Loan   GSBI GSMC Echelon Interest Only, Then Amortizing Actual/360 1 24 23 60 59 360
32 Loan 12 GSMC GSMC Towne Centre Offices Interest Only, Then Amortizing Actual/360 0 24 24 120 120 360

 

 A-1-4 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 0 4/10/2017 6 6/6/2017 5/6/2027   5/6/2027 No  
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 0 6/6/2017 6 7/6/2017 6/6/2027   6/6/2027 No  
2.01 Property       RXR Plaza                  
2.02 Property       Omni                  
3 Loan 11, 18 GSMC GSMC Lafayette Centre 0 2/21/2017 6 3/6/2017 3/6/2027   3/6/2027 No  
4 Loan 19, 20 GSMC GSMC Loma Linda 0 6/28/2017 6 8/6/2017 7/6/2027   7/6/2027 No  
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 0 6/6/2017 6 7/6/2017 6/6/2027   6/6/2027 No  
5.01 Property       68 South Service Road                  
5.02 Property       58 South Service Road                  
5.03 Property       48 South Service Road                  
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 359 6/14/2017 6 8/6/2017   8/6/2017 7/6/2027 No  
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 0 5/24/2017 6 7/6/2017 6/6/2027   6/6/2027 No  
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 0 7/14/2017 6 9/6/2017 8/6/2027   8/6/2027 No  
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 0 5/1/2017 6 6/6/2017 5/6/2027   5/6/2027 No  
10 Loan   GSMC GSMC Pi'ilani Village 0 7/19/2017 6 9/6/2017 8/6/2027   8/6/2027 No  
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 0 7/6/2017 6 8/6/2017 7/6/2027   7/6/2027 No  
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 359 6/20/2017 1 8/1/2017   8/1/2017 7/6/2022 No  
13 Loan   GSBI GSMC Fountain Lake 360 4/24/2017 6 6/6/2017 5/6/2020 6/6/2020 5/6/2027 No  
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 359 6/29/2017 6 8/6/2017   8/6/2017 7/6/2027 No  
15 Loan   GSBI GSMC Sienna Bay 360 4/24/2017 6 6/6/2017 5/6/2020 6/6/2020 5/6/2027 No  
16 Loan   GSMC GSMC Heritage Square 360 7/6/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No  
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 360 6/1/2017 6 7/6/2017 6/6/2019 7/6/2019 6/6/2027 No  
18 Loan 34 GSMC, WFB GSMC One West 34th Street 0 3/15/2017 6 5/6/2017 4/6/2027   4/6/2027 No  
19 Loan 35 GSMC GSMC CH2M Global Headquarters 360 3/16/2017 6 5/6/2017 4/6/2022 5/6/2022 4/6/2027 No  
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 358 6/1/2017 6 7/6/2017   7/6/2017 6/6/2027 No  
21 Loan   GSMC GSMC Guernsey Crossing 360 7/14/2017 6 9/6/2017 8/6/2019 9/6/2019 8/6/2027 No  
22 Loan 11 GSMC GSMC Spring Prairie 360 7/28/2017 6 9/6/2017 8/6/2022 9/6/2022 8/6/2027 No  
23 Loan   GSBI GSMC Willow Bend Apartments 360 7/6/2017 6 8/6/2017 7/6/2020 8/6/2020 7/6/2027 No  
24 Loan 37 GSMC GSMC Greenville Avenue 358 5/16/2017 6 7/6/2017   7/6/2017 6/6/2022 No  
25 Loan   GSMC GSMC Adelanto Market Plaza 360 6/2/2017 6 7/6/2017 6/6/2020 7/6/2020 6/6/2027 No  
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 358 5/18/2017 6 7/6/2017   7/6/2017 6/6/2027 No  
27 Loan   GSMC GSMC Laguna Seca 0 5/8/2017 6 7/6/2017 6/6/2027   6/6/2027 No  
28 Loan 40, 41 GSMC GSMC Discovery Plaza 360 7/25/2017 6 9/6/2017 8/6/2020 9/6/2020 8/6/2027 No  
29 Loan   GSMC GSMC Quail Plaza 360 6/2/2017 6 7/6/2017 6/6/2020 7/6/2020 6/6/2027 No  
30 Loan   GSMC GSMC Erindale Square 360 6/14/2017 6 8/6/2017 7/6/2018 8/6/2018 7/6/2022 No  
31 Loan   GSBI GSMC Echelon 360 6/23/2017 6 8/6/2017 7/6/2019 8/6/2019 7/6/2022 No  
32 Loan 12 GSMC GSMC Towne Centre Offices 360 7/27/2017 6 9/6/2017 8/6/2019 9/6/2019 8/6/2027 No  

 

 A-1-5 
 

 

GSMS 2017-GS7 Annex A-1              
                       
                       
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 0 0 Lockout/27_Defeasance/89_0%/4 38,264,710 15,049,823 23,214,887
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 5 days grace, once per calendar year 0 Lockout/26_Defeasance/87_0%/7 50,093,967 30,868,763 19,225,204
2.01 Property       RXR Plaza       30,169,556 19,832,470 10,337,086
2.02 Property       Omni       19,924,411 11,036,292 8,888,118
3 Loan 11, 18 GSMC GSMC Lafayette Centre 0 0 Lockout/30_Defeasance/86_0%/5 33,387,018 14,929,437 18,457,581
4 Loan 19, 20 GSMC GSMC Loma Linda 0 0 Lockout/25_Defeasance/90_0%/5 N/A N/A N/A
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 5 days grace, once per calendar year 0 Lockout/26_Defeasance/87_0%/7 22,163,434 8,834,064 13,329,370
5.01 Property       68 South Service Road       11,261,357 3,420,546 7,840,811
5.02 Property       58 South Service Road       7,790,991 3,524,148 4,266,843
5.03 Property       48 South Service Road       3,111,086 1,889,370 1,221,717
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 0 0 Lockout/25_Defeasance/91_0%/4 21,567,798 15,967,899 5,599,899
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 0 0 Lockout/26_Defeasance/90_0%/4 N/A N/A N/A
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 0 0 Lockout/11_>YM or 1%/104_0%/5 N/A N/A N/A
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 3 days grace, once per trailing 12-month period 0 Lockout/27_Defeasance/86_0%/7 71,105,293 21,121,302 49,983,991
10 Loan   GSMC GSMC Pi'ilani Village 0 0 Lockout/24_Defeasance/92_0%/4 4,153,119 954,377 3,198,742
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 0 0 Lockout/25_Defeasance/90_0%/5 2,527,835 4,105,718 (1,577,883)
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 5 days grace, other than the payment due on the Maturity Date 5 days grace, other than the payment due on the Maturity Date Lockout/25_Defeasance/31_0%/4 34,129,235 25,754,273 8,374,962
13 Loan   GSBI GSMC Fountain Lake 0 0 Lockout/27_Defeasance/88_0%/5 2,289,726 1,014,494 1,275,232
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 0 0 Lockout/25_Defeasance/90_0%/5 21,517,726 19,285,291 2,232,435
15 Loan   GSBI GSMC Sienna Bay 0 0 Lockout/27_Defeasance/88_0%/5 N/A N/A N/A
16 Loan   GSMC GSMC Heritage Square 0 0 Lockout/25_Defeasance/90_0%/5 N/A N/A N/A
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 5 days grace, one time during the term of the loan, other than the payment due on the Maturity Date 0 Lockout/26_Defeasance/89_0%/5 5,467,450 1,516,608 3,950,842
18 Loan 34 GSMC, WFB GSMC One West 34th Street 5 0 Lockout/28_Defeasance/88_0%/4 15,458,741 6,368,441 9,090,300
19 Loan 35 GSMC GSMC CH2M Global Headquarters 0 0 Lockout/28_>YM or 1%/87_0%/5 N/A N/A N/A
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 0 0 Lockout/26_Defeasance/87_0%/7 2,218,466 641,422 1,577,044
21 Loan   GSMC GSMC Guernsey Crossing 0 0 Lockout/24_Defeasance/92_0%/4 N/A N/A N/A
22 Loan 11 GSMC GSMC Spring Prairie 0 0 Lockout/24_>YM or 3%/92_0%/4 N/A N/A N/A
23 Loan   GSBI GSMC Willow Bend Apartments 0 0 Lockout/25_Defeasance/91_0%/4 2,516,613 1,415,333 1,101,280
24 Loan 37 GSMC GSMC Greenville Avenue 0 0 Lockout/26_Defeasance/31_0%/3 2,429,381 1,093,388 1,335,993
25 Loan   GSMC GSMC Adelanto Market Plaza 0 0 Lockout/26_Defeasance/90_0%/4 1,489,852 455,229 1,034,623
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 0 0 Lockout/26_Defeasance/90_0%/4 2,210,922 962,339 1,248,583
27 Loan   GSMC GSMC Laguna Seca 0 0 Lockout/26_Defeasance/90_0%/4 1,717,612 309,809 1,407,803
28 Loan 40, 41 GSMC GSMC Discovery Plaza 0 0 Lockout/24_Defeasance/92_0%/4 2,195,537 1,092,493 1,103,044
29 Loan   GSMC GSMC Quail Plaza 0 0 Lockout/26_Defeasance/90_0%/4 804,601 156,724 647,878
30 Loan   GSMC GSMC Erindale Square 0 0 Lockout/25_Defeasance/32_0%/3 N/A N/A N/A
31 Loan   GSBI GSMC Echelon 0 0 Lockout/25_Defeasance/32_0%/3 N/A N/A N/A
32 Loan 12 GSMC GSMC Towne Centre Offices 0 0 Lockout/24_Defeasance/92_0%/4 1,236,994 896,715 340,279

 

 A-1-6 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 38,084,135 15,182,152 22,901,983 39,086,088 15,078,913 24,007,175 42,854,057 15,388,554 27,465,503
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 50,807,283 29,207,431 21,599,852 47,163,821 27,889,640 19,274,181 46,127,315 27,950,084 18,177,231
2.01 Property       RXR Plaza 30,163,297 18,412,394 11,750,903 28,505,418 18,240,463 10,264,955 27,698,519 18,214,012 9,484,507
2.02 Property       Omni 20,643,986 10,795,038 9,848,949 18,658,403 9,649,177 9,009,226 18,428,797 9,736,073 8,692,724
3 Loan 11, 18 GSMC GSMC Lafayette Centre 33,933,759 15,733,382 18,200,377 34,490,647 16,580,147 17,910,500 36,760,458 17,380,210 19,380,248
4 Loan 19, 20 GSMC GSMC Loma Linda N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 23,901,040 8,945,053 14,955,987 24,700,076 9,135,252 15,564,824 24,684,301 9,159,065 15,525,236
5.01 Property       68 South Service Road 11,722,817 3,487,725 8,235,092 11,848,224 3,580,219 8,268,005 11,896,604 3,610,599 8,286,005
5.02 Property       58 South Service Road 8,705,992 3,636,030 5,069,962 9,245,113 3,641,534 5,603,579 9,053,763 3,644,212 5,409,551
5.03 Property       48 South Service Road 3,472,231 1,821,298 1,650,933 3,606,739 1,913,499 1,693,240 3,733,934 1,904,254 1,829,680
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 26,761,666 18,083,920 8,677,746 26,403,097 17,943,662 8,459,435 25,973,563 17,922,575 8,050,988
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street N/A N/A N/A N/A N/A N/A 999,658 1,058,172 (58,514)
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters N/A N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 81,133,807 23,050,850 58,082,957 85,428,630 24,792,052 60,636,578 N/A N/A N/A
10 Loan   GSMC GSMC Pi'ilani Village 4,175,836 1,008,340 3,167,496 4,269,010 1,093,115 3,175,895 4,181,805 1,035,677 3,146,128
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 7,363,351 4,925,597 2,437,754 11,607,602 5,463,571 6,144,031 10,800,068 5,712,305 5,087,764
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 47,226,043 34,957,601 12,268,442 50,565,711 36,884,316 13,681,395 50,927,968 37,371,550 13,556,419
13 Loan   GSBI GSMC Fountain Lake 2,474,580 1,114,333 1,360,247 2,952,371 1,293,642 1,658,730 3,453,492 1,346,816 2,106,676
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 22,638,468 19,271,656 3,366,812 24,458,588 19,957,331 4,501,257 24,827,344 20,122,744 4,704,600
15 Loan   GSBI GSMC Sienna Bay 3,123,360 1,412,605 1,710,755 3,435,889 1,619,589 1,816,300 3,574,601 1,643,074 1,931,527
16 Loan   GSMC GSMC Heritage Square 3,146,614 1,326,879 1,819,735 2,948,347 1,274,448 1,673,899 2,985,763 1,285,347 1,700,416
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 5,543,019 1,530,992 4,012,027 5,312,512 1,522,562 3,789,950 N/A N/A N/A
18 Loan 34 GSMC, WFB GSMC One West 34th Street 14,959,560 7,137,535 7,822,025 18,065,217 7,217,026 10,848,191 N/A N/A N/A
19 Loan 35 GSMC GSMC CH2M Global Headquarters N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 2,658,804 785,626 1,873,178 2,582,018 967,954 1,614,064 2,695,422 948,658 1,746,764
21 Loan   GSMC GSMC Guernsey Crossing N/A N/A N/A 1,481,121 258,452 1,222,669 1,578,428 240,077 1,338,352
22 Loan 11 GSMC GSMC Spring Prairie 1,459,934 586,962 872,972 1,748,398 549,802 1,198,597 N/A N/A N/A
23 Loan   GSBI GSMC Willow Bend Apartments 2,651,827 1,478,476 1,173,351 2,927,999 1,514,007 1,413,992 3,010,017 1,536,214 1,473,803
24 Loan 37 GSMC GSMC Greenville Avenue 2,445,010 1,109,178 1,335,832 2,596,212 1,144,685 1,451,527 N/A N/A N/A
25 Loan   GSMC GSMC Adelanto Market Plaza 1,450,640 445,389 1,005,251 1,443,070 380,068 1,063,002 N/A N/A N/A
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 2,291,809 906,473 1,385,336 2,166,063 908,714 1,257,349 2,087,736 895,376 1,192,360
27 Loan   GSMC GSMC Laguna Seca 1,621,470 319,997 1,301,473 1,722,798 380,705 1,342,093 N/A N/A N/A
28 Loan 40, 41 GSMC GSMC Discovery Plaza 2,227,731 1,075,788 1,151,943 2,214,971 1,107,826 1,107,145 2,265,134 1,110,926 1,154,208
29 Loan   GSMC GSMC Quail Plaza 839,112 195,105 644,007 914,947 184,366 730,580 920,748 179,072 741,676
30 Loan   GSMC GSMC Erindale Square 503,786 248,668 255,118 710,280 232,467 477,813 N/A N/A N/A
31 Loan   GSBI GSMC Echelon 2,397,760 1,771,443 626,317 2,477,863 1,892,067 585,796 2,517,945 1,945,567 572,378
32 Loan 12 GSMC GSMC Towne Centre Offices 1,277,526 913,378 364,148 1,334,501 909,037 425,464 1,390,088 930,720 459,368

 

 A-1-7 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 5/31/2017 12 Trailing 12 53,318,136 14,921,987 38,396,149 16.5% 32,854 895,160
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 3/31/2017 12 Trailing 12 53,504,787 28,574,757 24,930,030 12.6% 437,690 2,270,323
2.01 Property       RXR Plaza 3/31/2017 12 Trailing 12 33,417,914 18,538,955 14,878,959   271,325 1,398,458
2.02 Property       Omni 3/31/2017 12 Trailing 12 20,086,873 10,035,802 10,051,071   166,366 871,865
3 Loan 11, 18 GSMC GSMC Lafayette Centre 3/31/2017 12 Trailing 12 42,919,381 18,370,764 24,548,617 10.1% 33,583 762,180
4 Loan 19, 20 GSMC GSMC Loma Linda N/A N/A Not Available 16,100,842 4,038,819 12,062,023 9.5% 201,980 0
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 3/31/2017 12 Trailing 12 26,717,721 9,448,015 17,269,707 14.3% 194,180 1,047,720
5.01 Property       68 South Service Road 3/31/2017 12 Trailing 12 11,740,501 3,734,451 8,006,051   80,823 460,685
5.02 Property       58 South Service Road 3/31/2017 12 Trailing 12 11,019,136 3,765,076 7,254,060   77,316 393,334
5.03 Property       48 South Service Road 3/31/2017 12 Trailing 12 3,958,084 1,948,488 2,009,596   36,042 193,700
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 5/31/2017 12 Trailing 12 25,973,563 17,952,461 8,021,103 12.7% 1,220,757 0
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 2/28/2017 12 Trailing 12 4,578,963 1,352,972 3,225,990 6.6% 20,401 174,651
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters N/A N/A Not Available 7,078,500 N/A 7,078,500 9.9% 12,852 250,614
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower N/A N/A Not Available 94,904,955 26,624,023 68,280,932 11.2% 131,343 2,012,895
10 Loan   GSMC GSMC Pi'ilani Village 4/30/2017 12 Trailing 12 4,274,119 1,050,948 3,223,171 8.6% 17,240 57,999
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 3/31/2017 12 Trailing 12 12,521,128 5,772,363 6,748,765 6.5% 22,387 118,176
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 6/30/2017 12 Trailing 12 50,927,968 38,045,353 12,882,616 16.1% 2,546,398 0
13 Loan   GSBI GSMC Fountain Lake 3/31/2017 12 Trailing 12 3,954,169 1,471,379 2,482,790 8.3% 70,250 0
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 5/31/2017 12 Trailing 12 24,683,857 20,437,788 4,246,068 16.2% 987,354 0
15 Loan   GSBI GSMC Sienna Bay 3/31/2017 12 Trailing 12 3,750,364 1,693,087 2,057,277 8.5% 69,000 0
16 Loan   GSMC GSMC Heritage Square 4/30/2017 12 Trailing 12 3,485,754 1,319,922 2,165,832 9.0% 28,161 138,979
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman N/A N/A Not Available 5,313,043 1,528,766 3,784,278 8.9% 69,459 167,391
18 Loan 34 GSMC, WFB GSMC One West 34th Street N/A N/A Not Available 16,051,512 7,421,269 8,630,243 5.8% 88,350 430,291
19 Loan 35 GSMC GSMC CH2M Global Headquarters N/A N/A Not Available 7,517,376 225,521 7,291,855 9.1% 74,097 351,961
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 4/30/2017 12 Trailing 12 2,706,197 884,854 1,821,343 9.2% 23,763 77,900
21 Loan   GSMC GSMC Guernsey Crossing 5/31/2017 12 Trailing 12 2,179,977 624,236 1,555,741 8.9% 15,631 56,913
22 Loan 11 GSMC GSMC Spring Prairie N/A N/A Not Available 1,947,060 594,576 1,352,485 8.8% 11,850 87,552
23 Loan   GSBI GSMC Willow Bend Apartments 5/31/2017 12 Trailing 12 3,060,518 1,550,930 1,509,588 10.2% 99,900 0
24 Loan 37 GSMC GSMC Greenville Avenue N/A N/A Not Available 2,312,556 1,093,548 1,219,008 8.7% 24,287 43,915
25 Loan   GSMC GSMC Adelanto Market Plaza N/A N/A Not Available 1,523,775 445,594 1,078,182 9.0% 6,249 8,569
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 3/31/2017 12 Trailing 12 2,198,322 874,758 1,323,564 11.8% 7,592 64,915
27 Loan   GSMC GSMC Laguna Seca N/A N/A Not Available 1,723,456 327,170 1,396,286 12.7% 17,592 48,865
28 Loan 40, 41 GSMC GSMC Discovery Plaza 5/31/2017 12 Trailing 12 2,173,145 1,066,431 1,106,714 10.1% 14,847 43,574
29 Loan   GSMC GSMC Quail Plaza 4/30/2017 12 Trailing 12 737,759 150,294 587,466 10.7% 7,424 24,045
30 Loan   GSMC GSMC Erindale Square N/A N/A Not Available 955,716 242,757 712,959 13.3% 20,714 82,062
31 Loan   GSBI GSMC Echelon 4/30/2017 12 Trailing 12 2,626,992 1,917,104 709,888 14.2% 34,800 0
32 Loan 12 GSMC GSMC Towne Centre Offices 4/30/2017 12 Trailing 12 1,411,626 918,540 493,086 10.8% 18,634 34,244

 

 A-1-8 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 37,468,135 3.84 16.1% 860,000,000 3/15/2017 970,000,000 5/1/2019 27.1% 24.0%
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 22,222,017 2.49 11.2% 320,000,000 3/24/2017 NAP NAP 61.9% 61.9%
2.01 Property       RXR Plaza 13,209,177     189,000,000 3/24/2017 NAP NAP    
2.02 Property       Omni 9,012,841     131,000,000 3/24/2017 NAP NAP    
3 Loan 11, 18 GSMC GSMC Lafayette Centre 23,752,854 2.27 9.8% 404,000,000 12/14/2016 430,000,000 12/14/2018 60.1% 56.5%
4 Loan 19, 20 GSMC GSMC Loma Linda 11,860,043 2.56 9.3% 215,000,000 6/15/2017 NAP NAP 59.3% 59.3%
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 16,027,807 2.98 13.3% 206,000,000 3/24/2017 NAP NAP 58.5% 58.5%
5.01 Property       68 South Service Road 7,464,542     100,000,000 3/24/2017 NAP NAP    
5.02 Property       58 South Service Road 6,783,410     85,000,000 3/24/2017 NAP NAP    
5.03 Property       48 South Service Road 1,779,855     21,000,000 3/24/2017 NAP NAP    
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 6,800,345 1.60 10.8% 82,000,000 5/4/2017 96,500,000 6/1/2020 70.2% 54.4%
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 3,030,938 1.13 6.2% 94,000,000 4/12/2017 99,000,000 4/1/2018 52.1% 59.6%
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 6,815,034 2.26 9.5% 110,000,000 6/26/2017 NAP NAP 65.0% 65.0%
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 66,136,694 2.70 10.8% 1,900,000,000 4/1/2017 NAP NAP 32.2% 32.2%
10 Loan   GSMC GSMC Pi'ilani Village 3,147,932 1.93 8.4% 63,000,000 4/28/2017 NAP NAP 59.5% 59.5%
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 6,608,202 1.45 6.3% 180,000,000 6/1/2017 195,000,000 6/1/2019 58.1% 53.6%
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 10,336,217 1.91 12.9% 142,000,000 5/4/2017 151,000,000 5/4/2019 56.3% 49.2%
13 Loan   GSBI GSMC Fountain Lake 2,412,540 1.34 8.0% 42,300,000 3/13/2017 NAP NAP 70.9% 61.9%
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 3,258,714 1.81 12.4% 31,800,000 6/2/2017 47,800,000 7/1/2021 62.4% 45.9%
15 Loan   GSBI GSMC Sienna Bay 1,988,277 1.36 8.2% 34,500,000 3/13/2017 NAP NAP 70.3% 61.4%
16 Loan   GSMC GSMC Heritage Square 1,998,692 1.34 8.3% 34,000,000 5/9/2017 NAP NAP 70.6% 62.1%
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 3,547,428 1.34 8.3% 56,800,000 3/30/2017 57,990,000 4/1/2018 75.0% 63.0%
18 Loan 34 GSMC, WFB GSMC One West 34th Street 8,111,601 1.24 5.4% 280,000,000 1/5/2017 NAP NAP 53.6% 53.6%
19 Loan 35 GSMC GSMC CH2M Global Headquarters 6,865,797 1.36 8.6% 122,200,000 3/2/2017 NAP NAP 65.5% 60.2%
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 1,719,680 1.40 8.7% 27,450,000 5/1/2017 NAP NAP 72.0% 58.7%
21 Loan   GSMC GSMC Guernsey Crossing 1,483,197 1.34 8.5% 23,500,000 4/7/2017 NAP NAP 74.5% 64.2%
22 Loan 11 GSMC GSMC Spring Prairie 1,253,083 1.30 8.2% 21,100,000 6/16/2017 21,850,000 4/16/2018 72.5% 64.4%
23 Loan   GSBI GSMC Willow Bend Apartments 1,409,688 1.56 9.5% 21,500,000 6/2/2017 NAP NAP 68.8% 60.3%
24 Loan 37 GSMC GSMC Greenville Avenue 1,150,807 1.26 8.2% 18,800,000 4/7/2017 NAP NAP 74.3% 68.8%
25 Loan   GSMC GSMC Adelanto Market Plaza 1,063,364 1.43 8.9% 17,900,000 4/27/2017 NAP NAP 67.0% 58.9%
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 1,251,057 1.81 11.1% 15,000,000 4/12/2017 NAP NAP 74.8% 60.9%
27 Loan   GSMC GSMC Laguna Seca 1,329,829 2.97 12.1% 18,600,000 3/17/2017 NAP NAP 59.1% 59.1%
28 Loan 40, 41 GSMC GSMC Discovery Plaza 1,048,293 1.56 9.5% 14,600,000 6/27/2017 NAP NAP 75.3% 66.0%
29 Loan   GSMC GSMC Quail Plaza 555,996 1.71 10.1% 8,200,000 4/28/2017 NAP NAP 67.1% 58.4%
30 Loan   GSMC GSMC Erindale Square 610,184 1.81 11.4% 8,150,000 4/15/2017 NAP NAP 65.8% 61.6%
31 Loan   GSBI GSMC Echelon 675,088 2.29 13.5% 11,200,000 5/2/2017 NAP NAP 44.6% 42.4%
32 Loan 12 GSMC GSMC Towne Centre Offices 440,208 1.56 9.7% 6,500,000 6/7/2017 NAP NAP 70.0% 60.1%

 

 A-1-9 
 

 

GSMS 2017-GS7 Annex A-1                  
                           
                           
                           
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 83.4% 3/31/2017 NAP NAP O'Melveny & Myers 65,270 11/30/2025 Akin Gump Strauss Hauer & Feld LLP
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 85.5%   NAP NAP        
2.01 Property       RXR Plaza 84.9% 4/20/2017 NAP NAP Openlink Financial LLC 96,325 12/31/2025 Flushing Bank
2.02 Property       Omni 86.5% 4/20/2017 NAP NAP HealthPlex Inc. 77,464 3/31/2022 Congdon Flaherty O'Callaghan
3 Loan 11, 18 GSMC GSMC Lafayette Centre 86.3% 2/1/2017 NAP NAP CFTC 289,295 9/30/2025 MedStar Health
4 Loan 19, 20 GSMC GSMC Loma Linda 100.0% 6/30/2017 NAP NAP US Dept. of Veterans Affairs 327,614 5/26/2036 NAP
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 93.5%   NAP NAP        
5.01 Property       68 South Service Road 98.9% 4/20/2017 NAP NAP Citibank N.A. 202,930 3/31/2022 HQ Global Workplaces LLC
5.02 Property       58 South Service Road 88.3% 4/20/2017 NAP NAP Morgan Stanley Smith Barney 50,359 11/30/2023 Jackson Lewis P.C.
5.03 Property       48 South Service Road 92.4% 4/20/2017 NAP NAP Massachusetts Mutual Life Insurance 15,603 6/30/2021 Mercer Inc.
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 62.8% 5/31/2017 132.85 83.41 NAP     NAP
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 88.5% 5/31/2017 NAP NAP WeWork 33,344 2/28/2037 Bed Bath & Beyond
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 100.0% 7/1/2017 NAP NAP Petco 257,040 7/31/2037 NAP
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 98.8% 4/27/2017 NAP NAP NBA Properties, Inc. 191,957 12/31/2035 Richemont North America, Inc.
10 Loan   GSMC GSMC Pi'ilani Village 89.1% 5/1/2017 NAP NAP Kihei-Wailea Medical Center 9,350 5/31/2022 Ruby Tuesday
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 92.5% 5/23/2017 NAP NAP Urban Compass, Inc. 113,418 5/31/2025 AltSchool II, LLC
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 86.5% 6/30/2017 323.32 279.56 NAP     NAP
13 Loan   GSBI GSMC Fountain Lake 96.4% 4/19/2017 NAP NAP NAP     NAP
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 57.1% 5/31/2017 105.87 60.50 NAP     NAP
15 Loan   GSBI GSMC Sienna Bay 94.9% 5/11/2017 NAP NAP NAP     NAP
16 Loan   GSMC GSMC Heritage Square 93.1% 6/28/2017 NAP NAP Martin's Super Market, Inc. 71,135 10/31/2026 Charming Charlie Inc.
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 93.3% 5/31/2017 NAP NAP TJ Maxx / Home Goods 53,000 9/30/2019 Best Buy
18 Loan 34 GSMC, WFB GSMC One West 34th Street 93.9% 5/1/2017 NAP NAP Olivia Miller, Inc. 13,222 7/31/2024 Duane Reade
19 Loan 35 GSMC GSMC CH2M Global Headquarters 100.0% 5/1/2017 NAP NAP CH2M Hill, Inc. 370,485 9/30/2032 NAP
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 98.9% 5/10/2017 NAP NAP Party City 21,446 9/30/2019 PetSmart
21 Loan   GSMC GSMC Guernsey Crossing 95.5% 7/1/2017 NAP NAP Dick's Sporting Goods 35,000 1/31/2026 Petco
22 Loan 11 GSMC GSMC Spring Prairie 93.5% 6/27/2017 NAP NAP Cabela's 43,000 1/31/2024 Michaels
23 Loan   GSBI GSMC Willow Bend Apartments 97.9% 6/12/2017 NAP NAP NAP     NAP
24 Loan 37 GSMC GSMC Greenville Avenue 70.0% 5/17/2017 NAP NAP Bank of America, N.A. 17,338 12/31/2021 Crown Imaging, LLC
25 Loan   GSMC GSMC Adelanto Market Plaza 100.0% 3/1/2017 NAP NAP Alta Vista Public Charter Schools 5,900 3/31/2022 US Bank (GL)
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 89.6% 3/31/2017 NAP NAP Dover Energy 11,553 2/29/2020 Raymond James & Associates
27 Loan   GSMC GSMC Laguna Seca 100.0% 2/1/2017 NAP NAP Ross Dress for Less 30,187 1/31/2022 Marshall's
28 Loan 40, 41 GSMC GSMC Discovery Plaza 95.9% 6/1/2017 NAP NAP Bel Air 40,987 3/31/2019 Wells Fargo Bank (GL)
29 Loan   GSMC GSMC Quail Plaza 95.5% 5/1/2017 NAP NAP VCA West Mesa Animal Hospital 5,760 10/31/2023 Sherwin Williams
30 Loan   GSMC GSMC Erindale Square 90.7% 3/1/2017 NAP NAP Fodor Billiards 19,117 12/31/2020 Wilderness Treasures
31 Loan   GSBI GSMC Echelon 98.3% 6/12/2017 NAP NAP NAP     NAP
32 Loan 12 GSMC GSMC Towne Centre Offices 99.0% 6/1/2017 NAP NAP Interim Health Care of Pittsburgh, Inc. 15,943 7/31/2024 Oxford Construction Consultants, Inc.

 

 A-1-10 
 

 

GSMS 2017-GS7 Annex A-1                  
                           
                           
                           
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 48,574 8/31/2027 Morgan Stanley & Co. 44,947 11/30/2026 Hogan Lovells US LLP 43,961 1/31/2028
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale                
2.01 Property       RXR Plaza 90,877 12/31/2026 Rivkin Radler LLC 84,736 6/30/2023 Ruskin Moscou Faltischek P.C. 63,530 12/31/2026
2.02 Property       Omni 67,109 12/31/2018 Long Island Power Authority 50,897 4/30/2025 Forchelli Curto Deegan 44,785 7/31/2020
3 Loan 11, 18 GSMC GSMC Lafayette Centre 112,363 8/31/2031 AT&T Corp 83,721 3/31/2023 Jackson & Campbell 49,469 5/31/2020
4 Loan 19, 20 GSMC GSMC Loma Linda     NAP     NAP    
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville                
5.01 Property       68 South Service Road 35,522 1/31/2019 Signature Bank 24,332 2/29/2024 World Wide Specialty Programs 17,771 6/30/2026
5.02 Property       58 South Service Road 29,385 12/31/2025 UBS Financial Services Inc. 23,493 3/31/2028 RGRD New York Leasing Corp. 21,793 12/31/2019
5.03 Property       48 South Service Road 14,171 8/31/2021 Citizens Bank N.A. 12,068 9/30/2021 Principal Life Insurance Co. 11,668 4/30/2018
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum     NAP     NAP    
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 23,500 1/31/2027 TJ Maxx 21,562 11/30/2026 Lerner New York 6,483 9/30/2031
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters     NAP     NAP    
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 126,386 7/31/2028 Cartier 55,000 7/31/2037 MSD Capital, L.P. 43,979 3/31/2022
10 Loan   GSMC GSMC Pi'ilani Village 6,000 1/31/2022 Outback Steakhouse 6,000 11/30/2020 American Savings Bank 4,225 6/30/2021
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 12,090 7/31/2028 TD Bank 3,915 11/30/2027 NAP    
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman     NAP     NAP    
13 Loan   GSBI GSMC Fountain Lake     NAP     NAP    
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks     NAP     NAP    
15 Loan   GSBI GSMC Sienna Bay     NAP     NAP    
16 Loan   GSMC GSMC Heritage Square 11,559 1/31/2022 Heavenly Goat Brewing Company 8,303 1/31/2027 Soho Japanese Bistro 6,040 12/31/2018
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 45,270 1/31/2020 Barnes & Noble 30,200 1/31/2021 Boardman Movies 8 25,296 6/30/2024
18 Loan 34 GSMC, WFB GSMC One West 34th Street 11,075 11/30/2021 International Inspirations, Ltd 7,754 11/30/2026 L M Cohen & Co. LLP 7,104 1/31/2024
19 Loan 35 GSMC GSMC CH2M Global Headquarters     NAP     NAP    
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 18,752 8/31/2019 Dancer's Workshop 13,568 12/31/2020 Dollar Tree Stores, Inc. 8,640 1/31/2021
21 Loan   GSMC GSMC Guernsey Crossing 12,500 1/31/2026 ULTA 10,011 9/30/2025 Five Below 8,000 1/31/2026
22 Loan 11 GSMC GSMC Spring Prairie 17,068 2/28/2025 PetSmart 12,211 1/31/2025 Boot Barn 10,006 10/31/2024
23 Loan   GSBI GSMC Willow Bend Apartments     NAP     NAP    
24 Loan 37 GSMC GSMC Greenville Avenue 10,800 3/31/2020 Neurology Consultants of Dallas 8,759 10/31/2019 Radiant Research 5,295 9/30/2017
25 Loan   GSMC GSMC Adelanto Market Plaza 3,543 5/31/2027 Rubio's Coastal Grill 2,700 8/31/2022 Bryan D Vanesian OD 2,400 7/31/2026
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 8,484 5/31/2022 IAV Automotive, Inc. 7,299 6/30/2018 CENIT North America 6,905 12/31/2021
27 Loan   GSMC GSMC Laguna Seca 30,000 1/31/2027 Petco 12,000 1/31/2022 Big 5 Sporting Goods 10,088 1/31/2021
28 Loan 40, 41 GSMC GSMC Discovery Plaza 4,769 4/30/2022 Dollar Store 3,995 12/31/2017 New Blue Sky 2,170 10/31/2018
29 Loan   GSMC GSMC Quail Plaza 4,175 7/31/2021 Enchantment Pizza III 3,125 7/31/2023 Nexus Brewery, LLC 1,890 11/30/2020
30 Loan   GSMC GSMC Erindale Square 12,985 12/31/2023 ABC Plumbing 8,384 10/31/2020 Cutting Edge Real Estate 5,642 10/31/2022
31 Loan   GSBI GSMC Echelon     NAP     NAP    
32 Loan 12 GSMC GSMC Towne Centre Offices 10,000 8/31/2030 Metro Family Practice, Inc. 8,799 5/31/2024 Alion Science and Technology Corporation 7,544 10/31/2018

 

 A-1-11 
 

 

GSMS 2017-GS7 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 Seismic Report Date PML or SEL (%)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars AECOM Technology Corporation 31,559 4/30/2025 3/27/2017 No NAP 3/27/2017 4/7/2017 11%
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale                  
2.01 Property       RXR Plaza MBSC Securities Corporation 63,119 9/30/2021 4/7/2017 Yes 5/15/2017 4/7/2017 NAP NAP
2.02 Property       Omni Arbor Commercial Mortgage LLC 36,488 2/28/2027 4/10/2017 No NAP 4/10/2017 NAP NAP
3 Loan 11, 18 GSMC GSMC Lafayette Centre AON Service Corporation 34,489 2/29/2020 12/28/2016 No NAP 12/28/2016 NAP NAP
4 Loan 19, 20 GSMC GSMC Loma Linda NAP     3/22/2017 No NAP 3/20/2017 6/20/2017 7%
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville                  
5.01 Property       68 South Service Road Comtech Telecommunications 10,036 8/31/2017 4/6/2017 No NAP 4/6/2017 NAP NAP
5.02 Property       58 South Service Road Bouchard Transportation Co. 19,732 10/31/2018 4/6/2017 No NAP 4/6/2017 NAP NAP
5.03 Property       48 South Service Road Park Electrochemical Corp. 9,736 4/30/2018 4/6/2017 No NAP 4/10/2017 NAP NAP
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum NAP     6/7/2017 No NAP 6/12/2017 NAP NAP
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street NAP     4/10/2017 No NAP 4/6/2017 NAP NAP
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters NAP     6/27/2017 No NAP 6/27/2017 6/27/2017 8%
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower Versace U.S.A., Inc. 20,000 12/31/2023 3/21/2017 No NAP 3/20/2017 NAP NAP
10 Loan   GSMC GSMC Pi'ilani Village Maui Tropix 3,500 4/30/2024 5/18/2017 No NAP 5/17/2017 NAP NAP
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue NAP     6/6/2017 No NAP 6/6/2017 NAP NAP
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman NAP     5/11/2017 No NAP 5/12/2017 NAP NAP
13 Loan   GSBI GSMC Fountain Lake NAP     3/16/2017 No NAP 3/16/2017 NAP NAP
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks NAP     6/12/2017 No NAP 6/14/2017 NAP NAP
15 Loan   GSBI GSMC Sienna Bay NAP     3/16/2017 No NAP 3/16/2017 NAP NAP
16 Loan   GSMC GSMC Heritage Square Michiana Beauty College 5,992 11/30/2021 5/15/2017 No NAP 5/15/2017 NAP NAP
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman Office Max 23,000 1/25/2023 4/14/2017 No NAP 4/14/2017 NAP NAP
18 Loan 34 GSMC, WFB GSMC One West 34th Street Hop Lun, U.S.A., Inc 6,441 7/31/2018 12/16/2016 No NAP 12/16/2016 NAP NAP
19 Loan 35 GSMC GSMC CH2M Global Headquarters NAP     8/19/2016 No NAP 8/17/2016 NAP NAP
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center DaVita 6,592 11/30/2024 5/12/2017 No NAP 5/11/2017 NAP NAP
21 Loan   GSMC GSMC Guernsey Crossing Shoe Carnival 7,525 1/31/2026 4/17/2017 No NAP 4/14/2017 NAP NAP
22 Loan 11 GSMC GSMC Spring Prairie ULTA 9,850 10/31/2024 6/26/2017 No NAP 6/23/2017 7/12/2017 6%
23 Loan   GSBI GSMC Willow Bend Apartments NAP     6/5/2017 No NAP 6/5/2017 NAP NAP
24 Loan 37 GSMC GSMC Greenville Avenue Sanders Johnston & Assoc., PLLC. 4,885 12/31/2019 4/10/2017 No NAP 4/10/2017 NAP NAP
25 Loan   GSMC GSMC Adelanto Market Plaza Del Taco (GL) 2,300 4/30/2026 5/1/2017 No NAP 5/1/2017 5/1/2017 9%
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center Sandvick Inc 5,870 1/31/2020 4/17/2017 No NAP 4/17/2017 NAP NAP
27 Loan   GSMC GSMC Laguna Seca Pier 1 Imports 9,492 2/28/2021 3/31/2017 No NAP 3/31/2017 NAP NAP
28 Loan 40, 41 GSMC GSMC Discovery Plaza Fresh Green Cleaners 2,070 7/31/2018 6/14/2017 No NAP 6/13/2017 6/13/2017 7%
29 Loan   GSMC GSMC Quail Plaza FedEx Kinkos 1,660 7/31/2020 5/5/2017 No NAP 5/5/2017 NAP NAP
30 Loan   GSMC GSMC Erindale Square Zamuel Ballet 5,553 1/31/2022 4/25/2017 No NAP 4/25/2017 NAP NAP
31 Loan   GSBI GSMC Echelon NAP     5/9/2017 No NAP 5/11/2017 NAP NAP
32 Loan 12 GSMC GSMC Towne Centre Offices UPMC Community Medicine, Inc. 7,381 8/31/2019 6/13/2017 No NAP 6/13/2017 NAP NAP

 

 A-1-12 
 

 

GSMS 2017-GS7 Annex A-1                      
                               
                               
                               
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars No 0 0 0 0 0 0 0 0 0
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale No 2,049,623 906,920 0 0 0 33,207 0 3,350,000 199,244
2.01 Property       RXR Plaza No                  
2.02 Property       Omni No                  
3 Loan 11, 18 GSMC GSMC Lafayette Centre No 0 0 0 0 0 0 0 0 0
4 Loan 19, 20 GSMC GSMC Loma Linda No 0 0 0 0 0 0 0 0 0
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville No 537,224 268,612 0 0 0 14,871 0 4,200,000 89,229
5.01 Property       68 South Service Road No                  
5.02 Property       58 South Service Road No                  
5.03 Property       48 South Service Road No                  
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum No 475,853 79,309 52,243 10,449 0 65,691 0 0 0
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street No 0 0 0 0 0 0 61,203 0 0
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters No 0 0 0 0 0 0 0 0 0
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower No 0 0 298,431 0 25,989,597 0 0 21,357,936 0
10 Loan   GSMC GSMC Pi'ilani Village No 21,582 21,582 0 0 0 1,437 0 0 5,526
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue No 0 0 0 0 0 0 0 0 0
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman No 0 0 261,287 129,397 0 0 0 0 0
13 Loan   GSBI GSMC Fountain Lake No 66,429 22,143 0 0 0 5,854 0 0 0
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks No 233,346 29,168 0 0 0 82,758 0 0 0
15 Loan   GSBI GSMC Sienna Bay No 116,104 38,701 0 0 0 5,750 0 0 0
16 Loan   GSMC GSMC Heritage Square No 157,611 52,537 0 0 0 2,347 0 0 11,667
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman No 269,269 53,854 39,875 6,646 0 5,788 0 500,000 20,833
18 Loan 34 GSMC, WFB GSMC One West 34th Street No 315,500 315,500 0 0 0 7,390 266,036 0 52,785
19 Loan 35 GSMC GSMC CH2M Global Headquarters No 0 0 0 0 0 0 111,146 0 0
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center No 248,551 41,425 45,625 3,802 0 2,075 0 100,000 17,000
21 Loan   GSMC GSMC Guernsey Crossing No 66,210 33,105 0 0 0 0 0 250,000 8,333
22 Loan 11 GSMC GSMC Spring Prairie No 0 0 0 0 0 988 0 0 6,250
23 Loan   GSBI GSMC Willow Bend Apartments No 148,830 21,261 0 0 0 8,325 0 0 0
24 Loan 37 GSMC GSMC Greenville Avenue No 103,398 17,233 0 0 180,000 24,287 0 400,000 0
25 Loan   GSMC GSMC Adelanto Market Plaza No 28,379 9,460 0 0 0 521 0 150,000 2,604
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center No 148,707 14,766 0 0 200,000 0 200,000 400,000 0
27 Loan   GSMC GSMC Laguna Seca No 23,032 11,516 0 0 0 1,955 0 0 0
28 Loan 40, 41 GSMC GSMC Discovery Plaza No 90,963 18,193 0 0 55,000 0 55,000 200,000 0
29 Loan   GSMC GSMC Quail Plaza No 14,192 4,731 0 0 0 611 0 0 2,210
30 Loan   GSMC GSMC Erindale Square No 15,585 3,896 0 0 0 1,726 0 0 8,631
31 Loan   GSBI GSMC Echelon No 16,658 3,332 0 0 0 2,900 0 0 0
32 Loan 12 GSMC GSMC Towne Centre Offices No 0 15,076 0 0 0 1,553 0 0 5,823

 

 A-1-13 
 

 

GSMS 2017-GS7 Annex A-1                    
                             
                             
                             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 0 0 0 0 0 0 0 18,780,974 0
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 0 0 0 0 55,603 0 0 11,709,150 0
2.01 Property       RXR Plaza                  
2.02 Property       Omni                  
3 Loan 11, 18 GSMC GSMC Lafayette Centre 0 0 0 0 0 0 0 3,572,450 0
4 Loan 19, 20 GSMC GSMC Loma Linda 0 0 0 0 0 0 0 0 0
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 0 0 0 0 0 0 0 2,903,067 0
5.01 Property       68 South Service Road                  
5.02 Property       58 South Service Road                  
5.03 Property       48 South Service Road                  
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 0 0 0 0 0 0 0 7,662,521 0
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 0 0 0 0 0 0 0 10,000,000 0
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 0 0 0 0 0 0 0 605,000 0
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 0 0 0 0 0 0 0 13,997,581 153,680
10 Loan   GSMC GSMC Pi'ilani Village 200,000 0 0 0 0 0 0 150,000 0
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 0 0 0 0 0 0 0 5,352,756 0
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 0 0 0 0 0 0 0 1,085,464 0
13 Loan   GSBI GSMC Fountain Lake 0 0 0 132,275 0 0 0 0 0
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 0 0 0 0 0 0 0 10,964,896 0
15 Loan   GSBI GSMC Sienna Bay 0 0 0 5,225 0 0 0 0 0
16 Loan   GSMC GSMC Heritage Square 560,000 0 0 0 0 0 0 1,113,494 0
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 750,000 0 0 0 0 0 0 0 0
18 Loan 34 GSMC, WFB GSMC One West 34th Street 1,900,260 0 0 366,740 0 0 0 0 0
19 Loan 35 GSMC GSMC CH2M Global Headquarters 0 0 0 0 0 0 0 7,945,478 0
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 300,000 0 0 79,293 0 0 0 0 0
21 Loan   GSMC GSMC Guernsey Crossing 600,000 0 0 0 0 0 0 336,808 0
22 Loan 11 GSMC GSMC Spring Prairie 200,000 0 0 0 0 0 0 0 0
23 Loan   GSBI GSMC Willow Bend Apartments 0 0 0 36,890 0 0 0 0 0
24 Loan 37 GSMC GSMC Greenville Avenue 400,000 0 0 665,000 0 0 0 135,786 0
25 Loan   GSMC GSMC Adelanto Market Plaza 250,000 0 0 0 0 0 0 0 0
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 400,000 0 0 0 0 0 0 16,839 0
27 Loan   GSMC GSMC Laguna Seca 0 0 0 0 0 0 0 0 0
28 Loan 40, 41 GSMC GSMC Discovery Plaza 200,000 0 0 76,500 0 0 0 50,160 0
29 Loan   GSMC GSMC Quail Plaza 132,575 0 0 7,150 0 0 0 0 0
30 Loan   GSMC GSMC Erindale Square 0 0 0 4,070 0 0 0 0 0
31 Loan   GSBI GSMC Echelon 0 0 0 67,276 0 0 0 0 0
32 Loan 12 GSMC GSMC Towne Centre Offices 0 0 0 361,800 0 0 0 6,500 0

 

 A-1-14 
 

 

GSMS 2017-GS7 Annex A-1        
                 
                 
                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Reserve Description Borrower Name Delaware Statutory Trust?
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars Unfunded Obligations Reserve 1999 Stars, LLC No
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale Unfunded Obligations Reserve ($11,598,910.73), Ground Rent Reserve ($110,239.50) 333 Earle Ovington Boulevard SPE LLC and Rexcorp Plaza SPE LLC No
2.01 Property       RXR Plaza      
2.02 Property       Omni      
3 Loan 11, 18 GSMC GSMC Lafayette Centre Unfunded Obligations Reserve LCPC Lafayette Property LLC No
4 Loan 19, 20 GSMC GSMC Loma Linda   WI Loma Linda, LLC No
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville Unfunded Obligations Reserve 48 S. Service Road SPE LLC and 58/68 S. Service Road SPE LLC No
5.01 Property       68 South Service Road      
5.02 Property       58 South Service Road      
5.03 Property       48 South Service Road      
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum PIP Reserve Quorum Hospitality, LLC No
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street Earnout Reserve CA 5-15 West 125th LLC No
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters Rental Escrow Reserve FidoCo Property LLC No
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower Free Rent Reserve ($11,843,236), Upfront Ground Rent Reserve ($2,154,345), Monthly Ground Rent Reserve ($153,680) OT Real Estate Owner LLC No
10 Loan   GSMC GSMC Pi'ilani Village Unfunded Obligations Reserve KP Hawaii I, LLC No
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue Unfunded Obligations Reserve 90 Fifth Owner, LLC No
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman Seasonality Reserve LR (Cayman Hotel) Limited No
13 Loan   GSBI GSMC Fountain Lake   Fountain Lake Apartments LLC No
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks PIP Reserve ($8,194,590), Capital Improvement Reserve ($2,000,000), Seasonality Reserve ($770,306) Tan Tar A State Road, LLC No
15 Loan   GSBI GSMC Sienna Bay   BW Sienna Bay LLC No
16 Loan   GSMC GSMC Heritage Square Unfunded Obligations Reserve Heritage Square Ventures, LLC No
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman   WAOP Properties, LLC and The Shops at Boardman Park Properties, LLC No
18 Loan 34 GSMC, WFB GSMC One West 34th Street   Jacob's First, LLC No
19 Loan 35 GSMC GSMC CH2M Global Headquarters Unpaid Tenant Improvements ($6,695,091.09), Free Rent ($1,250,386.88) AGNL Engineering, L.L.C. No
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center   Balcones-Wilshire LLC No
21 Loan   GSMC GSMC Guernsey Crossing Unfunded Obligations Reserve Guernsey Crossing LLC No
22 Loan 11 GSMC GSMC Spring Prairie   TKG Spring Prairie Development Three, L.L.C. No
23 Loan   GSBI GSMC Willow Bend Apartments   W.B. Apartments Limited Partners LLC No
24 Loan 37 GSMC GSMC Greenville Avenue Unfunded Obligations Reserve 7515 Greenville Properties, Ltd. No
25 Loan   GSMC GSMC Adelanto Market Plaza   Adelanto Market Plaza II, LLC No
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center Unfunded Obligations Reserve Auburn Newco, LLC No
27 Loan   GSMC GSMC Laguna Seca   FS Laguna Seca I LLC No
28 Loan 40, 41 GSMC GSMC Discovery Plaza Ground Rent Reserve Discovery Plaza Retail Partners, LLC No
29 Loan   GSMC GSMC Quail Plaza   Quail Plaza Partners, LLC No
30 Loan   GSMC GSMC Erindale Square   Erindale Square Properties, Ltd. No
31 Loan   GSBI GSMC Echelon   CPF Senior Living - Echelon, LLC No
32 Loan 12 GSMC GSMC Towne Centre Offices Unfunded Obligations Reserve Towne Centre Offices, LP No

 

 A-1-15 
 

 

GSMS 2017-GS7 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, 11, 12 GSMC GSMC 1999 Avenue of the Stars JMB Realty Corporation Recapitalization 232,760,000 0 267,240,000 0 500,000,000
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale RXR Properties Holdings LLC Refinance 197,950,000 25,529,156 45,970,000 40,525,135 309,974,292
2.01 Property       RXR Plaza              
2.02 Property       Omni              
3 Loan 11, 18 GSMC GSMC Lafayette Centre None Acquisition 243,000,000 164,817,677 0 0 407,817,677
4 Loan 19, 20 GSMC GSMC Loma Linda Easterly Government Properties LP Acquisition 127,500,000 85,973,286 0 0 213,473,286
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville RXR Properties Holdings LLC Refinance 120,500,000 4,484,992 30,125,000 27,110,470 182,220,462
5.01 Property       68 South Service Road              
5.02 Property       58 South Service Road              
5.03 Property       48 South Service Road              
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum Deason Capital Services, LLC Acquisition 62,999,000 26,558,957 0 0 89,557,957
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street Harry Adjmi and Robert Cayre Refinance 59,000,000 0 0 0 59,000,000
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters USRA Net Lease II Capital Corp. Acquisition 71,500,000 39,483,225 0 0 110,983,225
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower OPG Investment Holdings (US), LLC, Crown Retail Services LLC, Centurian Management Corporation and Crown 600 Broadway LLC Refinance 611,000,000 0 389,000,000 0 1,000,000,000
10 Loan   GSMC GSMC Pi'ilani Village New Russell Holding LLC Refinance 37,500,000 0 0 0 37,500,000
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue Aby Rosen and Michael Fuchs Refinance 104,500,000 0 0 0 104,500,000
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman London & Regional Group Holdings Limited Refinance 80,000,000 0 0 0 80,000,000
13 Loan   GSBI GSMC Fountain Lake Beachwold Partners, L.P. and Gideon Z. Friedman Refinance 30,000,000 0 0 0 30,000,000
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks Carlos J. Rodriguez, David Buddemeyer and Driftwood Acquisition & Development L.P. Acquisition 26,250,000 16,342,866 0 0 42,592,866
15 Loan   GSBI GSMC Sienna Bay Beachwold Partners, L.P. and Gideon Z. Friedman Refinance 24,250,000 0 0 0 24,250,000
16 Loan   GSMC GSMC Heritage Square Nathaniel A. Tower Refinance 24,000,000 0 0 0 24,000,000
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman David L. Handel Refinance 42,600,000 5,030,508 0 0 47,630,508
18 Loan 34 GSMC, WFB GSMC One West 34th Street Lloyd Goldman and Stanley Chera Refinance 150,000,000 0 0 0 150,000,000
19 Loan 35 GSMC GSMC CH2M Global Headquarters AG Net Lease III (SO) Corp. and AG Net Lease III Corp. Acquisition 80,000,000 50,789,631 0 0 130,789,631
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center Kamran Farhadi Refinance 19,800,000 0 0 0 19,800,000
21 Loan   GSMC GSMC Guernsey Crossing Charles Townsend Refinance 17,500,000 0 0 0 17,500,000
22 Loan 11 GSMC GSMC Spring Prairie E. Stanley Kroenke Refinance 15,300,000 0 0 0 15,300,000
23 Loan   GSBI GSMC Willow Bend Apartments Michael G. Tombari and Kenneth L. Hatfield Refinance 14,800,000 0 0 0 14,800,000
24 Loan 37 GSMC GSMC Greenville Avenue Kamyar Mateen Refinance 14,000,000 0 0 0 14,000,000
25 Loan   GSMC GSMC Adelanto Market Plaza Walt Ordemann and Robert E. Sarafan Refinance 12,000,000 956,427 0 0 12,956,427
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center Matthew J. Farrell Refinance 11,250,000 0 0 0 11,250,000
27 Loan   GSMC GSMC Laguna Seca Mark F. Simens Refinance 11,000,000 0 0 0 11,000,000
28 Loan 40, 41 GSMC GSMC Discovery Plaza John P. Walsh and John P. Walsh, as Trustee of the Walsh Trust dated August 6, 1998 Acquisition 11,000,000 4,340,824 0 0 15,340,824
29 Loan   GSMC GSMC Quail Plaza David Goldberg and Michael J. Bushell Refinance 5,500,000 2,879,468 0 0 8,379,468
30 Loan   GSMC GSMC Erindale Square Kamyar Mateen Acquisition 5,360,000 2,962,925 0 0 8,322,925
31 Loan   GSBI GSMC Echelon CPF Senior Living Holdings, LLC Refinance 5,000,000 0 0 0 5,000,000
32 Loan 12 GSMC GSMC Towne Centre Offices L&M Associates Refinance 4,550,000 0 0 0 4,550,000

 

 A-1-16 
 

 

GSMS 2017-GS7 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, 11, 12 GSMC GSMC 1999 Avenue of the Stars 182,113,232 0 4,754,365 18,780,974 0 294,351,429 500,000,000 Hard Springing
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 279,997,156 0 12,868,362 17,108,774 0 0 309,974,292 Hard Springing
2.01 Property       RXR Plaza                  
2.02 Property       Omni                  
3 Loan 11, 18 GSMC GSMC Lafayette Centre 0 404,000,000 245,227 3,572,450 0 0 407,817,677 Hard Springing
4 Loan 19, 20 GSMC GSMC Loma Linda 0 212,500,000 973,286 0 0 0 213,473,286 Hard Springing
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 169,132,272 0 5,447,898 7,640,292 0 0 182,220,462 Hard Springing
5.01 Property       68 South Service Road                  
5.02 Property       58 South Service Road                  
5.03 Property       48 South Service Road                  
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum 0 81,000,000 367,341 8,190,617 0 0 89,557,957 Hard Springing
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street 36,564,382 0 2,057,953 10,000,000 10,377,664 0 59,000,000 Hard Springing
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 0 110,000,000 378,225 605,000 0 0 110,983,225 Hard In Place
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 249,903,892 0 22,652,548 61,643,545 665,800,015 0 1,000,000,000 Hard In Place
10 Loan   GSMC GSMC Pi'ilani Village 16,053,055 0 565,840 171,582 20,709,523 0 37,500,000 Springing Springing
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 97,075,496 0 1,733,603 5,352,756 338,145 0 104,500,000 Hard Springing
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 43,681,993 0 4,070,156 1,346,751 30,901,100 0 80,000,000 Hard In Place
13 Loan   GSBI GSMC Fountain Lake 21,189,990 0 420,321 198,704 8,190,985 0 30,000,000 Soft Springing
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks 0 30,000,000 1,394,624 11,198,242 0 0 42,592,866 Hard Springing
15 Loan   GSBI GSMC Sienna Bay 22,141,272 0 333,409 121,329 1,653,990 0 24,250,000 Soft Springing
16 Loan   GSMC GSMC Heritage Square 16,333,891 0 333,348 1,271,105 6,061,655 0 24,000,000 Springing Springing
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 46,576,594 0 244,771 809,144 0 0 47,630,508 Springing Springing
18 Loan 34 GSMC, WFB GSMC One West 34th Street 101,727,466 0 1,612,097 682,240 45,978,197 0 150,000,000 Hard Springing
19 Loan 35 GSMC GSMC CH2M Global Headquarters 0 122,000,000 844,153 7,945,478 0 0 130,789,631 Hard In Place
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center 14,028,983 0 276,532 473,470 5,021,015 0 19,800,000 Springing Springing
21 Loan   GSMC GSMC Guernsey Crossing 16,380,265 0 341,603 653,018 125,115 0 17,500,000 Springing Springing
22 Loan 11 GSMC GSMC Spring Prairie 14,359,240 0 253,642 0 687,119 0 15,300,000 Springing Springing
23 Loan   GSBI GSMC Willow Bend Apartments 7,676,782 0 343,990 185,719 6,593,509 0 14,800,000 Springing Springing
24 Loan 37 GSMC GSMC Greenville Avenue 10,854,186 0 318,835 1,484,184 1,342,795 0 14,000,000 Springing Springing
25 Loan   GSMC GSMC Adelanto Market Plaza 12,620,426 0 157,622 178,379 0 0 12,956,427 Springing Springing
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center 6,082,642 0 183,495 765,545 4,218,318 0 11,250,000 Springing Springing
27 Loan   GSMC GSMC Laguna Seca 10,334,463 0 314,601 23,032 327,904 0 11,000,000 Springing Springing
28 Loan 40, 41 GSMC GSMC Discovery Plaza 0 14,600,000 268,201 472,623 0 0 15,340,824 Hard Springing
29 Loan   GSMC GSMC Quail Plaza 8,200,168 0 157,957 21,342 0 0 8,379,468 Springing Springing
30 Loan   GSMC GSMC Erindale Square 0 8,100,000 203,270 19,655 0 0 8,322,925 Hard Springing
31 Loan   GSBI GSMC Echelon 3,679,838 0 206,917 83,934 1,029,311 0 5,000,000 Springing Springing
32 Loan 12 GSMC GSMC Towne Centre Offices 3,831,708 0 294,482 368,300 55,509 0 4,550,000 Hard Springing

 

 A-1-17 
 

 

GSMS 2017-GS7 Annex A-1          
                   
                   
                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cash Management Triggers Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($)
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default No    
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale (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 Mezzanine Loan Event of Default      
2.01 Property       RXR Plaza   Yes 4/30/2083 819,250
2.02 Property       Omni   Yes 1/31/2088 687,510
3 Loan 11, 18 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 No    
4 Loan 19, 20 GSMC GSMC Loma Linda (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.55%, (iii) failure to deliver financial statements as required in the Loan Agreement No    
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville (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 Citibank Event, (v) the occurrence of a Mezzanine Loan Event of Default      
5.01 Property       68 South Service Road   No    
5.02 Property       58 South Service Road   No    
5.03 Property       48 South Service Road   No    
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum (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) termination or expiration of the Franchise Agreement, (v) the occurrence of a PIP Trigger Period, (vi) the occurrence of a Mezzanine Loan Event of Default, (vii) failure of Sponsor to maintain net worth and liquidity above the respective thresholds No    
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.10x or (b) 1.25x from and after earlier of Earnout Disbursement Date and Forced Earnout Release Date, (iii) failure to deliver financial statements as required in the Loan Agreement No    
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters (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) Bankruptcy action of Petco Tenant or any guarantor under the Petco Lease, (v) the occurrence of a Tenant Vacancy Period No    
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.842% or Aggregate Debt Yield is less than 5.20%, (iii) the occurrence of a Mezzanine Loan Event of Default Yes 9/30/2074 1,750,000
10 Loan   GSMC GSMC Pi'ilani Village (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 Guarantor Covenant Event No    
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue (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 Compass Tenant Event Period No    
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x No    
13 Loan   GSBI GSMC Fountain Lake (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement No    
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event Yes 8/11/2076 1,802
15 Loan   GSBI GSMC Sienna Bay (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement No    
16 Loan   GSMC GSMC Heritage 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 No    
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman (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 No    
18 Loan 34 GSMC, WFB GSMC One West 34th Street (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x No    
19 Loan 35 GSMC GSMC CH2M Global Headquarters (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 Dark Tenant Trigger Event No    
20 Loan 36 GSMC GSMC Balcones Woods 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) the occurrence of a Rollover Trigger Event No    
21 Loan   GSMC GSMC Guernsey Crossing (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 No    
22 Loan 11 GSMC GSMC Spring Prairie (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 Yes 2/29/2060 163,567
23 Loan   GSBI GSMC Willow Bend Apartments (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement No    
24 Loan 37 GSMC GSMC Greenville Avenue (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 No    
25 Loan   GSMC GSMC Adelanto Market Plaza (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 No    
26 Loan 38, 39 GSMC GSMC Raymond James Financial 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 No    
27 Loan   GSMC GSMC Laguna Seca (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 an Anchor Tenant Reserve Trigger No    
28 Loan 40, 41 GSMC GSMC Discovery Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x and failure to timely make the DSCR Trigger Deposit, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event Yes 6/30/2055 300,960
29 Loan   GSMC GSMC Quail Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement No    
30 Loan   GSMC GSMC Erindale Square (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement No    
31 Loan   GSBI GSMC Echelon (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 No    
32 Loan 12 GSMC GSMC Towne Centre Offices (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 Rollover Trigger Event Yes 8/31/2046 1

 

 A-1-18 
 

 

GSMS 2017-GS7 Annex A-1              
                       
                       
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 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 Control Number
1 Loan 8, 9, 10, 11, 12 GSMC GSMC 1999 Avenue of the Stars 95,500,000 192,240,000 4.08050% 75,000,000 Yes 1
2 Loan 12, 13, 14, 15, 16, 17 GSMC, Barclays GSMC Long Island Prime Portfolio - Uniondale 112,950,000     45,970,000 Yes 2
2.01 Property       RXR Plaza         Yes 2.01
2.02 Property       Omni         Yes 2.02
3 Loan 11, 18 GSMC GSMC Lafayette Centre 162,750,000       Yes 3
4 Loan 19, 20 GSMC GSMC Loma Linda 47,500,000       Yes 4
5 Loan 12, 21, 22 GSMC, Barclays GSMC Long Island Prime Portfolio - Melville 48,200,000     30,125,000 Yes 5
5.01 Property       68 South Service Road         Yes 5.01
5.02 Property       58 South Service Road         Yes 5.02
5.03 Property       48 South Service Road         Yes 5.03
6 Loan 11, 23, 24 GSMC GSMC Marriott Quorum         Yes 6
7 Loan 11, 25 GSMC GSMC 5-15 West 125th Street         Yes 7
8 Loan 26, 27 GSMC GSMC Petco Corporate Headquarters 30,500,000       Yes 8
9 Loan 10, 12, 28 GSMC, DBNY, MSBNA GSMC Olympic Tower 571,000,000 149,000,000 3.95394737% 240,000,000 Yes 9
10 Loan   GSMC GSMC Pi'ilani Village         Yes 10
11 Loan 11, 19, 29 GSMC GSMC 90 Fifth Avenue 67,500,000       Yes 11
12 Loan 11, 19, 30 CCRE GSMC Marriott Grand Cayman 44,957,076       Yes 12
13 Loan   GSBI GSMC Fountain Lake         Yes 13
14 Loan 11, 31, 32 GSMC GSMC Margaritaville Lake of the Ozarks         Yes 14
15 Loan   GSBI GSMC Sienna Bay         Yes 15
16 Loan   GSMC GSMC Heritage Square         Yes 16
17 Loan 11, 17, 33 GSMC GSMC Shops at Boardman 19,600,000       Yes 17
18 Loan 34 GSMC, WFB GSMC One West 34th Street 130,000,000       Yes 18
19 Loan 35 GSMC GSMC CH2M Global Headquarters 60,000,000       Yes 19
20 Loan 36 GSMC GSMC Balcones Woods Shopping Center         Yes 20
21 Loan   GSMC GSMC Guernsey Crossing         Yes 21
22 Loan 11 GSMC GSMC Spring Prairie         Yes 22
23 Loan   GSBI GSMC Willow Bend Apartments         Yes 23
24 Loan 37 GSMC GSMC Greenville Avenue         Yes 24
25 Loan   GSMC GSMC Adelanto Market Plaza         Yes 25
26 Loan 38, 39 GSMC GSMC Raymond James Financial Center         Yes 26
27 Loan   GSMC GSMC Laguna Seca         Yes 27
28 Loan 40, 41 GSMC GSMC Discovery Plaza         Yes 28
29 Loan   GSMC GSMC Quail Plaza         Yes 29
30 Loan   GSMC GSMC Erindale Square         Yes 30
31 Loan   GSBI GSMC Echelon         Yes 31
32 Loan 12 GSMC GSMC Towne Centre Offices         Yes 32

 

 A-1-19 
 

 

Footnotes to Annex A  
   
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. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
8 The Cut-off Date Principal Balance of $137,260,000 represents the non-controlling notes A-2 and A-3 of a $425,000,000 whole loan, evidenced by three non-controlling senior pari passu notes and four pari passu subordinate B-notes. The non-controlling note A-1 with a Cut-off Date Principal Balance of $95,500,000 was contributed to the GSMS 2017-GS6 securitization transaction. The notes B-1, B-2, B-3 and B-4, with a combined Cut-off Date Principal Balance of $192,240,000 were sold to a third party investor. 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 1999 Avenue of the Stars Senior Loans of $232,760,000.
   
9 The subordinate companion loan is comprised of four pari passu B-notes with an aggregate principal balance as of the Cut-off Date of $192,240,000 and each has a note rate of 4.0805%.
   
10 The lockout period will be at least 27 payment dates beginning with and including the first payment date of June 6, 2017. For the purpose of this prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2017-GS7 securitization closing date in August 2017. The actual lockout period may be longer.
   
11 The Appraised Value represents 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.
   
12 For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
13 The Cut-off Date Principal Balance of $85,000,000 represents the controlling note A-1-1 of a $197,950,000 whole loan co-originated by Goldman Sachs Mortgage Company and Barclays Bank PLC, evidenced by four pari passu notes. The non-controlling note A-1-2 with a Cut-off Date Principal Balance of $33,770,000 is currently held by Goldman Sachs Mortgage Company and will be contributed to one or more future securitization transactions. The non-controlling note A-2-1 will be contributed by Barclays Bank PLC to the WFCM 2017-C39 securitization transaction. The non-controlling note A-2-2 with a Cut-off Date Principal Balance of $29,180,000 is held by Barclays Bank PLC and will 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 Principal Balance of $197,950,000.
   
14 The Ongoing TI/LC Reserve will be equal to $199,244, plus the amount of any accumulated tenant improvements and leasing commissions shortfall, minus the product of the square footage of each property released from the lien of the mortgage times $0.125.
   
15 The Ongoing Replacement Reserve will be equal to $33,207, plus the amount of any accumulated capital expenditure shortfall, minus the product of the square footage of each property released from the lien of the mortgage times $0.020833333.
   
16 On each Due Date through and including the Due Date in June 2019, borrower is required to remit to the lender, for deposit into the Ongoing Deferred Maintenance Reserve, an amount equal to the lesser of $55,603 and the amount necessary to cause the amount contained in the deferred maintenance and environmental escrow account to equal $1,334,472, less the sum of (i) the amount theretofore disbursed from the deferred maintenance and environmental escrow account plus (ii) the aggregate amount set forth on Schedule C in the related loan documents with respect to each item for which lender has received reasonably satisfactory evidence that the work related to such item has been completed and no amounts have theretofore been disbursed from the deferred maintenance and environmental escrow account with respect to such item.
   
17 The lockout period will be at least 26 payment dates beginning with and including the first payment date of July 6, 2017. For the purpose of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2017-GS7 securitization closing date in August 2017. The actual lockout period may be longer.

 

 A-1-20 
 

 

18 The Cut-off Date Principal Balance of $80,250,000 represents the non-controlling note A-3 of a $243,000,000 whole loan evidenced by three pari passu notes. The companion loans are evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $82,500,000, and by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $80,250,000. The note A-1 was securitized in the GSMS 2017-GS5 securitization transaction and note A-2 was securitized in the GSMS 2017-GS6 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 $243,000,000.
   
19 The lockout period will be at least 25 payment dates beginning with and including the first payment date in August 2017. For the purpose of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2017-GS7 securitization closing date in August 2017. The actual lockout period may be longer.
   
20 The Cut-off Date Principal Balance of $80,000,000 represents the controlling note A-1 of a $127,500,000 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 $47,500,000 which is currently held by Goldman Sachs Mortgage Company 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 $127,500,000.
   
21 The Cut-off Date Principal Balance of $72,300,000 represents the controlling note A-1 of a $120,500,000 whole loan co-originated by Goldman Sachs Mortgage Company and Barclays Bank PLC, evidenced by two pari passu notes. The non-controlling note A-2 with a Cut-off Date Principal Balance of $48,200,000 was contributed to the WFCM 2017-C38 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 Cut-off Date Principal Balance of $120,500,000.
   
22 The 58 South Service Road property and the 68 South Service Road property currently constitute a single tax lot. In lieu of effectuating a subdivision of the 58/68 South Service Road properties, the borrower may convert the 58/68 South Service Road properties into a condominium form of ownership containing two separate condominium units at each of the 58 South Service Road property and the 68 South Service Road property, subject to certain conditions including (i) no event of default has occurred and is continuing; (ii) each of the 58/68 South Service Road properties thereafter will each constitute separate tax lots; (iii) the borrower has demonstrated to lender’s reasonable satisfaction that the conversion will not have any material adverse impact on either of the 58/68 South Service Road properties and (iv) the lender has received rating agency confirmation.
   
23 The Cut-off Date LTV Ratio is calculated based on the “As-Is” Appraised Value of $82,000,000 plus an adjustment of $7,662,521 due to a PIP reserve funded at loan origination. The Cut-off Date LTV Ratio calculated without adjusting for the funded PIP reserve is 76.8%.
   
24 The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $65,691 for the Due Dates which occur from and including August 2017 to July 2018, (ii) for the Due Dates which occur from and including August 2018 to July 2019, one-twelfth of 4% of the operating income of the Mortgaged Property for the 12-month period as determined on the June 30 of each year, 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) one-twelfth of 5% of the operating income of the Mortgaged Property for the previous 12-month period as determined on June 30 of each year.
   
25 The Original Balance of $59,000,000 is inclusive of a $10,000,000 earnout reserve. Cut-off Date LTV Ratio, Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow are calculated excluding the $10,000,000 earnout.
   
26 The Cut-off Date Principal Balance of $41,000,000 represents the controlling note A-1 of a $71,500,000 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 $30,500,000 which is currently held by Goldman Sachs Mortgage Company 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 $71,500,000.
   
27 The Appraised Value represents the “Sale-Leaseback Scenario” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “Sale-Leaseback Scenario” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
   
28 The Cut-off Date Principal Balance of $40,000,000 represents the non-controlling note A-2-C1 of a $760,000,000 whole loan co-originated by Deutsche Bank AG, New York Branch, Morgan Stanley Bank, N.A. and Goldman Sachs Mortgage Company, evidenced by 11 non-controlling senior pari passu notes and three pari passu subordinate B-notes. The non-controlling notes A-1-S, A-2-S and A-3-S with a Cut-off Date Principal Balance of $331,000,000 were contributed to the Olympic Tower 2017-OT securitization transaction. The non-controlling notes A-1-C1, A-1-C4 and A-1-C5 with a Cut-off Date Principal Balance of $80,000,000 were contributed to the DBJPM 2017-C6 securitization transaction. The non-controlling notes A-1-C2 and A-1-C3 with a Cut-off Date Principal Balance of $60,000,000 are currently held by Deutsche Bank AG, New York Branch and are expected to be contributed to one or more future securitization transactions. The non-controlling note A-3-C with a Cut-off Date Principal Balance of $56,000,000 is currently held by Morgan Stanley Bank, N.A. and is expected to be contributed to one or more future securitization transactions. The non-controlling note A-2-C2 with a Cut-off Date Principal Balance of $44,000,000 is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. The notes B-1, B-2 and B-3, with a combined Cut-off Date Principal Balance of $149,000,000 were contributed to the Olympic Tower 2017-OT 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 Olympic Tower Senior Loans of $611,000,000.

 

 A-1-21 
 

 

29 The Cut-off Date Principal Balance of $37,000,000 represents the controlling note A-1 of a $104,500,000 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 $33,750,000 and the non-controlling note A-3 with an outstanding principal balance as of the Cut-off Date of $33,750,000, which are both currently held by Goldman Sachs Mortgage Company 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 $104,500,000.
   
30 The Cut-off Date Principal Balance of $35,000,000 represents the non-controlling note A-3 of an $80,000,000 whole loan originated by Cantor Commercial Real Estate Lending, L.P. evidenced by three pari passu notes. The non-controlling note A-3 was purchased by Goldman Sachs Mortgage Company and will be contributed to this securitization transaction. The controlling note A-1 and non-controlling note A-2, with an aggregate outstanding principal balance as of the Cut-off Date of $45,000,000 are currently held by Cantor Commercial Real Estate Lending, L.P., or an affiliate, and 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 $80,000,000.
   
31 The Cut-off Date LTV Ratio is calculated based on the “As-Is” Appraised Value of $31,800,000 plus an adjustment of $10,194,590 due to an $8,194,590 PIP reserve and a $2,000,000 capital improvement reserve funded at loan origination. The Cut-off Date LTV Ratio calculated without adjusting for the funded PIP reserve and capital improvement reserve is 82.5%.
   
32 The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $82,758 for Due Dates which occur in August 2017 through July 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) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous 12-month period, as initially determined on June 30 and to be adjusted every three months thereafter.
   
33 The Cut-off Date Principal Balance of $23,000,000 represents the controlling note A-1 of a $42,600,000 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 $19,600,000 which is currently held by Goldman Sachs Mortgage Company 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 $42,600,000.
   
34 The Cut-off Date Principal Balance of $20,000,000 represents the non-controlling note A-3-2 of a $150,000,000 whole loan co-originated by Wells Fargo Bank, National Association and Goldman Sachs Mortgage Company evidenced by four pari passu notes. The controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $60,000,000 was contributed to the BANK 2017-BNK4 securitization transaction. The non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $30,000,000 was contributed to the UBS 2017-C1 securitization transaction. The non-controlling note A-3-1, with an outstanding principal balance as of the Cut-off Date of $40,000,000 was contributed to the GSMS 2017-GS6 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 $150,000,000.
   
35 The Cut-off Date Principal Balance of $20,000,000 represents the non-controlling note A-2 of an $80,000,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $60,000,000 which was contributed to the GSMS 2017-GS6 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 $80,000,000.
   
36 The Ongoing TI/LC Reserve will be $17,000 funded monthly until Party City and PetSmart both renew, and thereafter, the lesser of $11,806 or the amount necessary for the amount on deposit in the TI/LC reserve account to be equal to $300,000.
   
37 On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than the $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $10,120.
   
38 On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than the $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $10,417.
   
39 On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $200,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $2,874.
   
40 On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than the $200,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $5,628.
   
41 On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $55,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $1,616.

 

 A-1-22