GS Mortgage Securities Corp Ii FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-191331-11

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. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that the above conditions are not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery. 

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. 333-191331) 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., Cantor Fitzgerald & Co., 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 2015-GS1 Annex A
Control Number	Loan / Property Flag	Footnotes	Originator	Mortgage Loan Seller	Property Name	Related Group	Crossed Group	Address	City	State	Zip Code
1	Loan	8, 9, 10	GSMC	GSMC	590 Madison Avenue	NAP	NAP	590 Madison Avenue	New York	New York	10022
2	Loan	11, 12, 13	GSMC	GSMC	South Plains Mall	NAP	NAP	5702 and 6002 Slide Road	Lubbock	Texas	79414
3	Loan	11, 14, 15, 16	GSMC	GSMC	Westin Boston Waterfront	NAP	NAP	425 Summer Street	Boston	Massachusetts	02210
4	Loan	17	CCRE, GSMC	GSMC	Element LA	NAP	NAP	1861-1933 South Bundy Drive and 12333 West Olympic Boulevard	Los Angeles	California	90025; 90064
5	Loan	11, 18, 19	GSMC	GSMC	Glenbrook Square	NAP	NAP	4201 Coldwater Road	Fort Wayne	Indiana	46805
6	Loan	11, 20, 21, 22, 23	GSMC	GSMC	Hammons Hotel Portfolio	NAP	NAP
6.01	Property	24			Embassy Suites Concord, NC			5400 John Q Hammons Drive Northwest	Concord	North Carolina	28027
6.02	Property				Embassy Suites Murfreesboro, TN			1200 Conference Center Boulevard	Murfreesboro	Tennessee	37129
6.03	Property				Embassy Suites Norman, OK			2501 Conference Drive	Norman	Oklahoma	73069
6.04	Property				Courtyard by Marriott Dallas/Allen, TX			210 East Stacy Road	Allen	Texas	75002
6.05	Property	25			Renaissance by Marriott Phoenix/Glendale, AZ			9495 West Coyotes Boulevard, 6633 North 95th Street, 9460 Coyotes Street and 9494 West Maryland Avenue	Glendale	Arizona	85305
6.06	Property				Embassy Suites Huntsville, AL			800 Monroe Street Southwest	Huntsville	Alabama	35801
6.07	Property				Residence Inn by Marriott Kansas City, MO			10300 North Ambassador Drive	Kansas City	Missouri	64153
7	Loan		GSMC	GSMC	Deerfield Crossing	Group 1	NAP	5181 and 5191 Natorp Boulevard	Mason	Ohio	45040
8	Loan		CCRE	CCRE	Clover Ridge East	NAP	NAP	1445 East Evergreen Drive	Palatine	Illinois	60074
9	Loan		GSCRE	GSMC	Edgewater Crossing Apartments	NAP	NAP	204 Potters Bluff Drive	Panama City Beach	Florida	32407
10	Loan	26, 27	GSMC	GSMC	GSA Portfolio	NAP	NAP
10.01	Property				Mobile			550 Government Street	Mobile	Alabama	36602
10.02	Property				Savannah			8 Southern Oaks Court	Savannah	Georgia	31405
10.03	Property	10			Covington			10155 Eagle Drive	Covington	Georgia	30014
10.04	Property				Nashville			120 Athens Way	Nashville	Tennessee	37228
10.05	Property				Memphis - Midtown			1330 Monroe Avenue	Memphis	Tennessee	38104
10.06	Property				Atlanta			1699 Phoenix Parkway	College Park	Georgia	30349
10.07	Property				Tallahassee			1961 Quail Grove Lane	Tallahassee	Florida	32311
10.08	Property				Elizabethtown			591 Westport Road	Elizabethtown	Kentucky	42701
10.09	Property				Greenville			2805 South Charles Boulevard	Greenville	North Carolina	27858
10.10	Property				Birmingham			1972 Gadsden Highway	Birmingham	Alabama	35235
10.11	Property				Paducah			4730 Village Square Drive	Paducah	Kentucky	42001
10.12	Property				Little Rock			1520 Riverfront Drive	Little Rock	Arkansas	72202
10.13	Property				Huntsville			4970 Research Drive Northwest	Huntsville	Alabama	35805
10.14	Property				Columbus			3577 Bluecutt Road	Columbus	Mississippi	39705
10.15	Property				Memphis - North			3602 Austin Peay Highway	Memphis	Tennessee	38128
10.16	Property				Frankfort			140 Flynn Avenue	Frankfort	Kentucky	40601
10.17	Property				Henderson			858 South Beckford Drive	Henderson	North Carolina	27536
10.18	Property				Gadsden			204 Enterprise Drive	Gadsden	Alabama	35904
10.19	Property				Bessemer			5475 Academy Way	Bessemer	Alabama	35022
10.20	Property				Richmond			1060 Gibson Bay Drive	Richmond	Kentucky	40475
10.21	Property				Tullahoma			717 Kings Lane	Tullahoma	Tennessee	37388
10.22	Property				Fairhope			101 Courthouse Drive	Fairhope	Alabama	36532
10.23	Property				Lawrenceburg			109 East Taylor Street	Lawrenceburg	Tennessee	38464
10.24	Property				Moss Point			6000 Highway 63	Moss Point	Mississippi	39563
11	Loan	11	GSMC	GSMC	Pine Creek Shopping Center	NAP	NAP	650 Freeman Lane	Grass Valley	California	95949
12	Loan		CCRE	CCRE	Bernal Plaza	NAP	NAP	105-125 Bernal Road	San Jose	California	95119
13	Loan	11, 28, 29, 30, 31	GSMC	GSMC	DoubleTree Hotel Universal	NAP	NAP	5780 Major Boulevard	Orlando	Florida	32819
14	Loan	32	GSMC	GSMC	Lake Forest Place	Group 1	NAP	4445 Lake Forest Drive	Blue Ash	Ohio	45242
15	Loan	11	GSMC	GSMC	East Viking Plaza	NAP	NAP	306-421 Viking Plaza Drive	Cedar Falls	Iowa	50613
16	Loan		CCRE	CCRE	Latham Crossing & Crossroads Plaza	NAP	NAP	601 Troy Schenectady Road and 801 Loudon Road	Latham	New York	12110
17	Loan		GSMC	GSMC	Firewheel Plaza Shopping Center	Group 2	NAP	3001, 3003 and 3171 North President George Bush Turnpike and 1 Naaman Road	Garland	Texas	75040
18	Loan		GSMC	GSMC	Country Creek Commons	NAP	NAP	4820-4978 North Adams Road	Rochester	Michigan	48306
19	Loan	11	GSMC	GSMC	Homewood Suites Charlotte	NAP	NAP	12030 Copper Way	Charlotte	North Carolina	28277
20	Loan		GSMC	GSMC	TownePlace Suites Redding	NAP	NAP	2180 Larkspur Lane	Redding	California	96002
21	Loan		GSMC	GSMC	Extra Space Storage Gaithersburg	NAP	NAP	18830 Woodfield Road	Gaithersburg	Maryland	20879
22	Loan		CCRE	CCRE	City Plaza I, II & III	NAP	NAP	902, 1205 and 1214 East University Drive	Granger	Indiana	46530
23	Loan		GSMC	GSMC	Walkers Village Shopping Center	NAP	NAP	111 Walkers Village Way	Walkersville	Maryland	21793
24	Loan		CCRE	CCRE	Shaw’s Littleton, NH	NAP	NAP	625 Meadow Street	Littleton	New Hampshire	03561
25	Loan		GSMC	GSMC	StorQuest Super Space	NAP	NAP	10815 Double R Boulevard	Reno	Nevada	89521
26	Loan		CCRE	CCRE	Carthay Circle Garden Plaza	NAP	NAP	955 Carrillo Drive	Los Angeles	California	90048
27	Loan		CCRE	CCRE	Fort Howard Square	Group 3	NAP	410 South Columbia Avenue	Rincon	Georgia	31326
28	Loan		GSMC	GSMC	All Storage Paloma Creek	Group 2	NAP	26740 East University Drive	Little Elm	Texas	76227
29	Loan	33	GSMC	GSMC	Riverwalk Shopping Center	NAP	NAP	315 Riverside Parkway	Rome	Georgia	30161
30	Loan		CCRE	CCRE	Conyers Crossing	Group 3	NAP	1485-1527 Highway 138 Northeast	Conyers	Georgia	30013
31	Loan	34	CCRE	CCRE	1300 West Belmont	NAP	NAP	1300 West Belmont Avenue	Chicago	Illinois	60657
32	Loan	11	GSMC	GSMC	Shops at Eagle Point	Group 2	NAP	1521 North Custer Road	McKinney	Texas	75071
33	Loan	35	CCRE	CCRE	Berryland Shopping Center	NAP	NAP	145 West Pine Street	Ponchatoula	Louisiana	70454
34	Loan		CCRE	CCRE	Newell Apartments	NAP	NAP	19-21, 23, 25 and 27 Caldwell Street	Boston	Massachusetts	02129
35	Loan		GSMC	GSMC	Park Plaza Shopping Center	NAP	NAP	12975 Park Boulevard	Seminole	Florida	33776
36	Loan		CCRE	CCRE	Farrell-Roeh MHC Portfolio	NAP	NAP
36.01	Property				Bayview Estates			400 South Harkless Drive	Syracuse	Indiana	46567
36.02	Property				Eagles Nest Estates			877 East Highway 6	Ligonier	Indiana	46767
37	Loan		GSMC	GSMC	Fiesta Plaza	NAP	NAP	7520 South Rural Road	Tempe	Arizona	85283
38	Loan		CCRE	CCRE	CVS Homosassa	NAP	NAP	3959 South Suncoast Boulevard	Homosassa	Florida	34448
39	Loan		CCRE	CCRE	Wagon Trail Industrial	NAP	NAP	4255 A-B, 4385 Wagon Trail Avenue	Las Vegas	Nevada	89118

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	General Property Type	Detailed Property Type	Year Built	Year Renovated	Units, Pads, Rooms, Sq Ft, Beds	Unit Description	Loan Per Unit ($)	Ownership Interest	Original Balance ($)	Cut-off Date Balance ($)
1	Loan	Office	CBD	1981	2014	1,035,003	SF	356.87	Fee Simple	100,000,000	100,000,000
2	Loan	Retail	Super Regional Mall	1972	2015	983,517	SF	203.35	Fee Simple	70,000,000	70,000,000
3	Loan	Hospitality	Full Service	2006	NAP	793	Rooms	258,511.98	Leasehold	70,000,000	70,000,000
4	Loan	Office	General Suburban	1947, 1949, 1950, 1953	2013-2015	284,037	SF	591.47	Fee Simple	70,000,000	70,000,000
5	Loan	Retail	Super Regional Mall	1966	1998	1,005,604	SF	161.10	Fee Simple	60,000,000	60,000,000
6	Loan					1,869	Rooms	133,881.92		45,250,000	45,146,314
6.01	Property	Hospitality	Full Service	2007	NAP	308	Rooms		Fee Simple/Leasehold
6.02	Property	Hospitality	Full Service	2008	NAP	283	Rooms		Fee Simple
6.03	Property	Hospitality	Full Service	2008	NAP	283	Rooms		Fee Simple
6.04	Property	Hospitality	Limited Service	2010	NAP	228	Rooms		Fee Simple
6.05	Property	Hospitality	Full Service	2007	NAP	320	Rooms		Fee Simple/Leasehold
6.06	Property	Hospitality	Full Service	2006	NAP	295	Rooms		Leasehold
6.07	Property	Hospitality	Extended Stay	2007	2015	152	Rooms		Fee Simple
7	Loan	Office	General Suburban	1999, 2001	NAP	320,802	SF	99.59	Fee Simple	31,950,000	31,950,000
8	Loan	Multifamily	Garden	1986	2008-2011	276	Units	114,130.43	Fee Simple	31,500,000	31,500,000
9	Loan	Multifamily	Garden	2014	NAP	266	Units	117,293.23	Fee Simple	31,200,000	31,200,000
10	Loan					409,258	SF	133.82		27,384,375	27,384,375
10.01	Property	Office	General Suburban	2002	NAP	50,816	SF		Fee Simple
10.02	Property	Office	General Suburban	2007	NAP	35,938	SF		Fee Simple
10.03	Property	Office	General Suburban	2010	NAP	32,543	SF		Fee Simple
10.04	Property	Office	General Suburban	2009	NAP	18,575	SF		Fee Simple
10.05	Property	Office	General Suburban	2003	NAP	21,250	SF		Fee Simple
10.06	Property	Office	General Suburban	2006	NAP	22,100	SF		Fee Simple
10.07	Property	Office	General Suburban	2010	NAP	25,306	SF		Fee Simple
10.08	Property	Office	General Suburban	2003	NAP	12,215	SF		Fee Simple
10.09	Property	Office	General Suburban	2003, 2013	NAP	13,775	SF		Fee Simple
10.10	Property	Office	General Suburban	2004	NAP	16,544	SF		Fee Simple
10.11	Property	Office	General Suburban	2008	NAP	23,000	SF		Fee Simple
10.12	Property	Office	General Suburban	2002	NAP	23,495	SF		Fee Simple
10.13	Property	Office	General Suburban	2008	NAP	13,000	SF		Fee Simple
10.14	Property	Office	General Suburban	2002	NAP	10,377	SF		Fee Simple
10.15	Property	Office	General Suburban	2005	NAP	12,545	SF		Fee Simple
10.16	Property	Office	General Suburban	2004	NAP	14,124	SF		Fee Simple
10.17	Property	Office	General Suburban	2004, 2013	NAP	8,668	SF		Fee Simple
10.18	Property	Office	General Suburban	2007	NAP	10,000	SF		Fee Simple
10.19	Property	Office	General Suburban	2007	NAP	8,600	SF		Fee Simple
10.20	Property	Office	General Suburban	2002	NAP	7,189	SF		Fee Simple
10.21	Property	Office	General Suburban	2002	NAP	8,280	SF		Fee Simple
10.22	Property	Office	General Suburban	2002	NAP	7,587	SF		Fee Simple
10.23	Property	Office	General Suburban	2001	NAP	6,260	SF		Fee Simple
10.24	Property	Office	General Suburban	2001	NAP	7,071	SF		Fee Simple
11	Loan	Retail	Anchored	1988	2005	216,683	SF	119.53	Fee Simple	25,900,000	25,900,000
12	Loan	Retail	Anchored	1999-2001	2003	139,559	SF	171.97	Fee Simple	24,000,000	24,000,000
13	Loan	Hospitality	Full Service	1972	2007-2008	742	Rooms	68,658.38	Fee Simple	19,500,000	19,478,787
14	Loan	Office	General Suburban	1985	NAP	217,887	SF	85.41	Fee Simple	18,610,000	18,610,000
15	Loan	Retail	Anchored	2009-2015	NAP	147,655	SF	115.13	Fee Simple	17,000,000	17,000,000
16	Loan	Retail	Anchored	1996	NAP	100,726	SF	152.89	Fee Simple/Leasehold	15,400,000	15,400,000
17	Loan	Retail	Anchored	2007	NAP	120,421	SF	120.41	Fee Simple	14,500,000	14,500,000
18	Loan	Retail	Anchored	1999	NAP	130,412	SF	103.39	Fee Simple	13,500,000	13,483,353
19	Loan	Hospitality	Extended Stay	2014	NAP	117	Rooms	102,208.12	Fee Simple	12,000,000	11,958,350
20	Loan	Hospitality	Extended Stay	2012-2013	NAP	101	Rooms	108,118.81	Fee Simple	10,920,000	10,920,000
21	Loan	Self Storage	Self Storage	2000-2001	NAP	60,857	SF	147.89	Fee Simple	9,000,000	9,000,000
22	Loan	Retail	Unanchored	2005-2009	NAP	80,482	SF	102.51	Fee Simple	8,250,000	8,250,000
23	Loan	Retail	Anchored	1986	NAP	73,575	SF	104.66	Fee Simple	7,700,000	7,700,000
24	Loan	Retail	Single Tenant Retail	2001	NAP	54,985	SF	136.40	Fee Simple	7,500,000	7,500,000
25	Loan	Self Storage	Self Storage	2005	NAP	99,058	SF	75.51	Fee Simple	7,480,000	7,480,000
26	Loan	Office	Medical	1990	NAP	22,568	SF	321.25	Fee Simple	7,250,000	7,250,000
27	Loan	Retail	Anchored	1986	2007	113,652	SF	62.47	Fee Simple	7,100,000	7,100,000
28	Loan	Self Storage	Self Storage	2009	2013	152,875	SF	45.79	Fee Simple	7,000,000	7,000,000
29	Loan	Retail	Unanchored	2007	NAP	30,747	SF	214.66	Fee Simple	6,600,000	6,600,000
30	Loan	Retail	Anchored	1978	NAP	170,475	SF	34.96	Fee Simple	5,960,000	5,960,000
31	Loan	Office	General Suburban	1916	2004	30,710	SF	182.35	Fee Simple	5,600,000	5,600,000
32	Loan	Retail	Shadow Anchored	2007	NAP	37,616	SF	146.21	Fee Simple	5,500,000	5,500,000
33	Loan	Retail	Anchored	1977	NAP	72,747	SF	70.03	Fee Simple	5,100,000	5,094,593
34	Loan	Multifamily	Garden	2014	NAP	10	Units	490,000.00	Fee Simple	4,900,000	4,900,000
35	Loan	Retail	Anchored	1996	2003	66,656	SF	68.26	Fee Simple	4,550,000	4,550,000
36	Loan					304	Pads	13,815.79		4,200,000	4,200,000
36.01	Property	Manufactured Housing	Manufactured Housing	1974	NAP	175	Pads		Fee Simple
36.02	Property	Manufactured Housing	Manufactured Housing	1970	NAP	129	Pads		Fee Simple
37	Loan	Retail	Unanchored	1985	NAP	32,400	SF	115.43	Fee Simple	3,740,000	3,740,000
38	Loan	Retail	Single Tenant Retail	2003	NAP	13,813	SF	217.19	Fee Simple	3,000,000	3,000,000
39	Loan	Industrial	Flex	2005	NAP	22,700	SF	77.01	Fee Simple	1,750,000	1,748,160

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Allocated Cut-off Date Loan Amount ($)	% of Initial Pool Balance	Balloon Balance ($)	Mortgage Loan Rate (%)	Administrative Fee 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	100,000,000	12.2%	100,000,000	3.81500%	0.01102%	3.80398%	322,332.18	3,867,986.16		868,253.29	10,419,039.48
2	Loan	70,000,000	8.5%	70,000,000	4.22050%	0.01102%	4.20948%	249,615.22	2,995,382.64		463,571.12	5,562,853.44
3	Loan	70,000,000	8.5%	56,319,448	4.35800%	0.01102%	4.34698%	348,798.14	4,185,577.68		672,682.14	8,072,185.68
4	Loan	70,000,000	8.53%	70,000,000	4.59300%	0.01102%	4.58198%	271,646.18	3,259,754.16		380,304.65	4,563,655.81
5	Loan	60,000,000	7.3%	50,925,358	4.27150%	0.01102%	4.26048%	295,919.63	3,551,035.56		503,063.37	6,036,760.44
6	Loan	45,146,314	5.5%	37,148,571	4.95350%	0.01102%	4.94248%	241,627.46	2,899,529.52		1,097,602.76	13,171,233.12
6.01	Property	11,252,377
6.02	Property	9,135,468
6.03	Property	7,076,523								��
6.04	Property	5,617,711
6.05	Property	5,406,260
6.06	Property	4,561,434
6.07	Property	2,096,541
7	Loan	31,950,000	3.9%	27,967,131	4.49900%	0.01102%	4.48798%	161,866.97	1,942,403.64
8	Loan	31,500,000	3.8%	28,988,190	4.86200%	0.03102%	4.83098%	166,452.12	1,997,425.44
9	Loan	31,200,000	3.8%	28,581,600	4.56900%	0.01102%	4.55798%	159,367.53	1,912,410.36
10	Loan	27,384,375	3.3%	23,053,163	4.90600%	0.02852%	4.87748%	145,436.08	1,745,232.96		145,436.08	1,745,232.96
10.01	Property	3,787,500
10.02	Property	3,075,000
10.03	Property	2,100,000
10.04	Property	1,687,500
10.05	Property	1,425,000
10.06	Property	1,312,500
10.07	Property	1,181,250
10.08	Property	1,162,500
10.09	Property	1,087,500
10.10	Property	1,012,500
10.11	Property	975,000
10.12	Property	956,250
10.13	Property	918,750
10.14	Property	900,000
10.15	Property	787,500
10.16	Property	787,500
10.17	Property	675,000
10.18	Property	637,500
10.19	Property	543,750
10.20	Property	543,750
10.21	Property	525,000
10.22	Property	525,000
10.23	Property	468,750
10.24	Property	309,375
11	Loan	25,900,000	3.2%	25,900,000	4.31000%	0.01102%	4.29898%	94,316.17	1,131,794.04
12	Loan	24,000,000	2.9%	24,000,000	4.30050%	0.03102%	4.26948%	87,204.58	1,046,454.96
13	Loan	19,478,787	2.4%	15,981,555	4.90000%	0.01102%	4.88898%	103,491.71	1,241,900.52		167,178.92	2,006,147.04
14	Loan	18,610,000	2.3%	16,290,088	4.49900%	0.01102%	4.48798%	94,283.08	1,131,396.96
15	Loan	17,000,000	2.1%	14,497,587	4.44650%	0.01102%	4.43548%	85,596.94	1,027,163.28
16	Loan	15,400,000	1.9%	13,296,685	4.91650%	0.03102%	4.88548%	81,886.43	982,637.16
17	Loan	14,500,000	1.8%	11,493,716	3.94000%	0.01102%	3.92898%	68,724.59	824,695.08
18	Loan	13,483,353	1.6%	10,858,119	4.34700%	0.05852%	4.28848%	67,180.74	806,168.88
19	Loan	11,958,350	1.5%	8,824,290	4.55000%	0.05852%	4.49148%	67,040.92	804,491.04
20	Loan	10,920,000	1.3%	8,906,375	4.75650%	0.05852%	4.69798%	57,006.68	684,080.16
21	Loan	9,000,000	1.1%	7,944,943	4.87100%	0.01102%	4.85998%	47,606.89	571,282.68
22	Loan	8,250,000	1.0%	6,738,510	4.80000%	0.03102%	4.76898%	43,284.89	519,418.68
23	Loan	7,700,000	0.9%	7,034,976	4.40300%	0.04852%	4.35448%	38,572.24	462,866.88
24	Loan	7,500,000	0.9%	6,121,726	4.77950%	0.03102%	4.74848%	39,257.02	471,084.24
25	Loan	7,480,000	0.9%	6,857,619	4.62000%	0.01102%	4.60898%	38,435.26	461,223.12
26	Loan	7,250,000	0.9%	7,250,000	4.81550%	0.02102%	4.79448%	29,497.72	353,972.64
27	Loan	7,100,000	0.9%	7,100,000	4.57250%	0.03102%	4.54148%	27,429.71	329,156.52
28	Loan	7,000,000	0.9%	5,558,766	3.99000%	0.01102%	3.97898%	33,378.73	400,544.76
29	Loan	6,600,000	0.8%	5,355,506	4.60500%	0.01102%	4.59398%	33,854.25	406,251.00
30	Loan	5,960,000	0.7%	5,960,000	4.67100%	0.03102%	4.63998%	23,521.51	282,258.12
31	Loan	5,600,000	0.7%	4,719,918	4.94700%	0.03102%	4.91598%	29,880.88	358,570.56
32	Loan	5,500,000	0.7%	4,375,495	4.04000%	0.01102%	4.02898%	26,384.83	316,617.96
33	Loan	5,094,593	0.6%	4,194,927	5.01000%	0.03102%	4.97898%	27,409.08	328,908.96
34	Loan	4,900,000	0.6%	4,223,809	4.85450%	0.03102%	4.82348%	25,870.27	310,443.24
35	Loan	4,550,000	0.6%	4,550,000	4.53450%	0.07852%	4.45598%	17,432.11	209,185.32
36	Loan	4,200,000	0.5%	3,426,848	4.76800%	0.03102%	4.73698%	21,954.78	263,457.36
36.01	Property	3,440,000
36.02	Property	760,000
37	Loan	3,740,000	0.5%	3,266,350	4.40000%	0.07852%	4.32148%	18,728.46	224,741.52
38	Loan	3,000,000	0.4%	2,417,222	4.40000%	0.03102%	4.36898%	15,022.83	180,273.96
39	Loan	1,748,160	0.2%	1,441,057	5.04450%	0.03102%	5.01348%	9,442.03	113,304.36

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	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.)	Remaining Amortization Term (Mos.)	Origination Date
1	Loan	Interest Only	Actual/360	1	120	119	120	119	0	0	9/23/2015
2	Loan	Interest Only	Actual/360	0	120	120	120	120	0	0	10/23/2015
3	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/27/2015
4	Loan	Interest Only	Actual/360	0	120	120	120	120	0	0	10/9/2015
5	Loan	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/20/2015
6	Loan	Amortizing	Actual/360	2	0	0	120	118	360	358	8/13/2015
6.01	Property
6.02	Property
6.03	Property
6.04	Property
6.05	Property
6.06	Property
6.07	Property
7	Loan	Interest Only, Then Amortizing	Actual/360	2	36	34	120	118	360	360	8/21/2015
8	Loan	Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	10/27/2015
9	Loan	Interest Only, Then Amortizing	Actual/360	1	60	59	120	119	360	360	10/2/2015
10	Loan	Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	10/13/2015
10.01	Property
10.02	Property
10.03	Property
10.04	Property
10.05	Property
10.06	Property
10.07	Property
10.08	Property
10.09	Property
10.10	Property
10.11	Property
10.12	Property
10.13	Property
10.14	Property
10.15	Property
10.16	Property
10.17	Property
10.18	Property
10.19	Property
10.20	Property
10.21	Property
10.22	Property
10.23	Property
10.24	Property
11	Loan	Interest Only	Actual/360	0	120	120	120	120	0	0	10/26/2015
12	Loan	Interest Only	Actual/360	0	120	120	120	120	0	0	10/15/2015
13	Loan	Amortizing	Actual/360	1	0	0	120	119	360	359	9/10/2015
14	Loan	Interest Only, Then Amortizing	Actual/360	2	36	34	120	118	360	360	8/21/2015
15	Loan	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/9/2015
16	Loan	Interest Only, Then Amortizing	Actual/360	1	24	23	120	119	360	360	10/1/2015
17	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/16/2015
18	Loan	Amortizing	Actual/360	1	0	0	120	119	360	359	9/30/2015
19	Loan	Amortizing	Actual/360	2	0	0	120	118	300	298	8/25/2015
20	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/8/2015
21	Loan	Interest Only, Then Amortizing	Actual/360	1	36	35	120	119	360	360	10/1/2015
22	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/26/2015
23	Loan	Interest Only, Then Amortizing	Actual/360	1	60	59	120	119	360	360	10/2/2015
24	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/14/2015
25	Loan	Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	10/28/2015
26	Loan	Interest Only	Actual/360	0	120	120	120	120	0	0	10/22/2015
27	Loan	Interest Only	Actual/360	1	120	119	120	119	0	0	9/30/2015
28	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/13/2015
29	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/28/2015
30	Loan	Interest Only	Actual/360	1	120	119	120	119	0	0	9/30/2015
31	Loan	Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	10/27/2015
32	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/26/2015
33	Loan	Amortizing	Actual/360	1	0	0	120	119	360	359	9/22/2015
34	Loan	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/19/2015
35	Loan	Interest Only	Actual/360	0	120	120	120	120	0	0	10/23/2015
36	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/28/2015
36.01	Property
36.02	Property
37	Loan	Interest Only, Then Amortizing	Actual/360	1	36	35	120	119	360	360	10/1/2015
38	Loan	Amortizing	Actual/360	0	0	0	120	120	360	360	10/21/2015
39	Loan	Amortizing	Actual/360	1	0	0	120	119	360	359	10/1/2015

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Due Date	First Due Date	Last IO Due Date	First P&I Due Date	Maturity Date	ARD (Yes / No)	Final Maturity Date	Grace Period- Late Fee	Grace Period- Default	Prepayment Provision (3)
1	Loan	1	11/1/2015	10/6/2025		10/6/2025	No		5	Later to occur of two business days following receipt of written notice or 5 days	Lockout/0_>YM or 1%/25_Defeasance or >YM or 1%/88_0%/7
2	Loan	6	12/6/2015	11/6/2025		11/6/2025	No		5	0	Lockout/24_>YM or 1%/92_0%/4
3	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		3 days grace, once per trailing 12-month period	3 days grace, once per trailing 12-month period	Lockout/24_Defeasance/92_0%/4
4	Loan	6	12/6/2015	11/6/2025		11/6/2025	No		2	0	Lockout/3_>YM or 1%/113_0%/4
5	Loan	6	12/6/2015	11/6/2017	12/6/2017	11/6/2025	No		0	3 days grace, one time during the term of the loan, other than the payment due on the Maturity Date	Lockout/24_Defeasance/92_0%/4
6	Loan	6	10/6/2015		10/6/2015	9/6/2025	No		0	0	Lockout/26_Defeasance/90_0%/4
6.01	Property
6.02	Property
6.03	Property
6.04	Property
6.05	Property
6.06	Property
6.07	Property
7	Loan	6	10/6/2015	9/6/2018	10/6/2018	9/6/2025	No		0	0	Lockout/26_Defeasance/90_0%/4
8	Loan	6	12/6/2015	11/6/2020	12/6/2020	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
9	Loan	6	11/6/2015	10/6/2020	11/6/2020	10/6/2025	No		0	0	Lockout/25_Defeasance/91_0%/4
10	Loan	6	12/6/2015	11/6/2016	12/6/2016	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
10.01	Property
10.02	Property
10.03	Property
10.04	Property
10.05	Property
10.06	Property
10.07	Property
10.08	Property
10.09	Property
10.10	Property
10.11	Property
10.12	Property
10.13	Property
10.14	Property
10.15	Property
10.16	Property
10.17	Property
10.18	Property
10.19	Property
10.20	Property
10.21	Property
10.22	Property
10.23	Property
10.24	Property
11	Loan	6	12/6/2015	11/6/2025		11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
12	Loan	6	12/6/2015	11/6/2025		11/6/2025	No		0	0	Lockout/24_>YM or 1%/92_0%/4
13	Loan	6	11/6/2015		11/6/2015	10/6/2025	No		0	0	Lockout/25_Defeasance/91_0%/4
14	Loan	6	10/6/2015	9/6/2018	10/6/2018	9/6/2025	No		0	0	Lockout/26_Defeasance/90_0%/4
15	Loan	6	12/6/2015	11/6/2017	12/6/2017	11/6/2025	No		0	0	Lockout/24_Defeasance/91_0%/5
16	Loan	6	11/6/2015	10/6/2017	11/6/2017	10/6/2025	No		0	0	Lockout/25_Defeasance/92_0%/3
17	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
18	Loan	6	11/6/2015		11/6/2015	10/6/2025	No		0	0	Lockout/25_Defeasance/91_0%/4
19	Loan	6	10/6/2015		10/6/2015	9/6/2025	No		15	0	Lockout/26_Defeasance/90_0%/4
20	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
21	Loan	6	11/6/2015	10/6/2018	11/6/2018	10/6/2025	No		0	0	Lockout/25_Defeasance/91_0%/4
22	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/93_0%/3
23	Loan	6	11/6/2015	10/6/2020	11/6/2020	10/6/2025	No		0	0	Lockout/25_Defeasance/91_0%/4
24	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/93_0%/3
25	Loan	6	12/6/2015	11/6/2020	12/6/2020	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
26	Loan	6	12/6/2015	11/6/2025		11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
27	Loan	6	11/6/2015	10/6/2025		10/6/2025	No		0	0	Lockout/25_Defeasance/90_0%/5
28	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
29	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		5 days grace, once per calendar year	0	Lockout/24_Defeasance/92_0%/4
30	Loan	6	11/6/2015	10/6/2025		10/6/2025	No		0	0	Lockout/25_Defeasance/90_0%/5
31	Loan	6	12/6/2015	11/6/2016	12/6/2016	11/6/2025	No		0	0	Lockout/24_Defeasance/93_0%/3
32	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
33	Loan	6	11/6/2015		11/6/2015	10/6/2025	No		0	0	Lockout/25_>YM or 1%/91_0%/4
34	Loan	6	12/6/2015	11/6/2017	12/6/2017	11/6/2025	No		0	0	Lockout/24_Defeasance/93_0%/3
35	Loan	6	12/6/2015	11/6/2025		11/6/2025	No		0	0	Lockout/24_Defeasance/92_0%/4
36	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/93_0%/3
36.01	Property
36.02	Property
37	Loan	6	11/6/2015	10/6/2018	11/6/2018	10/6/2025	No		0	0	Lockout/25_>YM or 1%/88_0%/7
38	Loan	6	12/6/2015		12/6/2015	11/6/2025	No		0	0	Lockout/24_Defeasance/93_0%/3
39	Loan	6	11/6/2015		11/6/2015	10/6/2025	No		0	0	Lockout/25_Defeasance/91_0%/4

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	2012 EGI ($)	2012 Expenses ($)	2012 NOI ($)	2013 EGI ($)	2013 Expenses ($)	2013 NOI ($)	2014 EGI ($)	2014 Expenses ($)	2014 NOI ($)	Most Recent EGI (if past 2014) ($)
1	Loan	97,021,048	39,451,731	57,569,317	99,075,588	41,995,639	57,079,949	93,991,978	43,787,753	50,204,226	90,258,372
2	Loan	22,750,319	7,183,616	15,566,703	24,226,187	7,442,358	16,783,830	25,296,906	7,662,895	17,634,011	25,677,070
3	Loan	72,798,497	55,676,392	17,122,105	76,074,555	57,340,080	18,734,475	84,594,882	60,923,030	23,671,852	91,507,426
4	Loan	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
5	Loan	23,460,992	9,133,988	14,327,004	22,896,113	6,815,682	16,080,431	25,070,164	8,373,167	16,696,997	25,110,462
6	Loan	92,396,782	65,109,709	27,287,073	97,727,685	68,053,370	29,674,315	102,778,243	72,019,072	30,759,171	108,129,754
6.01	Property	21,507,773	13,910,582	7,597,191	21,993,910	14,947,792	7,046,118	23,514,114	15,643,129	7,870,985	24,492,975
6.02	Property	15,666,374	9,897,067	5,769,307	17,379,671	10,398,911	6,980,760	18,348,896	11,782,797	6,566,099	18,643,322
6.03	Property	13,909,748	10,264,220	3,645,528	15,341,156	11,032,041	4,309,115	15,784,351	11,447,393	4,336,958	15,944,720
6.04	Property	8,783,575	5,670,326	3,113,249	9,352,489	5,915,768	3,436,721	9,643,192	6,209,620	3,433,572	9,848,311
6.05	Property	17,712,531	14,953,077	2,759,454	18,670,171	14,957,743	3,712,428	19,550,208	15,618,805	3,931,403	23,484,205
6.06	Property	10,612,656	7,283,540	3,329,116	10,310,602	7,438,316	2,872,286	10,909,534	7,690,323	3,219,211	10,765,161
6.07	Property	4,204,125	3,130,897	1,073,228	4,679,686	3,362,799	1,316,887	5,027,948	3,627,005	1,400,943	4,951,060
7	Loan	5,970,861	2,946,715	3,024,146	5,919,366	2,854,514	3,064,852	6,582,849	3,064,818	3,518,031	6,630,103
8	Loan	3,656,986	1,538,513	2,118,473	3,821,025	1,595,122	2,225,902	3,903,349	1,651,901	2,251,448	4,074,468
9	Loan	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	4,206,980
10	Loan	8,951,605	2,865,752	6,085,854	8,940,972	2,955,154	5,985,818	8,919,861	3,032,972	5,886,890	8,905,235
10.01	Property	1,338,665	345,431	993,234	1,274,434	371,329	903,105	1,117,514	337,652	779,861	N/A
10.02	Property	954,615	232,973	721,642	917,968	271,623	646,345	808,477	240,683	567,793	N/A
10.03	Property	676,556	151,380	525,177	686,868	127,558	559,311	686,414	202,717	483,698	N/A
10.04	Property	551,825	131,221	420,604	557,210	146,992	410,218	541,756	148,450	393,306	N/A
10.05	Property	417,667	164,556	253,111	425,642	183,418	242,224	439,241	170,639	268,602	N/A
10.06	Property	498,533	163,521	335,012	470,260	161,888	308,372	481,010	165,757	315,253	N/A
10.07	Property	477,651	179,111	298,540	485,745	159,394	326,352	483,048	172,469	310,580	N/A
10.08	Property	229,219	66,668	162,551	272,178	105,309	166,868	298,498	72,996	225,502	N/A
10.09	Property	202,193	56,502	145,690	246,303	72,409	173,894	365,932	76,446	289,486	N/A
10.10	Property	307,204	116,392	190,812	308,032	107,087	200,945	323,406	136,567	186,839	N/A
10.11	Property	368,999	99,282	269,717	369,943	109,128	260,815	334,305	111,827	222,478	N/A
10.12	Property	466,865	221,577	245,288	400,467	204,643	195,824	405,808	224,438	181,370	N/A
10.13	Property	318,781	89,519	229,262	311,951	97,593	214,358	310,892	107,928	202,964	N/A
10.14	Property	249,396	94,418	154,979	270,493	83,540	186,952	318,492	77,228	241,265	N/A
10.15	Property	265,868	112,297	153,571	266,682	112,088	154,595	272,816	122,973	149,843	N/A
10.16	Property	270,793	79,881	190,911	254,005	86,197	167,809	257,118	90,796	166,322	N/A
10.17	Property	162,327	70,672	91,655	163,273	72,505	90,768	166,100	74,864	91,236	N/A
10.18	Property	250,335	76,340	173,996	219,670	80,064	139,607	221,891	73,630	148,262	N/A
10.19	Property	208,471	71,636	136,835	198,584	64,390	134,193	199,496	79,019	120,478	N/A
10.20	Property	115,939	54,027	61,912	191,272	68,545	122,727	191,922	67,224	124,698	N/A
10.21	Property	177,007	73,157	103,850	177,908	85,017	92,891	218,695	76,756	141,939	N/A
10.22	Property	154,940	67,768	87,172	155,143	59,984	95,160	159,718	70,696	89,023	N/A
10.23	Property	135,927	56,587	79,340	162,715	42,430	120,286	163,425	46,209	117,217	N/A
10.24	Property	151,830	90,837	60,993	154,225	82,025	72,199	153,887	85,009	68,878	N/A
11	Loan	3,204,543	914,475	2,290,068	3,365,868	936,219	2,429,649	3,164,313	828,872	2,335,441	3,271,783
12	Loan	3,390,834	922,584	2,468,250	3,440,923	972,907	2,468,016	3,581,570	1,000,253	2,581,317	3,596,040
13	Loan	N/A	N/A	N/A	24,950,471	20,031,005	4,919,466	27,133,354	20,908,610	6,224,744	29,931,491
14	Loan	2,843,107	1,761,517	1,081,590	3,428,667	1,827,879	1,600,788	3,736,489	1,882,155	1,854,334	3,907,799
15	Loan	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
16	Loan	1,978,409	516,877	1,461,532	1,977,749	525,419	1,452,330	1,979,452	509,719	1,469,733	1,938,701
17	Loan	N/A	N/A	N/A	2,360,832	625,124	1,735,708	2,347,577	698,060	1,649,518	N/A
18	Loan	2,067,651	540,437	1,527,214	2,081,846	543,272	1,538,574	2,086,350	556,316	1,530,034	2,129,909
19	Loan	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	4,010,730
20	Loan	N/A	N/A	N/A	2,208,762	1,297,813	910,948	3,082,152	1,629,473	1,452,679	3,381,589
21	Loan	925,953	374,256	551,697	949,231	361,481	587,750	996,915	315,579	681,336	1,042,056
22	Loan	1,003,106	429,248	573,858	1,016,770	507,917	508,853	1,137,978	582,328	555,650	1,218,442
23	Loan	1,137,079	292,360	844,720	1,188,362	249,203	939,158	1,148,478	273,770	874,708	1,130,446
24	Loan	698,768	15,923	682,845	701,058	25,445	675,613	701,059	17,567	683,492	N/A
25	Loan	821,978	287,196	534,782	880,203	304,330	575,873	948,494	323,498	624,996	1,020,151
26	Loan	844,598	311,304	533,295	785,922	293,351	492,571	799,120	300,949	498,171	806,402
27	Loan	1,031,569	241,938	789,631	1,046,156	227,518	818,638	1,206,230	240,325	965,905	1,139,412
28	Loan	690,971	394,066	296,905	901,964	403,647	498,317	1,042,714	426,312	616,402	1,225,625
29	Loan	892,517	241,487	651,030	915,994	226,781	689,214	925,434	231,716	693,718	932,109
30	Loan	1,244,157	314,712	929,445	1,244,560	363,017	881,544	1,192,573	337,621	854,952	1,154,007
31	Loan	842,833	290,289	552,545	872,626	315,525	557,102	909,560	334,583	574,978	907,481
32	Loan	642,750	212,098	430,652	740,468	338,411	402,056	807,702	350,550	457,153	814,291
33	Loan	602,807	133,902	468,905	499,175	128,622	370,553	550,994	140,300	410,694	586,955
34	Loan	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
35	Loan	773,187	263,444	509,743	778,447	266,615	511,832	838,567	287,302	551,265	N/A
36	Loan	651,164	493,970	157,194	930,397	624,870	305,527	1,069,467	720,288	349,180	1,045,850
36.01	Property	433,179	325,960	107,219	554,411	350,835	203,576	661,137	405,648	255,490	636,355
36.02	Property	217,985	168,010	49,975	375,986	274,035	101,951	408,330	314,640	93,690	409,496
37	Loan	505,415	137,992	367,423	564,526	161,060	403,465	516,368	144,352	372,016	N/A
38	Loan	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	396,640
39	Loan	201,038	27,128	173,910	97,675	33,839	63,836	175,029	34,648	140,381	182,834

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Most Recent Expenses (if past 2014) ($)	Most Recent NOI (if past 2014) ($)	Most Recent NOI Date (if past 2014)	Most Recent # of months	Most Recent Description	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Debt Yield on Underwritten Net Operating Income (%)	Underwritten Replacement / FF&E Reserve ($)
1	Loan	46,241,535	44,016,837	7/31/2015	12	Trailing 12	100,780,523	46,811,636	53,968,887	14.6%	248,401
2	Loan	7,387,822	18,289,248	8/31/2015	12	Trailing 12	26,228,590	7,820,045	18,408,546	9.2%	374,056
3	Loan	63,653,982	27,853,444	9/30/2015	12	Trailing 12	91,507,426	65,021,727	26,485,700	12.9%	3,534,282
4	Loan	N/A	N/A	N/A	N/A	Not Available	18,020,236	3,787,349	14,232,887	8.5%	42,606
5	Loan	7,989,907	17,120,555	8/31/2015	12	Trailing 12	24,501,208	8,630,225	15,870,983	9.8%	271,513
6	Loan	73,864,423	34,265,331	6/30/2015	12	Trailing 12	104,481,960	73,369,148	31,112,812	12.4%	4,179,278
6.01	Property	16,068,835	8,424,140	6/30/2015	12	Trailing 12	24,560,400	16,285,563	8,274,837		982,416
6.02	Property	12,103,907	6,539,415	6/30/2015	12	Trailing 12	18,694,613	12,240,655	6,453,957		747,785
6.03	Property	11,193,839	4,750,881	6/30/2015	12	Trailing 12	15,988,462	11,403,522	4,584,940		639,538
6.04	Property	6,234,058	3,614,253	6/30/2015	12	Trailing 12	9,875,219	6,309,439	3,565,780		395,009
6.05	Property	17,058,085	6,426,120	6/30/2015	12	Trailing 12	19,603,815	15,773,194	3,830,620		784,153
6.06	Property	7,621,411	3,143,750	6/30/2015	12	Trailing 12	10,794,777	7,722,079	3,072,698		431,791
6.07	Property	3,584,288	1,366,772	6/30/2015	12	Trailing 12	4,964,674	3,634,695	1,329,979		198,587
7	Loan	3,152,966	3,477,137	7/31/2015	12	Trailing 12	6,684,156	3,178,700	3,505,456	11.0%	85,919
8	Loan	1,647,540	2,426,928	9/30/2015	12	Trailing 12	4,144,038	1,630,017	2,514,020	8.0%	85,348
9	Loan	1,591,500	2,615,480	8/31/2015	3	Annualized	4,269,800	1,519,047	2,750,753	8.8%	55,860
10	Loan	3,110,184	5,795,051	8/31/2015	12	Trailing 12	8,236,348	3,058,707	5,177,641	9.5%	160,112
10.01	Property	N/A	N/A	N/A	N/A	Not Available	1,113,699	321,699	792,000		17,277
10.02	Property	N/A	N/A	N/A	N/A	Not Available	747,219	244,806	502,413		21,203
10.03	Property	N/A	N/A	N/A	N/A	Not Available	625,646	162,142	463,504		3,254
10.04	Property	N/A	N/A	N/A	N/A	Not Available	473,093	148,649	324,444		1,672
10.05	Property	N/A	N/A	N/A	N/A	Not Available	454,206	174,987	279,219		18,063
10.06	Property	N/A	N/A	N/A	N/A	Not Available	394,384	170,662	223,722		1,989
10.07	Property	N/A	N/A	N/A	N/A	Not Available	317,912	173,505	144,407		2,024
10.08	Property	N/A	N/A	N/A	N/A	Not Available	285,788	73,530	212,258		5,985
10.09	Property	N/A	N/A	N/A	N/A	Not Available	316,340	80,406	235,935		15,153
10.10	Property	N/A	N/A	N/A	N/A	Not Available	331,044	141,479	189,565		5,625
10.11	Property	N/A	N/A	N/A	N/A	Not Available	297,985	113,401	184,584		2,530
10.12	Property	N/A	N/A	N/A	N/A	Not Available	389,669	228,607	161,062		13,392
10.13	Property	N/A	N/A	N/A	N/A	Not Available	291,333	110,408	180,925		2,340
10.14	Property	N/A	N/A	N/A	N/A	Not Available	258,133	91,989	166,144		2,906
10.15	Property	N/A	N/A	N/A	N/A	Not Available	274,134	127,378	146,756		5,394
10.16	Property	N/A	N/A	N/A	N/A	Not Available	265,982	96,114	169,867		11,299
10.17	Property	N/A	N/A	N/A	N/A	Not Available	190,269	80,504	109,765		6,501
10.18	Property	N/A	N/A	N/A	N/A	Not Available	213,655	76,901	136,753		3,800
10.19	Property	N/A	N/A	N/A	N/A	Not Available	181,259	82,031	99,228		1,806
10.20	Property	N/A	N/A	N/A	N/A	Not Available	165,005	71,826	93,179		4,313
10.21	Property	N/A	N/A	N/A	N/A	Not Available	191,811	82,869	108,942		2,981
10.22	Property	N/A	N/A	N/A	N/A	Not Available	166,287	75,301	90,987		4,249
10.23	Property	N/A	N/A	N/A	N/A	Not Available	142,836	54,602	88,234		2,254
10.24	Property	N/A	N/A	N/A	N/A	Not Available	148,661	74,913	73,749		4,101
11	Loan	847,681	2,424,103	8/31/2015	12	Trailing 12	3,561,708	960,443	2,601,265	10.0%	56,338
12	Loan	1,009,508	2,586,532	6/30/2015	12	Trailing 12	3,590,894	1,011,138	2,579,756	10.7%	27,912
13	Loan	22,067,584	7,863,907	7/31/2015	12	Trailing 12	29,931,491	21,890,963	8,040,528	15.8%	1,197,260
14	Loan	1,722,943	2,184,856	5/31/2015	12	Trailing 12	4,110,377	1,865,557	2,244,820	12.1%	58,333
15	Loan	N/A	N/A	N/A	N/A	Not Available	2,189,990	629,388	1,560,603	9.2%	13,691
16	Loan	546,660	1,392,041	7/31/2015	12	Trailing 12	1,981,965	651,455	1,330,510	8.6%	23,167
17	Loan	N/A	N/A	N/A	N/A	Not Available	2,640,107	771,331	1,868,776	12.9%	18,922
18	Loan	570,241	1,559,668	7/31/2015	12	Trailing 12	2,089,085	569,683	1,519,402	11.3%	48,252
19	Loan	2,097,011	1,913,720	7/31/2015	12	Trailing 12	4,306,063	2,370,198	1,935,865	16.2%	172,243
20	Loan	1,743,671	1,637,917	8/31/2015	12	Trailing 12	3,381,589	1,910,275	1,471,313	13.5%	135,264
21	Loan	346,715	695,341	9/30/2015	12	Trailing 12	1,080,990	353,051	727,939	8.1%	9,129
22	Loan	590,554	627,888	7/1/2015	12	Trailing 12	1,342,747	534,595	808,152	9.8%	16,096
23	Loan	309,138	821,309	7/31/2015	12	Trailing 12	1,073,530	310,544	762,986	9.9%	14,715
24	Loan	N/A	N/A	N/A	N/A	Not Available	666,006	18,320	647,686	8.6%	13,196
25	Loan	337,565	682,586	8/31/2015	12	Trailing 12	1,048,168	361,168	687,000	9.2%	14,859
26	Loan	293,843	512,559	7/31/2015	12	Trailing 12	974,290	377,332	596,958	8.2%	5,416
27	Loan	238,170	901,243	6/30/2015	12	Trailing 12	1,227,973	246,101	981,872	13.8%	22,730
28	Loan	444,433	781,192	8/31/2015	12	Trailing 12	1,261,382	495,090	766,292	10.9%	22,931
29	Loan	243,799	688,310	6/30/2015	12	Trailing 12	898,594	252,524	646,070	9.8%	6,764
30	Loan	290,068	863,939	5/31/2015	12	Trailing 12	1,120,323	377,579	742,744	12.5%	34,095
31	Loan	364,209	543,272	6/30/2015	12	Trailing 12	959,199	394,032	565,166	10.1%	6,142
32	Loan	371,981	442,310	6/30/2015	6	Annualized	950,526	299,160	651,366	11.8%	5,642
33	Loan	130,238	456,716	7/31/2015	12	Trailing 12	628,800	155,390	473,410	9.3%	14,549
34	Loan	N/A	N/A	N/A	N/A	Not Available	459,420	73,341	386,079	7.9%	2,500
35	Loan	N/A	N/A	N/A	N/A	Not Available	776,835	263,714	513,121	11.3%	10,665
36	Loan	610,182	435,669	9/30/2015	12	Trailing 12	1,045,850	638,456	407,394	9.7%	14,265
36.01	Property	341,819	294,536	9/30/2015	12	Trailing 12	636,355	363,288	273,067		8,246
36.02	Property	268,363	141,133	9/30/2015	12	Trailing 12	409,496	275,169	134,327		6,019
37	Loan	N/A	N/A	N/A	N/A	Not Available	607,623	141,731	465,892	12.5%	21,526
38	Loan	N/A	396,640	9/30/2015	12	Trailing 12	376,808	7,536	369,272	12.3%	2,763
39	Loan	26,362	156,472	8/1/2015	12	Trailing 12	210,824	40,017	170,808	9.8%	3,405

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NCF DSCR (x) (4)	Debt Yield on Underwritten Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	As Stabilized Appraised Value ($)	As Stabilized Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity (%)
1	Loan	0	53,720,486	3.76	14.5%	1,500,000,000	8/17/2015	NAP	NAP	24.6%	24.6%
2	Loan	597,152	17,437,338	2.04	8.7%	368,000,000	9/7/2015	399,000,000	9/1/2016	54.3%	50.1%
3	Loan	0	22,951,418	1.87	11.2%	345,000,000	10/16/2015	368,000,000	11/1/2018	59.4%	44.8%
4	Loan	284,037	13,906,245	1.78	8.3%	294,000,000	8/31/2015	NAP	NAP	57.1%	57.1%
5	Loan	748,418	14,851,052	1.55	9.2%	279,000,000	9/25/2015	286,000,000	10/1/2016	58.1%	48.1%
6	Loan	0	26,933,534	1.68	10.8%	367,320,502	Various	371,300,000	Various	68.1%	55.5%
6.01	Property	0	7,292,421			89,300,000	6/11/2015	NAP	NAP
6.02	Property	0	5,706,173			72,500,000	6/9/2015	NAP	NAP
6.03	Property	0	3,945,402			54,600,000	6/11/2015	NAP	NAP
6.04	Property	0	3,170,771			43,344,314	6/11/2015	45,000,000	6/11/2017
6.05	Property	0	3,046,468			55,200,000	6/8/2015	57,200,000	6/8/2016
6.06	Property	0	2,640,907			36,200,000	6/9/2015	NAP	NAP
6.07	Property	0	1,131,392			16,176,188	6/10/2015	16,500,000	6/10/2016
7	Loan	279,780	3,139,756	1.62	9.8%	44,150,000	8/3/2015	NAP	NAP	72.4%	63.3%
8	Loan	0	2,428,673	1.22	7.7%	42,000,000	9/16/2015	NAP	NAP	75.0%	69.0%
9	Loan	0	2,694,893	1.41	8.6%	42,000,000	8/28/2015	NAP	NAP	74.3%	68.1%
10	Loan	299,294	4,718,236	1.35	8.6%	73,025,000	Various	NAP	NAP	75.0%	63.1%
10.01	Property	41,138	733,585			10,100,000	7/17/2015	NAP	NAP
10.02	Property	30,726	450,484			8,200,000	7/20/2015	NAP	NAP
10.03	Property	22,055	438,195			5,600,000	7/20/2015	NAP	NAP
10.04	Property	14,194	308,578			4,500,000	7/25/2015	NAP	NAP
10.05	Property	15,251	245,906			3,800,000	7/25/2015	NAP	NAP
10.06	Property	19,875	201,858			3,500,000	7/20/2015	NAP	NAP
10.07	Property	12,608	129,774			3,150,000	8/1/2015	NAP	NAP
10.08	Property	7,664	198,608			3,100,000	7/30/2015	NAP	NAP
10.09	Property	8,651	212,131			2,900,000	7/22/2015	NAP	NAP
10.10	Property	12,642	171,298			2,700,000	7/29/2015	NAP	NAP
10.11	Property	10,828	171,226			2,600,000	7/16/2015	NAP	NAP
10.12	Property	20,080	127,590			2,550,000	7/31/2015	NAP	NAP
10.13	Property	11,110	167,475			2,450,000	7/14/2015	NAP	NAP
10.14	Property	6,049	157,189			2,400,000	7/28/2015	NAP	NAP
10.15	Property	9,009	132,353			2,100,000	7/25/2015	NAP	NAP
10.16	Property	12,070	146,498			2,100,000	7/28/2015	NAP	NAP
10.17	Property	4,615	98,649			1,800,000	7/22/2015	NAP	NAP
10.18	Property	8,546	124,407			1,700,000	7/14/2015	NAP	NAP
10.19	Property	7,350	90,072			1,450,000	7/28/2015	NAP	NAP
10.20	Property	4,843	84,022			1,450,000	7/29/2015	NAP	NAP
10.21	Property	4,815	101,146			1,400,000	7/25/2015	NAP	NAP
10.22	Property	6,484	80,254			1,400,000	7/17/2015	NAP	NAP
10.23	Property	3,933	82,047			1,250,000	7/25/2015	NAP	NAP
10.24	Property	4,756	64,892			825,000	7/27/2015	NAP	NAP
11	Loan	88,007	2,456,921	2.17	9.5%	39,000,000	9/28/2015	40,600,000	10/1/2016	66.4%	63.8%
12	Loan	69,780	2,482,065	2.37	10.3%	40,000,000	7/17/2015	NAP	NAP	60.0%	60.0%
13	Loan	0	6,843,268	2.11	13.4%	76,000,000	7/31/2015	101,000,000	8/1/2018	56.9%	41.4%
14	Loan	184,900	2,001,587	1.77	10.8%	23,000,000	8/3/2015	NAP	NAP	75.0%	65.6%
15	Loan	73,324	1,473,588	1.43	8.7%	25,100,000	8/27/2015	26,000,000	9/1/2016	67.7%	55.8%
16	Loan	50,363	1,256,980	1.28	8.2%	20,750,000	8/20/2015	NAP	NAP	74.2%	64.1%
17	Loan	103,155	1,746,699	2.12	12.0%	25,530,000	9/3/2015	NAP	NAP	56.8%	45.0%
18	Loan	62,458	1,408,692	1.75	10.4%	19,800,000	8/28/2015	NAP	NAP	68.1%	54.8%
19	Loan	0	1,763,622	2.19	14.7%	19,900,000	7/14/2015	21,200,000	7/14/2017	60.1%	41.6%
20	Loan	0	1,336,050	1.95	12.2%	15,600,000	7/10/2015	NAP	NAP	70.0%	57.1%
21	Loan	0	718,811	1.26	8.0%	12,000,000	9/3/2015	NAP	NAP	75.0%	66.2%
22	Loan	60,362	731,694	1.41	8.9%	12,000,000	8/22/2015	12,300,000	2/22/2016	68.8%	56.2%
23	Loan	29,888	718,383	1.55	9.3%	12,400,000	8/14/2015	NAP	NAP	62.1%	56.7%
24	Loan	21,994	612,496	1.30	8.2%	10,000,000	9/9/2015	NAP	NAP	75.0%	61.2%
25	Loan	0	672,141	1.46	9.0%	11,500,000	9/4/2015	NAP	NAP	65.0%	59.6%
26	Loan	26,421	565,121	1.60	7.8%	11,800,000	7/24/2015	NAP	NAP	61.4%	61.4%
27	Loan	56,826	902,316	2.74	12.7%	12,000,000	8/4/2015	NAP	NAP	59.2%	59.2%
28	Loan	0	743,361	1.86	10.6%	12,600,000	8/31/2015	NAP	NAP	55.6%	44.1%
29	Loan	29,054	610,252	1.50	9.2%	8,900,000	8/31/2015	NAP	NAP	74.2%	60.2%
30	Loan	85,238	623,412	2.21	10.5%	10,000,000	5/21/2015	NAP	NAP	59.6%	59.6%
31	Loan	30,710	528,314	1.47	9.4%	8,000,000	5/28/2015	NAP	NAP	70.0%	59.0%
32	Loan	26,876	618,847	1.95	11.3%	8,380,000	9/4/2015	8,620,000	2/4/2016	65.6%	50.8%
33	Loan	18,186	440,674	1.34	8.6%	6,900,000	8/20/2015	7,200,000	8/20/2016	73.8%	60.8%
34	Loan	0	383,579	1.24	7.8%	7,300,000	8/18/2015	NAP	NAP	67.1%	57.9%
35	Loan	27,229	475,227	2.27	10.4%	8,600,000	9/28/2015	NAP	NAP	52.9%	52.9%
36	Loan	0	393,129	1.49	9.4%	7,070,000	9/2/2015	NAP	NAP	59.4%	48.5%
36.01	Property	0	264,821			4,810,000	9/2/2015	NAP	NAP
36.02	Property	0	128,308			2,260,000	9/2/2015	NAP	NAP
37	Loan	26,244	418,122	1.86	11.2%	5,700,000	8/14/2015	NAP	NAP	65.6%	57.3%
38	Loan	0	366,509	2.03	12.2%	5,900,000	8/26/2015	NAP	NAP	50.8%	41.0%
39	Loan	11,350	156,053	1.38	8.9%	2,850,000	5/26/2015	NAP	NAP	61.3%	50.6%

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Occupancy (%) (5)	Occupancy Date	ADR ($)	RevPAR ($)	Largest Tenant	Largest Tenant Sq Ft	Largest Tenant Lease Expiration (6)	Second Largest Tenant	Second Largest Tenant Sq Ft	Second Largest Tenant Lease Expiration (6)
1	Loan	77.9%	8/26/2015	NAP	NAP	IBM	121,055	6/30/2025	Crowell & Moring	100,120	2/29/2024
2	Loan	96.6%	9/30/2015	NAP	NAP	JCPenney	218,518	7/31/2017	Dillard’s Women	162,755	1/31/2017
3	Loan	76.1%	9/30/2015	242.74	184.65	NAP			NAP
4	Loan	100.0%	10/7/2015	NAP	NAP	Riot Games	284,037	3/31/2030	NAP
5	Loan	95.6%	8/31/2015	NAP	NAP	Macy’s	242,199	1/31/2027	JCPenney	191,671	5/31/2018
6	Loan	74.8%		130.39	97.59
6.01	Property	75.5%	6/30/2015	147.60	111.43	NAP			NAP
6.02	Property	78.0%	6/30/2015	134.42	104.82	NAP			NAP
6.03	Property	74.3%	6/30/2015	118.40	87.99	NAP			NAP
6.04	Property	77.9%	6/30/2015	115.61	90.01	NAP			NAP
6.05	Property	63.8%	6/30/2015	163.99	104.66	NAP			NAP
6.06	Property	78.2%	6/30/2015	114.52	89.55	NAP			NAP
6.07	Property	80.9%	6/30/2015	106.41	86.03	NAP			NAP
7	Loan	93.2%	8/1/2015	NAP	NAP	Cengage Learning, Inc.	160,069	7/31/2021	General Mills Sales, Inc.	18,717	11/30/2020
8	Loan	96.0%	10/22/2015	NAP	NAP	NAP			NAP
9	Loan	95.1%	8/24/2015	NAP	NAP	NAP			NAP
10	Loan	91.7%		NAP	NAP
10.01	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Mobile	50,816	7/14/2018	NAP
10.02	Property	100.0%	10/1/2015	NAP	NAP	Office of Disability Adjudication and Review - Savannah	17,969	6/30/2018	Pardons/Parole - Savannah	17,969	6/30/2016
10.03	Property	69.2%	10/1/2015	NAP	NAP	Office of Disability Adjudication and Review - Covington	16,543	8/31/2020	Newton Medical	5,988	8/1/2021
10.04	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Nashville	18,575	7/31/2019	NAP
10.05	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Midtown	21,250	5/31/2020	NAP
10.06	Property	100.0%	10/1/2015	NAP	NAP	Customs Enforcement - Atlanta	22,100	9/30/2016	NAP
10.07	Property	50.0%	10/1/2015	NAP	NAP	Office of Disability Adjudication and Review - Tallahassee	12,653	10/31/2020	NAP
10.08	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Elizabethtown	12,215	1/6/2023	NAP
10.09	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Greenville	13,775	2/28/2023	NAP
10.10	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Birmingham	16,544	4/30/2019	NAP
10.11	Property	50.0%	10/1/2015	NAP	NAP	Office of Disability Adjudication and Review - Paducah	11,500	11/30/2018	NAP
10.12	Property	100.0%	10/1/2015	NAP	NAP	Military Entrance Processing Station - Little Rock	23,495	5/31/2017	NAP
10.13	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Huntsville	13,000	12/10/2017	NAP
10.14	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Columbus	10,377	8/14/2023	NAP
10.15	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - North	12,545	4/14/2020	NAP
10.16	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Frankfort	14,124	8/14/2017	NAP
10.17	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Henderson	8,668	11/18/2024	NAP
10.18	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Gadsden	10,000	11/7/2017	NAP
10.19	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Bessemer	8,600	7/14/2017	NAP
10.20	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Richmond	7,189	1/22/2022	NAP
10.21	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Tullahoma	8,280	9/30/2023	NAP
10.22	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Fairhope	7,587	6/30/2017	NAP
10.23	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Lawrenceburg	6,260	6/30/2022	NAP
10.24	Property	100.0%	10/1/2015	NAP	NAP	Social Security Administration - Moss Point	7,071	2/7/2022	NAP
11	Loan	87.0%	10/6/2015	NAP	NAP	Raley’s	60,114	4/30/2018	JCPenney	37,259	11/30/2018
12	Loan	98.3%	10/8/2015	NAP	NAP	Ross Stores	31,529	1/31/2020	Golds Gym	30,930	5/31/2019
13	Loan	85.2%	7/31/2015	91.75	78.19	NAP			NAP
14	Loan	96.6%	8/1/2015	NAP	NAP	General Electric	55,842	9/30/2018	Schulman Associates	28,688	5/17/2019
15	Loan	94.5%	10/6/2015	NAP	NAP	Scheels (GL)	57,321	2/29/2028	Michaels	17,392	2/28/2025
16	Loan	99.7%	8/1/2015	NAP	NAP	Petsmart	27,106	1/31/2019	Staples	24,006	1/31/2022
17	Loan	90.0%	10/14/2015	NAP	NAP	Best Buy	45,000	1/31/2018	Petco	15,000	2/28/2023
18	Loan	89.2%	8/31/2015	NAP	NAP	Kroger	60,376	2/28/2019	CVS	10,880	6/30/2019
19	Loan	63.8%	7/31/2015	143.90	91.83	NAP			NAP
20	Loan	82.9%	8/31/2015	108.74	90.11	NAP			NAP
21	Loan	96.5%	9/30/2015	NAP	NAP	NAP			NAP
22	Loan	85.5%	9/1/2015	NAP	NAP	Sizzle, LLC (Ruth’s Chris)	8,500	7/28/2022	Eastlake Athletic	6,788	12/14/2017
23	Loan	88.8%	8/1/2015	NAP	NAP	Safeway	38,410	10/30/2020	CVS	11,995	11/30/2025
24	Loan	100.0%	9/21/2015	NAP	NAP	Shaw’s Supermarket, Inc.	54,985	2/28/2027	NAP
25	Loan	99.5%	8/4/2015	NAP	NAP	NAP			NAP
26	Loan	100.0%	10/21/2015	NAP	NAP	Industry Entertainment	8,275	9/30/2018	Tao Creative, LLC	5,099	12/31/2016
27	Loan	94.9%	8/28/2015	NAP	NAP	Goody’s	23,275	1/31/2021	Fred’s	20,976	10/31/2017
28	Loan	89.9%	10/5/2015	NAP	NAP	NAP			NAP
29	Loan	96.1%	7/16/2015	NAP	NAP	Olive Garden	7,400	7/31/2017	Las Palmas Mexican Restaurant	5,187	1/31/2023
30	Loan	99.4%	6/13/2015	NAP	NAP	Burlington Coat Factory	83,552	3/31/2019	Hobby Lobby	55,363	5/31/2020
31	Loan	98.2%	7/30/2015	NAP	NAP	Rush Medical Center	5,811	10/30/2020	Live Oak-Koff and Levy	3,776	12/31/2018
32	Loan	89.6%	10/28/2015	NAP	NAP	Ernesto’s Fine Mexican Food	3,932	4/30/2016	Leslie’s Pool Supply	3,135	12/31/2018
33	Loan	84.3%	8/12/2015	NAP	NAP	Rouses	41,577	4/30/2036	ColorTyme	7,500	10/31/2018
34	Loan	100.0%	10/1/2015	NAP	NAP	NAP			NAP
35	Loan	100.0%	8/1/2015	NAP	NAP	Winn Dixie	61,656	10/9/2029	Sign of the Dolphin	5,000	12/31/2018
36	Loan	73.7%		NAP	NAP
36.01	Property	76.0%	8/26/2015	NAP	NAP	NAP			NAP
36.02	Property	70.5%	8/26/2015	NAP	NAP	NAP			NAP
37	Loan	89.5%	10/1/2015	NAP	NAP	Alegrias Day Care	6,000	9/30/2021	Pro Fitness Training	3,180	8/31/2018
38	Loan	100.0%	10/15/2015	NAP	NAP	CVS	13,813	11/25/2023	NAP
39	Loan	100.0%	7/1/2015	NAP	NAP	The Nvision Companies	9,900	5/31/2018	Graphicsland	6,400	12/31/2020

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	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)	Fifth Largest Tenant	Fifth Largest Tenant Sq Ft	Fifth Largest Tenant Lease Expiration (6)	Environmental Phase I Report Date
1	Loan	Aspen Insurance	72,327	2/29/2032	Morgan Stanley	47,996	7/31/2025	Bonhams	41,237	1/31/2025	8/27/2015
2	Loan	Dillard’s Men’s & Children	93,949	1/31/2017	Premiere Cinemas	61,796	4/30/2032	Bealls (GL)	40,000	1/31/2022	9/1/2015
3	Loan	NAP			NAP			NAP			10/21/2015
4	Loan	NAP			NAP			NAP			10/1/2015
5	Loan	Carson’s	122,000	1/31/2029	Barnes & Noble	26,889	1/31/2018	H&M	18,000	1/31/2016	10/6/2015
6	Loan
6.01	Property	NAP			NAP			NAP			6/25/2015
6.02	Property	NAP			NAP			NAP			6/24/2015
6.03	Property	NAP			NAP			NAP			6/24/2015
6.04	Property	NAP			NAP			NAP			6/24/2015
6.05	Property	NAP			NAP			NAP			6/25/2015
6.06	Property	NAP			NAP			NAP			6/25/2015
6.07	Property	NAP			NAP			NAP			6/25/2015
7	Loan	Pepsico, Inc.	14,609	2/28/2019	Cisco Systems	13,131	10/31/2020	Dassault Systems Simulia Corp	11,949	9/30/2016	7/20/2015
8	Loan	NAP			NAP			NAP			10/26/2015
9	Loan	NAP			NAP			NAP			9/11/2015
10	Loan
10.01	Property	NAP			NAP			NAP			9/30/2015
10.02	Property	NAP			NAP			NAP			9/28/2015
10.03	Property	NAP			NAP			NAP			9/28/2015
10.04	Property	NAP			NAP			NAP			9/24/2015
10.05	Property	NAP			NAP			NAP			9/28/2015
10.06	Property	NAP			NAP			NAP			9/28/2015
10.07	Property	NAP			NAP			NAP			9/24/2015
10.08	Property	NAP			NAP			NAP			9/25/2015
10.09	Property	NAP			NAP			NAP			9/30/2015
10.10	Property	NAP			NAP			NAP			9/23/2015
10.11	Property	NAP			NAP			NAP			9/24/2015
10.12	Property	NAP			NAP			NAP			9/28/2015
10.13	Property	NAP			NAP			NAP			9/23/2015
10.14	Property	NAP			NAP			NAP			9/29/2015
10.15	Property	NAP			NAP			NAP			9/23/2015
10.16	Property	NAP			NAP			NAP			9/25/2015
10.17	Property	NAP			NAP			NAP			9/28/2015
10.18	Property	NAP			NAP			NAP			9/24/2015
10.19	Property	NAP			NAP			NAP			9/29/2015
10.20	Property	NAP			NAP			NAP			9/24/2015
10.21	Property	NAP			NAP			NAP			9/23/2015
10.22	Property	NAP			NAP			NAP			9/24/2015
10.23	Property	NAP			NAP			NAP			9/25/2015
10.24	Property	NAP			NAP			NAP			9/24/2015
11	Loan	South Yuba Club	12,567	9/30/2016	Petco	12,000	1/31/2021	Dollar Tree	9,938	7/31/2024	9/15/2015
12	Loan	Staples	23,971	7/8/2017	Sweet Tomatoes	12,937	6/14/2019	Bernal Shell	5,600	1/31/2019	7/24/2015
13	Loan	NAP			NAP			NAP			7/28/2015
14	Loan	ADS Alliance Data Systems	28,028	12/31/2018	Sedgwick Claims Management	19,114	7/31/2018	Microsoft	15,479	1/31/2022	7/17/2015
15	Loan	Old Navy	15,000	10/31/2021	Ulta	10,023	11/30/2024	Shoe Show	5,600	3/31/2020	9/4/2015
16	Loan	KinCaid Furniture	12,000	9/30/2019	Chuck E. Cheese’s	11,350	4/30/2024	West Marine	9,420	3/31/2019	9/10/2015
17	Loan	Party City	14,020	1/31/2019	Half Price Books	8,500	3/31/2018	Ideal Dental & Orthodontics	4,000	3/31/2016	9/11/2015
18	Loan	Hallmark	6,474	2/29/2016	Snap Fitness	4,303	10/31/2020	Silverbell Restaurant	4,277	3/31/2018	8/28/2015
19	Loan	NAP			NAP			NAP			7/23/2015
20	Loan	NAP			NAP			NAP			7/16/2015
21	Loan	NAP			NAP			NAP			8/28/2015
22	Loan	Rocky River Tap & Table (Kilt)	6,346	11/28/2020	United Farm Fam Mutual Ins.	6,110	3/31/2018	Spaceman Ventures	4,999	8/27/2024	9/1/2015
23	Loan	Village Way Liquors	4,000	7/6/2025	Village Tavern	2,460	2/28/2017	Subway	1,600	9/30/2018	8/27/2015
24	Loan	NAP			NAP			NAP			9/28/2015
25	Loan	NAP			NAP			NAP			9/8/2015
26	Loan	Hollywood Vision Center	3,922	4/30/2022	Pediatrics Gems PC	2,619	10/31/2018	Performing Arts Physical Therapy	1,387	MTM	8/3/2015
27	Loan	Goodwill	20,328	3/31/2023	Dollar Tree	8,470	7/31/2018	Rue 21	5,532	1/31/2018	8/27/2015
28	Loan	NAP			NAP			NAP			9/14/2015
29	Loan	Steak N’ Shake	4,350	8/31/2027	Shane’s Rib Shack	2,400	11/30/2019	Starbucks	1,810	4/30/2017	8/31/2015
30	Loan	Rainbow	8,640	1/31/2021	Cici’s Pizza	3,825	11/30/2016	Burger King	3,820	1/17/2029	6/2/2015
31	Loan	Gary Mihalik Group, LLC	1,526	9/30/2017	Goldenview Ultrasound	1,475	12/31/2015	Lisa Oldham	1,422	12/31/2015	6/19/2015
32	Loan	Kelly Moore Paints	3,000	11/30/2025	McKinney Outdoor Power	2,800	5/31/2018	Dental One	2,600	3/16/2023	9/11/2015
33	Loan	Anytime Fitness	6,030	1/31/2021	Town Crier Sundries	2,500	2/28/2018	L.A. Nails & Spa	1,250	9/30/2016	9/15/2015
34	Loan	NAP			NAP			NAP			8/20/2015
35	Loan	NAP			NAP			NAP			10/5/2015
36	Loan
36.01	Property	NAP			NAP			NAP			10/26/2015
36.02	Property	NAP			NAP			NAP			10/26/2015
37	Loan	Rural Animal Clinic	2,400	8/31/2017	Pleasant Croissants	2,310	7/31/2019	Crepe Bar	2,040	9/30/2020	8/27/2015
38	Loan	NAP			NAP			NAP			9/2/2015
39	Loan	Valley Enterprise Bldg	6,400	9/30/2018	NAP			NAP			5/26/2015

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Environmental Phase II	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	PML or SEL (%)	Earthquake Insurance Required	Upfront RE Tax Reserve ($)	Ongoing RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Ongoing Insurance Reserve ($)
1	Loan	No	NAP	9/2/2015	NAP	NAP	No	0	0	0	0
2	Loan	No	NAP	10/19/2015	NAP	NAP	No	0	0	0	0
3	Loan	No	NAP	10/21/2015	NAP	NAP	No	0	0	0	0
4	Loan	No	NAP	9/14/2015	9/14/2015	12%	No	760,000	190,000	0	0
5	Loan	No	NAP	10/6/2015	NAP	NAP	No	0	0	0	0
6	Loan						No	3,172,482	358,585	0	0
6.01	Property	No	NAP	6/24/2015	NAP	NAP	No
6.02	Property	No	NAP	6/24/2015	NAP	NAP	No
6.03	Property	No	NAP	6/24/2015	NAP	NAP	No
6.04	Property	No	NAP	6/24/2015	NAP	NAP	No
6.05	Property	No	NAP	6/24/2015	NAP	NAP	No
6.06	Property	No	NAP	6/24/2015	NAP	NAP	No
6.07	Property	No	NAP	6/24/2015	NAP	NAP	No
7	Loan	No	NAP	7/17/2015	NAP	NAP	No	0	0	0	0
8	Loan	No	NAP	9/21/2015	NAP	NAP	No	262,500	43,750	58,415	5,078
9	Loan	No	NAP	9/3/2015	NAP	NAP	No	136,032	17,004	27,091	9,307
10	Loan						No	151,195	60,697	66,863	13,546
10.01	Property	No	NAP	9/24/2015	NAP	NAP	No
10.02	Property	No	NAP	9/25/2015	NAP	NAP	No
10.03	Property	No	NAP	9/25/2015	NAP	NAP	No
10.04	Property	No	NAP	9/30/2015	NAP	NAP	No
10.05	Property	No	NAP	9/30/2015	9/30/2015	7%	No
10.06	Property	No	NAP	9/21/2015	NAP	NAP	No
10.07	Property	No	NAP	9/24/2015	NAP	NAP	No
10.08	Property	No	NAP	9/30/2015	NAP	NAP	No
10.09	Property	No	NAP	9/25/2015	NAP	NAP	No
10.10	Property	No	NAP	9/30/2015	NAP	NAP	No
10.11	Property	No	NAP	9/30/2015	NAP	NAP	No
10.12	Property	No	NAP	9/24/2015	NAP	NAP	No
10.13	Property	No	NAP	9/30/2015	NAP	NAP	No
10.14	Property	No	NAP	9/30/2015	NAP	NAP	No
10.15	Property	No	NAP	9/30/2015	9/30/2015	6%	No
10.16	Property	No	NAP	9/30/2015	NAP	NAP	No
10.17	Property	No	NAP	9/30/2015	NAP	NAP	No
10.18	Property	No	NAP	9/30/2015	NAP	NAP	No
10.19	Property	No	NAP	9/30/2015	NAP	NAP	No
10.20	Property	No	NAP	9/30/2015	NAP	NAP	No
10.21	Property	No	NAP	9/30/2015	NAP	NAP	No
10.22	Property	No	NAP	9/24/2015	NAP	NAP	No
10.23	Property	No	NAP	9/30/2015	NAP	NAP	No
10.24	Property	No	NAP	9/24/2015	NAP	NAP	No
11	Loan	No	NAP	9/17/2015	9/25/2015	6%	No	0	0	0	0
12	Loan	Yes	9/11/2015	7/24/2015	7/24/2015	14%	No	189,333	47,333	27,153	2,468
13	Loan	No	NAP	8/14/2015	NAP	NAP	No	548,750	68,594	0	0
14	Loan	No	NAP	7/17/2015	NAP	NAP	No	0	0	0	0
15	Loan	No	NAP	9/4/2015	NAP	NAP	No	30,760	10,253	0	0
16	Loan	No	NAP	8/19/2015	NAP	NAP	No	162,776	27,129	13,587	4,529
17	Loan	No	NAP	9/15/2015	NAP	NAP	No	0	36,229	69,244	5,803
18	Loan	No	NAP	8/27/2015	NAP	NAP	No	38,833	19,417	0	0
19	Loan	No	NAP	7/24/2015	NAP	NAP	No	148,208	16,468	14,728	1,636
20	Loan	No	NAP	7/17/2015	7/16/2015	2%	No	60,215	8,602	5,964	1,988
21	Loan	No	NAP	9/10/2015	NAP	NAP	No	69,347	10,275	0	0
22	Loan	No	NAP	8/31/2015	NAP	NAP	No	25,417	25,417	13,416	1,491
23	Loan	Yes	9/28/2015	8/18/2015	NAP	NAP	No	20,760	10,380	8,550	1,710
24	Loan	No	NAP	9/22/2015	NAP	NAP	No	0	0	0	0
25	Loan	No	NAP	9/29/2015	9/1/2015	9%	No	11,607	5,803	0	0
26	Loan	No	NAP	8/3/2015	8/3/2015	11%	No	48,333	12,083	3,481	770
27	Loan	No	NAP	8/17/2015	NAP	NAP	No	6,288	6,288	18,568	1,688
28	Loan	No	NAP	9/12/2015	NAP	NAP	No	0	16,445	8,846	1,106
29	Loan	No	NAP	8/31/2015	NAP	NAP	No	6,047	6,047	4,934	449
30	Loan	Yes	8/18/2015	6/1/2015	NAP	NAP	No	17,190	17,190	22,596	2,054
31	Loan	No	NAP	6/11/2015	NAP	NAP	No	37,667	9,417	6,708	958
32	Loan	No	NAP	9/15/2015	NAP	NAP	No	0	19,776	19,009	1,602
33	Loan	No	NAP	8/25/2015	NAP	NAP	No	30,250	2,750	31,625	2,875
34	Loan	No	NAP	8/20/2015	NAP	NAP	No	3,103	3,103	7,680	1,097
35	Loan	No	NAP	10/5/2015	NAP	NAP	No	0	0	0	0
36	Loan						No	7,334	3,667	14,756	1,341
36.01	Property	No	NAP	9/17/2015	NAP	NAP	No
36.02	Property	No	NAP	9/17/2015	NAP	NAP	No
37	Loan	No	NAP	8/24/2015	NAP	NAP	No	3,991	3,991	0	0
38	Loan	No	NAP	9/1/2015	NAP	NAP	No	0	0	1,727	864
39	Loan	No	NAP	5/21/2015	NAP	NAP	No	2,333	1,167	1,533	511

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Upfront Replacement Reserve ($)	Ongoing Replacement Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Ongoing TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Ongoing Debt Service Reserve ($)	Upfront Deferred Maintenance Reserve ($)	Ongoing Deferred Maintenance Reserve ($)
1	Loan	0	0	0	19,000,000	0	0	0	0	0	0
2	Loan	517,000	0	127,068	0	0	508,298	0	0	0	0
3	Loan	0	0	0	0	0	0	0	0	300,000	0
4	Loan	0	3,550	127,817	0	0	0	0	0	0	0
5	Loan	0	0	108,128	0	0	432,511	0	0	0	0
6	Loan	0	360,433	0	0	0	0	0	0	0	0
6.01	Property
6.02	Property
6.03	Property
6.04	Property
6.05	Property
6.06	Property
6.07	Property
7	Loan	0	7,160	0	0	31,250	1,500,000	0	0	0	0
8	Loan	0	7,112	0	0	0	0	0	0	16,125	0
9	Loan	0	5,542	0	0	0	0	0	0	0	0
10	Loan	0	13,382	481,735	0	34,105	1,227,774	0	0	72,966	0
10.01	Property
10.02	Property
10.03	Property
10.04	Property
10.05	Property
10.06	Property
10.07	Property
10.08	Property
10.09	Property
10.10	Property
10.11	Property
10.12	Property
10.13	Property
10.14	Property
10.15	Property
10.16	Property
10.17	Property
10.18	Property
10.19	Property
10.20	Property
10.21	Property
10.22	Property
10.23	Property
10.24	Property
11	Loan	0	0	0	450,000	0	0	0	0	75,900	0
12	Loan	0	0	0	0	0	0	0	0	0	0
13	Loan	0	98,485	0	0	0	0	0	0	77,550	0
14	Loan	0	4,861	0	0	16,667	600,000	0	0	1,819,300	0
15	Loan	0	1,141	54,764	0	6,250	300,000	0	0	0	0
16	Loan	0	1,679	115,835	0	4,197	251,815	0	0	208,000	0
17	Loan	0	2,007	72,253	0	5,018	180,632	0	0	0	0
18	Loan	0	4,051	0	0	8,333	400,000	0	0	30,140	0
19	Loan	0	12,965	0	0	0	0	0	0	0	0
20	Loan	0	11,272	0	0	0	0	0	0	0	0
21	Loan	0	761	27,386	0	0	0	0	0	0	0
22	Loan	0	1,341	0	100,000	5,030	300,000	0	0	7,188	0
23	Loan	0	1,226	0	0	4,167	200,000	0	0	20,600	0
24	Loan	0	0	0	0	1,833	0	41,090	0	0	0
25	Loan	0	1,238	29,717	0	0	0	0	0	29,783	0
26	Loan	0	451	0	250,000	0	250,000	0	0	0	0
27	Loan	0	1,894	0	0	4,736	350,000	0	0	21,843	0
28	Loan	0	643	23,131	0	0	0	0	0	0	0
29	Loan	0	564	20,292	0	2,500	150,000	0	0	7,590	0
30	Loan	0	2,841	0	0	7,103	350,000	0	0	0	0
31	Loan	0	1,280	0	0	2,559	122,904	0	0	0	0
32	Loan	0	417	10,000	0	1,567	56,424	0	0	0	0
33	Loan	0	1,212	0	25,000	1,516	70,000	0	0	405,750	0
34	Loan	0	208	0	0	0	0	0	0	0	0
35	Loan	0	1,111	39,993	0	0	0	0	0	4,565	0
36	Loan	0	1,189	0	0	0	0	0	0	35,063	0
36.01	Property
36.02	Property
37	Loan	0	1,795	86,160	0	2,025	97,200	0	0	71,472	0
38	Loan	0	230	0	0	0	0	0	0	0	0
39	Loan	0	284	0	0	946	0	12,349	0	0	0

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Upfront Environmental Reserve ($)	Ongoing Environmental Reserve ($)	Upfront Other Reserve ($)	Ongoing Other Reserve ($)	Other Reserve Description	Borrower Name	Delaware Statutory Trust?	Carve-out Guarantor	Loan Purpose	Loan Amount (sources)
1	Loan	0	0	32,111,456	0	Unfunded Obligations Reserve	590 Madison Avenue, LLC	No	None	Refinance	369,366,000
2	Loan	0	0	0	0		Macerich South Plains LP	No	Pacific Premier Retail Trust LLC	Recapitalization	200,000,000
3	Loan	0	0	3,500,000	62,500	Plaza Reserves Holdback ($3,000,000), Ground Rent Holdback ($500,000), Monthly Ground Rent Reserve ($62,500)	DiamondRock Boston Owner, LLC and DiamondRock Boston Retail Owner, LLC	No	DiamondRock Hospitality Limited Partnership	Recapitalization	205,000,000
4	Loan	193,750	0	0	0		Hudson Element LA, LLC	No	Hudson Pacific Properties, L.P.	Refinance	168,000,000
5	Loan	0	0	0	0		GGP-Glenbrook L.L.C.	No	GGP Limited Partnership	Recapitalization	162,000,000
6	Loan	0	0	8,562,974	98,159	PIP Reserve ($5,000,000 Renaissance Glendale, AZ, $1,940,000 Courtyard Allen, TX, $950,000 Residence Inn Kansas City, MO); Upfront Ground Rent Reserve ($672,974) and Monthly Ground Rent Reserve ($98,159)	JQH-Allen Development, LLC, JQH-Concord Development, LLC, JQH-Glendale, AZ Development, LLC, Hammons of Huntsville, LLC, JQH-Kansas City Development, LLC, JQH-Murfreesboro Development, LLC and JQH-Norman Development, LLC	No	Revocable Trust of John Q. Hammons, Dated December 28, 1989, as Amended and Restated	Refinance	250,800,000
6.01	Property
6.02	Property
6.03	Property
6.04	Property
6.05	Property
6.06	Property
6.07	Property
7	Loan	0	0	365,962	0	Unfunded Obligations Reserve	GS-A Deerfield Crossing Owner LLC	No	Blue Ash Deerfield Holdings LLC	Acquisition	31,950,000
8	Loan	0	0	0	0		Clover Ridge Associates LLC	No	Alan J. Hayman and Andrew Hayman	Acquisition	31,500,000
9	Loan	0	0	0	0		Edgewater Crossings, Ltd.	No	J. Wallace Nall, Jr., Wesley L. Burnham, Jr., J. Wallace Nall, III, Paul M. Whatley, Jr. and Robert D. Reich, Jr.	Refinance	31,200,000
10	Loan	0	0	500,000	0	Cap-X/TILC Reserve	MSDG Atlanta South, LLC, MSDG Bessemer, LLC, MSDG Birmingham, LLC, MSDG Columbus, LLC, MSDG Covington, LLC, MSDG Elizabethtown, LLC, MSDG Fairhope, LLC, MSDG Frankfort, LLC, MSDG Gadsden, LLC, MSDG Greenville, LLC, MSDG Henderson, LLC, MSDG Huntsville, LLC, MSDG Lawrenceburg, LLC, MSDG Little Rock, LLC, MSDG Memphis Midtown, LLC, MSDG Memphis North, LLC, MSDG Mobile, LLC, MSDG Moss Point, LLC, MSDG Nashville, LLC, MSDG Paducah, LLC, MSDG Richmond, LLC, MSDG Savannah, LLC, MSDG Tallahassee, LLC and MSDG Tullahoma, LLC	No	David G. Chandler and Darell Ray Pierce	Refinance	54,768,750
10.01	Property
10.02	Property
10.03	Property
10.04	Property
10.05	Property
10.06	Property
10.07	Property
10.08	Property
10.09	Property
10.10	Property
10.11	Property
10.12	Property
10.13	Property
10.14	Property
10.15	Property
10.16	Property
10.17	Property
10.18	Property
10.19	Property
10.20	Property
10.21	Property
10.22	Property
10.23	Property
10.24	Property
11	Loan	0	0	0	0		Pine Creek Owner LLC	No	ACREG Investment Holdings LLC	Acquisition	25,900,000
12	Loan	0	0	0	0		Facchino/LaBarbera Bernal Plaza DE LLC	No	Michael T. LaBarbera and Robert B. Facchino, II	Refinance	24,000,000
13	Loan	0	0	13,457,731	0	PIP Reserve	X Fund Properties LLC	No	Sagicor Real Estate X Fund Limited and X Fund Properties Limited	Acquisition	51,000,000
14	Loan	17,500	0	142,198	0	Unfunded Obligations Reserve	GS-A Lake Forest Place Owner LLC	No	Blue Ash Deerfield Holdings LLC	Acquisition	18,610,000
15	Loan	0	0	756,007	0	Unfunded Obligations Reserve ($248,338); Expansion Obligations Reserve ($428,803); New Lease Reserve ($78,866)	Midland Tarkenton, LLC	No	John I. Silverman	Refinance	17,000,000
16	Loan	0	0	7,000	0	Ground Lease Reserve	Manorgate, Inc.	No	Eugene Weiss Terminating Trust f/k/a Eugene Weiss Revocable Trust	Refinance	15,400,000
17	Loan	0	0	0	0		Firewheel Shops, LLC	No	Jay Schuminsky	Acquisition	14,500,000
18	Loan	0	0	0	0		Eagle Creek Master LLC	No	Peter K. Burton and Robert M. Katzman	Refinance	13,500,000
19	Loan	0	0	0	0		Tara of Ballantyne LLC	No	Pratapkumar B. Patel, Yogendrakumar H. Patel and Hasmukh H. Patel	Refinance	12,000,000
20	Loan	0	0	0	0		Redding Hospitality, L.L.C.	No	Kelly Heil and John C. Della Penna	Refinance	10,920,000
21	Loan	0	0	0	0		Hexon Woodfield SS, LLC	No	John A. O’Donnell	Refinance	9,000,000
22	Loan	0	0	0	0		City Plaza, LLC, Two City Plaza, LLC and Three City Plaza, LLC	No	Ryan C. Rans	Refinance	8,250,000
23	Loan	0	0	0	0		Walkers Village Sandstone Associates, LLC	No	Fredric A. Tomarchio	Refinance	7,700,000
24	Loan	0	0	0	0		Rattlesnake Northern, LLC	No	Steven J. Striar	Refinance	7,500,000
25	Loan	0	0	0	0		10815 Double R SP, LLC	No	William W. Hobin, Clark W. Porter and Timothy B. Hobin	Acquisition	7,480,000
26	Loan	0	0	0	0		955 Carrillo Drive, LLC	No	Babak Azizzadeh and John Landsberger	Acquisition	7,250,000
27	Loan	0	0	0	0		WHLR-FT. Howard Square, LLC	No	Wheeler REIT, L.P.	Acquisition	7,100,000
28	Loan	0	0	0	0		Paloma Creek All Storage, Ltd.	No	Jay Schuminsky	Refinance	7,000,000
29	Loan	0	0	0	0		Riverside Crossing Partners, LLC	No	Robert H. Ledbetter, Jr.	Refinance	6,600,000
30	Loan	15,000	0	0	0		WHLR-Conyers Crossing, LLC	No	Wheeler REIT, L.P.	Acquisition	5,960,000
31	Loan	0	0	0	0		F and S Limited Partnership	No	Marc A. Harris	Refinance	5,600,000
32	Loan	0	0	114,291	0	Unfunded Obligations Reserve	Shops at Eagle Point, LP	No	Jay Schuminsky	Recapitalization	5,500,000
33	Loan	0	0	473,233	0	Anchor Tenant Rollover Reserve	Victory Berryland, L.L.C.	No	Victory Real Estate Investments, LLC	Refinance	5,100,000
34	Loan	0	0	0	0		Raining Combos Caldwell LLC	No	Alexander J. Hodara, Vincent J. Vomero and Jeffrey M. Zucker	Refinance	4,900,000
35	Loan	0	0	95,013	0	Unfunded Obligations Reserve	Park Plaza Shopping Center, LLC	No	David Lowry and Patricia Lowry	Acquisition	4,550,000
36	Loan	0	0	0	0		FR Syracuse, LLC and FR Eagles Nest, LLC	No	John D. Strohm	Refinance	4,200,000
36.01	Property
36.02	Property
37	Loan	0	0	0	0		Fiesta Plaza Tempe, LLC	No	Jonathan M. Rayden	Acquisition	3,740,000
38	Loan	0	0	0	0		Myrtle-Homosassa, LLC, Winwood-Homosassa 2, LLC and Winwood-Homosassa 3, LLC	No	Paul Amato and Enzo Bonura	Acquisition	3,000,000
39	Loan	0	0	0	0		ABI LLC	No	Alan Strusser	Refinance	1,750,000

GSMS 2015-GS1 Annex A
Control Number	Loan / Property Flag	Principal’s New Cash Contribution (7)	Subordinate Debt	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves	Principal Equity Distribution	Other Uses
1	Loan	0	280,634,000	0	650,000,000	371,034,528	0	11,689,121	51,111,456	216,164,895	0
2	Loan	0	0	0	200,000,000	0	0	1,495,593	517,000	197,987,407	0
3	Loan	0	0	0	205,000,000	0	0	1,083,811	3,800,000	200,116,189	0
4	Loan	0	0	0	168,000,000	83,176,227	0	5,553,415	953,750	78,316,608	0
5	Loan	0	0	0	162,000,000	0	0	627,695	0	161,372,305	0
6	Loan	0	0	0	250,800,000	214,972,179	0	3,627,650	11,735,456	20,464,715	0
6.01	Property
6.02	Property
6.03	Property
6.04	Property
6.05	Property
6.06	Property
6.07	Property
7	Loan	10,133,800	0	0	42,083,800	0	41,500,000	217,838	365,962	0	0
8	Loan	10,463,860	0	0	41,963,860	0	41,500,000	126,820	337,040	0	0
9	Loan	128,646	0	0	31,328,646	30,424,688	0	740,836	163,123	0	0
10	Loan	811,256	0	0	55,580,006	53,032,333	0	1,756,648	791,025	0	0
10.01	Property
10.02	Property
10.03	Property
10.04	Property
10.05	Property
10.06	Property
10.07	Property
10.08	Property
10.09	Property
10.10	Property
10.11	Property
10.12	Property
10.13	Property
10.14	Property
10.15	Property
10.16	Property
10.17	Property
10.18	Property
10.19	Property
10.20	Property
10.21	Property
10.22	Property
10.23	Property
10.24	Property
11	Loan	12,604,277	0	0	38,504,277	0	37,750,000	228,377	525,900	0	0
12	Loan	0	0	0	24,000,000	20,635,844	0	369,957	216,486	2,777,714	0
13	Loan	38,519,818	0	0	89,519,818	0	75,000,000	435,786	14,084,031	0	0
14	Loan	6,562,028	0	0	25,172,028	0	23,000,000	193,030	1,978,998	0	0
15	Loan	0	0	0	17,000,000	14,074,139	0	321,783	786,767	1,817,312	0
16	Loan	0	0	0	15,400,000	14,177,561	0	580,639	391,363	250,437	0
17	Loan	9,825,068	0	0	24,325,068	0	23,600,000	655,824	69,244	0	0
18	Loan	0	0	0	13,500,000	12,567,811	0	202,759	68,973	660,457	0
19	Loan	0	0	0	12,000,000	8,450,558	0	175,067	162,936	3,211,439	0
20	Loan	0	0	0	10,920,000	8,910,685	0	313,113	66,179	1,630,023	0
21	Loan	0	0	0	9,000,000	5,825,326	0	269,589	69,347	2,835,738	0
22	Loan	0	0	0	8,250,000	7,393,031	0	316,008	146,020	394,941	0
23	Loan	0	0	0	7,700,000	7,224,150	0	220,198	49,910	205,741	0
24	Loan	0	0	0	7,500,000	6,199,217	0	209,242	41,090	1,050,451	0
25	Loan	3,377,049	0	0	10,857,049	0	10,680,000	135,660	41,389	0	0
26	Loan	4,851,402	0	0	12,101,402	0	11,650,000	149,587	301,815	0	0
27	Loan	4,526,870	0	0	11,626,870	0	11,500,000	80,171	46,699	0	0
28	Loan	0	0	0	7,000,000	3,158,181	0	327,467	8,846	3,505,506	0
29	Loan	41,577	0	0	6,641,577	6,459,172	0	163,834	18,571	0	0
30	Loan	4,939,739	0	0	10,899,739	0	10,750,000	94,954	54,785	0	0
31	Loan	0	0	0	5,600,000	3,895,864	0	318,923	44,375	1,340,838	0
32	Loan	0	0	0	5,500,000	0	0	337,213	133,300	5,029,487	0
33	Loan	0	0	0	5,100,000	0	0	4,134,142	965,858	0	0
34	Loan	0	0	0	4,900,000	4,354,723	0	152,932	10,783	381,562	0
35	Loan	4,249,855	0	0	8,799,855	0	8,545,000	155,277	99,578	0	0
36	Loan	0	0	0	4,200,000	730,590	0	60,234	57,152	3,352,024	0
36.01	Property
36.02	Property
37	Loan	2,164,720	0	0	5,904,720	0	5,754,000	75,257	75,463	0	0
38	Loan	2,963,159	0	0	5,963,159	0	5,900,000	61,432	1,727	0	0
39	Loan	0	0	0	1,750,000	1,630,430	0	46,015	16,215	57,340	0

GSMS 2015-GS1 Annex A

Control Number

Loan / Property Flag

Total Uses

Lockbox

Cash Management

Cash Management Triggers

Ground Lease Y/N

Ground Lease Expiration Date

Annual Ground Lease Payment ($)

Cut-off Date Pari Passu Companion Loan Balance ($)

Cut-off Date Subordinate Companion Loan Balance ($)

Subordinate Companion Loan Interest Rate

Cut-off Date Mezzanine Debt Balance ($)

Mezzanine Debt Interest Rate

Terrorism Insurance Required

Control Number

1

Loan

650,000,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

269,366,000

280,634,000

3.81500%

Yes

1

2

Loan

200,000,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x

No

130,000,000

Yes

2

3

Loan

205,000,000

Hard

In Place

(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

Yes

5/26/2099

750,000

135,000,000

Yes

3

4

Loan

168,000,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) Debt Yield is less than 6.75%, (iv) the occurrence of a Tenant Major Event, (v) the occurrence of a Guarantor Downgrade Sweep Event

No

98,000,000

Yes

4

5

Loan

162,000,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

102,000,000

Yes

5

6

Loan

250,800,000

Hard

Springing

(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 Franchise Trigger Event, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds

205,079,002

Yes

6

6.01

Property

Yes

12/9/2059

0

Yes

6.01

6.02

Property

No

Yes

6.02

6.03

Property

No

Yes

6.03

6.04

Property

No

Yes

6.04

6.05

Property

Yes

1/29/2063

1,419,741

Yes

6.05

6.06

Property

Yes

2/15/2104

224,595

Yes

6.06

6.07

Property

No

Yes

6.07

7

Loan

42,083,800

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Specified Tenant Collection Period

No

Yes

7

8

Loan

41,963,860

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x

No

Yes

8

9

Loan

31,328,646

None

None

(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

Yes

9

10

Loan

55,580,006

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement

27,384,375

Yes

10

10.01

Property

No

Yes

10.01

10.02

Property

No

Yes

10.02

10.03

Property

No

Yes

10.03

10.04

Property

No

Yes

10.04

10.05

Property

No

Yes

10.05

10.06

Property

No

Yes

10.06

10.07

Property

No

Yes

10.07

10.08

Property

No

Yes

10.08

10.09

Property

No

Yes

10.09

10.10

Property

No

Yes

10.10

10.11

Property

No

Yes

10.11

10.12

Property

No

Yes

10.12

10.13

Property

No

Yes

10.13

10.14

Property

No

Yes

10.14

10.15

Property

No

Yes

10.15

10.16

Property

No

Yes

10.16

10.17

Property

No

Yes

10.17

10.18

Property

No

Yes

10.18

10.19

Property

No

Yes

10.19

10.20

Property

No

Yes

10.20

10.21

Property

No

Yes

10.21

10.22

Property

No

Yes

10.22

10.23

Property

No

Yes

10.23

10.24

Property

No

Yes

10.24

11

Loan

38,504,277

Hard

Springing

(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event

No

Yes

11

12

Loan

24,000,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x

No

Yes

12

13

Loan

89,519,818

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) so long as any PIP Requirements remain outstanding, failure of Sponsor to maintain net worth and liquidity above the respective thresholds

No

31,465,734

Yes

13

14

Loan

25,172,028

Hard

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Specified Tenant Collection Period

No

Yes

14

15

Loan

17,000,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) beginning with the fiscal quarter ending December 31, 2016, DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

Yes

15

16

Loan

15,400,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Lease Sweep Period

Yes

5/31/2057

21,000

Yes

16

17

Loan

24,325,068

Springing

Springing

(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

Yes

17

18

Loan

13,500,000

Springing

Springing

(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

No

Yes

18

19

Loan

12,000,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

Yes

19

20

Loan

10,920,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event

No

Yes

20

21

Loan

9,000,000

None

None

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

Yes

21

22

Loan

8,250,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x

No

Yes

22

23

Loan

7,700,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event

No

Yes

23

24

Loan

7,500,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Lease Sweep Period

No

Yes

24

25

Loan

10,857,049

None

None

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

Yes

25

26

Loan

12,101,402

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x

No

Yes

26

27

Loan

11,626,870

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x

No

Yes

27

28

Loan

7,000,000

Springing

Springing

(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

Yes

28

29

Loan

6,641,577

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement

No

Yes

29

30

Loan

10,899,739

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of an Anchor Tenant Trigger Event

No

Yes

30

31

Loan

5,600,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) Occupancy is less than 78%

No

Yes

31

32

Loan

5,500,000

Springing

Springing

(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

Yes

32

33

Loan

5,100,000

Springing

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of an Anchor Tenant Trigger Event

No

Yes

33

34

Loan

4,900,000

Soft

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x

No

Yes

34

35

Loan

8,799,855

Springing

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event

No

Yes

35

36

Loan

4,200,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.35x

Yes

36

36.01

Property

No

Yes

36.01

36.02

Property

No

Yes

36.02

37

Loan

5,904,720

Springing

Springing

(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 Alegrias Reserve Trigger Event

No

Yes

37

38

Loan

5,963,159

Hard

In Place

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal or Manager, (iii) DSCR is less than 1.55x, (iv) the occurrence of a Lease Sweep Period

No

Yes

38

39

Loan

1,750,000

Hard

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal, Guarantor or Manager, (iii) DSCR is less than 1.10x, (iv) the occurrence of a Lease Sweep Period

No

Yes

39

Footnotes to Annex A
(1)	The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Mortgaged 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 $100,000,000 represents the non-controlling note A-2 of a $650,000,000 whole loan evidenced by three senior pari passu notes and one subordinate note B. The related companion loans are evidenced by the non-controlling note A-1, the non-controlling note A-3 and the controlling subordinate note B. Note A-1 ($169,366,000) and note B ($280,634,000), with an aggregate principal balance of $450,000,000 as of the Cut-off Date, are expected to be contributed to the GSMS 2015-590M transaction and note A-3, with a principal balance of $100,000,000 as of the Cut-off Date, is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 590 Madison Senior Companion Loans. Based on the 590 Madison Whole Loan the Cut-off Date and Maturity Date LTV Ratios are both 43.3%, the DSCR Based on Underwritten NOI / NCF are 2.15x / 2.14x and the Debt Yield Based on Underwritten NOI / NCF are both 8.3%.
(9)	Two of the five largest tenants, Aspen Insurance and Bonhams, representing approximately 11.0% of the net rentable area, have signed leases but are not yet in occupancy or paying rent. We cannot assure you that either of these tenants will take occupancy and/or begin paying rent as expected or at all.

(10)	For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
(11)	The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
(12)	The Cut-off Date Principal Balance of $70,000,000 represents the controlling note A-1 of a $200,000,000 whole loan evidenced by three pari passu notes. The non-controlling companion loans, evidenced by note A-2 and note A-3 with an aggregate principal balance as of the Cut-off Date of $130,000,000, are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $200,000,000.
(13)	The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2015-GS1 securitization closing date of December 2015. The actual lockout period may be longer.
(14)	Ongoing ground lease reserve funds do not show percentage rent, which will begin escrowing in July 2016, estimated to be $77,881.85 monthly.
(15)	The Cut-off Date Principal Balance of $70,000,000 represents the controlling note A-1 of a $205,000,000 whole loan evidenced by three pari passu notes. The companion loans, evidenced by note A-2 and note A-3 with an aggregate principal balance of $135,000,000, are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $205,000,000.
(16)	The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2015-GS1 securitization closing date of December 2015. The actual lockout period may be longer.

(17)	The Cut-off Date Principal Balance of $70,000,000 represents a non-controlling note of a $168,000,000 whole loan evidenced by three pari passu notes. The aggregate companion loan balance of $98,000,000 is evidenced by a controlling note with a principal balance of $84,000,000 as of the Cut-off Date which is currently held by Cantor Commercial Real Estate Lending, L.P. and a $14,000,000 non-controlling note, which is currently held by Goldman Sachs Mortgage Company, both of which are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $168,000,000.
(18)	The Cut-off Date Principal Balance of $60,000,000 represents the controlling note A-1 of a $162,000,000 whole loan evidenced by two pari passu notes. The non-controlling companion loan, evidenced by note A-2 with a principal balance as of the Cut-off Date of $102,000,000, is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $162,000,000.
(19)	The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2015-GS1 securitization closing date of December 2015. The actual lockout period may be longer.
(20)	The Cut-off Date Principal Balance of $45,146,314 represents the non-controlling note A-3 of a $250,800,000 whole loan evidenced by four pari passu notes. The related companion loans are respectively evidenced by the controlling note A-1 with a principal balance of $99,770,859 as of the Cut-off Date, which was contributed to the Citigroup Commercial Mortgage Trust 2015-GC33, Commercial Mortgage Pass-Through Certificates, Series 2015-GC33 (“CGCMT 2015-GC33”) transaction, a non-controlling note A-2 with a principal balance of $72,333,873 as of the Cut-off Date, which was contributed to the Goldman Sachs Mortgage Securities Trust 2015-GC34, Commercial Mortgage Pass-Through Certificates Series 2015-GC34 (“GSMS 2015-GC34”) and note A-4 with an outstanding principal balance of $32,974,269, which is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $250,225,315.
(21)	The lockout period will be at least 26 payment dates beginning with and including the first payment date of October 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2015-GS1 securitization closing date of December 2015. The actual lockout period may be longer.

(22)	The Appraised Value represents the aggregate “as-is” appraised value of the Hammons Hotel Portfolio Properties of $363,750,000 plus a $3,570,502 capital deduction related to franchise mandated capital improvements at the three Marriott Mortgaged Properties for which the borrowers reserved $7,890,000 for the estimated mandatory and additional elective capital improvement costs. The Cut-off Date LTV Ratio calculated on the basis of the aggregate “as-is” appraised value without adding the capital deduction is 68.9%. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
(23)	Monthly Replacement Reserve is equal to: (a) on each due date from October 2015 through and including September 2016, $360,433, (b) beginning on the due date in October 2016, the greater of (1) the monthly amount required to be reserved for each Hammons Hotel Portfolio Mortgaged Property pursuant to the applicable franchise agreement for the replacement of furniture, fixtures and equipment and (2) one-twelfth of 4% of the operating income for each Hammons Hotel Portfolio Mortgaged Property (or, in the case of the Renaissance by Marriott Phoenix/Glendale, AZ Mortgaged Property beginning on the due date in October 2017, one-twelfth of 5% of the operating income) for the previous 12-month period (as determined on August 31 of each year).
(24)	Beginning November 21, 2022, Annual Ground Lease Payment shall be 0.25% of adjusted room sales for the previous calendar year (estimated $27,188).
(25)	Annual Ground Lease Payment for the Borrower’s space lease interest in the convention center, expo hall and parking garage is calculated based on the trailing 12 months as of June 30, 2015. The rent payment is calculated using a fixed component of $985,725 plus a variable component tied to revenue generated from the parking garage and expo hall.
(26)	The Cut-off Date Principal Balance of $27,384,375 represents the controlling note A-1 of a $54,768,750 whole loan evidenced by two pari passu notes. The companion loan, evidenced by note A-2 with a principal balance of $27,384,375, is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $54,768,750.
(27)	The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2015-GS1 securitization closing date of December 2015. The actual lockout period may be longer.
(28)	The Cut-off Date Principal Balance of $19,478,787 represents the non-controlling note A-2 of a $50,944,521 whole loan evidenced by three pari passu notes. The companion loans are evidenced by note A-1 with a principal balance as of the Cut-off Date of $18,479,875, which was contributed to the GSMS 2015-GC34 transaction and note A-3 with a principal balance as of the Cut-off Date of $12,985,858, which is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $51,000,000.

(29)	The borrower is required to fund the Replacement Reserve (i) for the Due Dates occurring in November 2015 through October 2016, the amount of $98,485.33; (ii) for the Due Dates occurring in November 2016 through October 2018, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) $0; (iii) for the Due Dates occurring in November 2018 through October 2019, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 4% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last day of September; (iv) for the Due Dates occurring in November 2019 through October 2022, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 5% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last day of September; and (v) for the Due Dates occurring in November 2022 through the payment in full of the Indebtedness, the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E and (b) one-twelfth of 6% of the Operating Income of the Property for the previous twelve month period as determined on the anniversary of the last day of September.
(30)	The appraised value represents the “as-is” appraised value of $76,000,000 plus a stated $13,457,731 PIP reserve for capital improvements at the related Mortgaged Property. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
(31)	The lockout period will be at least 25 payment dates beginning with and including the first payment date of November 6, 2015. For the purposes of this Free Writing Prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2015-GS1 securitization closing date of December 2015. The actual lockout period may be longer.
(32)	The Cut-off Date LTV Ratio and Maturity Date LTV Ratio are each calculated based on the “as-is” appraised value of $23,000,000 plus a $1,819,000 capital deduction (for which the borrower reserved $1,819,300) related to planned capital projects. The Cut-off Date LTV Ratio and the Maturity Date LTV Ratio calculated without adjusting for the capital deduction are 80.9% and 70.8%, respectively.
(33)	The third largest tenant, Steak N’ Shake, representing approximately 14.1% of the net rentable area, is dark but paying rent.
(34)	The Replacement Reserve Monthly Deposit will be an amount equal to $1,279.58 for each Payment Date from December 6, 2015 through November 6, 2016 and will be $511.83 for each Payment Date thereafter.
(35)	Occupancy reflects Anchor Tenant “Rouses”, that has signed a lease, but is not yet in occupancy or may not be paying rent. The borrower at closing deposited an amount of $473,233 into an Anchor Tenant Reserve held by Lender for approved leasing expenses incurred following the date of origination solely in connection with the Anchor Tenant. Rouses is expected to take occupancy no later than April 15, 2016.