GSMS 2017-GS6 Annex A-1 |
| | | | | | | | |
| | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | NAP | NAP | 1999 Avenue of the Stars |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | Group 1 | NAP | 1120 20th Street Northwest and 1133 & 1155 21st Street Northwest |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | Group 1 | NAP | 2521 South Clark Street and 2530 Crystal Drive |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | NAP | NAP | |
4.01 | Property | | | | Hannibal | | | 3851 and 3855 Santa Fe Avenue and 2226, 2230, 2240, 2250 and 2332 East 38th Street |
4.02 | Property | | | | Kraco | | | 2411 and 2415 North Santa Fe Avenue, 419, 439, 505, 507, 514, 520, 531 and 537 East Euclid Avenue and 430 East Carlin Avenue |
4.03 | Property | | | | New WinCup - Phoenix | | | 7980 West Buckeye Road |
4.04 | Property | | | | Worlds Finest Chocolates | | | 4825 South Lawndale Avenue |
4.05 | Property | | | | SET - MI | | | 36211 South Huron Road |
4.06 | Property | | | | Plaid - Decatur | | | 2331 Mellon Court |
4.07 | Property | | | | Oracle Packaging | | | 220 Polo Road |
4.08 | Property | | | | TestAmerica - West SAC | | | 880 Riverside Parkway |
4.09 | Property | | | | TestAmerica - Arvada | | | 4955 Yarrow Street |
4.10 | Property | | | | Northwest Mailing Service | | | 5401-5501 West Grand Avenue |
4.11 | Property | | | | Lyons | | | 11301-11401 Electron Drive |
4.12 | Property | | | | Wilbert Plastics | | | 2930 Greenville Highway |
4.13 | Property | | | | Angstrom Graphics | | | 4437 East 49th Street |
4.14 | Property | | | | New WinCup - Stone Mountain | | | 4600-4680 Lewis Road |
4.15 | Property | | | | Universal Pool - Armory | | | 300 West Armory Drive |
4.16 | Property | | | | Jade-Sterling - IL | | | 5100 West 73rd Street and 7201 South Leamington Avenue |
4.17 | Property | | | | Plaid - Norcross | | | 3225 Westech Drive |
4.18 | Property | | | | Phillips and Temro | | | 9700 West 74th Street |
4.19 | Property | | | | TestAmerica - Savannah | | | 5102 LaRoche Avenue |
4.20 | Property | | | | Hover-Davis | | | 100 Paragon Drive |
4.21 | Property | | | | Jade-Sterling - OH | | | 200 Francis D Kenneth Drive and 2300 East Aurora Road |
4.22 | Property | | | | Fitz Aerospace | | | 6625 Iron Horse Boulevard |
4.23 | Property | | | | MVP Charleston | | | 1031 LeGrand Boulevard |
4.24 | Property | | | | Paragon Tech | | | 5775 East Ten Mile Road |
4.25 | Property | | | | Aramsco and Bulls Eye | | | 1480 Grandview Avenue |
4.26 | Property | | | | Shale-Inland | | | 9500, 9521, 9545-9555 Ainslie Street and 9550 Kelvin Lane |
4.27 | Property | | | | M.P. Pumps | | | 34800 Bennett Drive |
4.28 | Property | | | | TestAmerica - Pensacola | | | 3355 McLemore Drive |
4.29 | Property | | | | Microfinish | | | 4001 Gratiot Avenue and 3981 Sarpy Avenue |
4.30 | Property | | | | MVP Mayfield | | | 112 Industrial Road |
4.31 | Property | | | | Builders FirstSource | | | 1602 Industrial Park Drive |
4.32 | Property | | | | Banner | | | 17382 Foltz Parkway |
4.33 | Property | | | | SET - IN | | | 1 Steel Way |
4.34 | Property | | | | Progressive Metal | | | 1200, 1300 & 1460 Channing Avenue |
4.35 | Property | | | | Universal Pool - 166th | | | 2 West 166th Street |
4.36 | Property | | | | SITEL | | | 1417 North Magnolia Avenue |
4.37 | Property | | | | TestAmerica - Tallahassee | | | 2846 Industrial Plaza Drive |
4.38 | Property | | | | Texas Die Casting | | | 600 South Loop 485 |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | 1733 North Padre Island Drive |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | NAP | NAP | 14200 Shady Grove Road |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | NAP | NAP | 9189, 9191 and 9193 South Jamaica Street |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | NAP | NAP | |
7.01 | Property | | | | 51 JFK Parkway | | | 51 John F. Kennedy Parkway |
7.02 | Property | | | | 101 JFK Parkway | | | 101 John F. Kennedy Parkway |
7.03 | Property | | | | 103 JFK Parkway | | | 103 John F. Kennedy Parkway |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | NAP | NAP | 9900-10080 Alabama Street |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | NAP | NAP | 6300 Legacy Drive |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | NAP | NAP | 1 West 34th Street |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | NAP | NAP | 9205 and 9275 West Russell Road |
12 | Loan | | GSMC | GSMC | 634 Second Street | NAP | NAP | 634 Second Street |
13 | Loan | | GSMC | GSMC | The Plaza | NAP | NAP | 3410-3420 Buford Drive |
GSMS 2017-GS6 Annex A-1 |
| | | | | | | | | | | |
| | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | Interest Only | Actual/360 | 0 | 120 | 120 | 120 |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | Interest Only | Actual/360 | 3 | 121 | 118 | 121 |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | Interest Only | Actual/360 | 3 | 121 | 118 | 121 |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | Amortizing | Actual/360 | 8 | 0 | 0 | 120 |
4.01 | Property | | | | Hannibal | | | | | | |
4.02 | Property | | | | Kraco | | | | | | |
4.03 | Property | | | | New WinCup - Phoenix | | | | | | |
4.04 | Property | | | | Worlds Finest Chocolates | | | | | | |
4.05 | Property | | | | SET - MI | | | | | | |
4.06 | Property | | | | Plaid - Decatur | | | | | | |
4.07 | Property | | | | Oracle Packaging | | | | | | |
4.08 | Property | | | | TestAmerica - West SAC | | | | | | |
4.09 | Property | | | | TestAmerica - Arvada | | | | | | |
4.10 | Property | | | | Northwest Mailing Service | | | | | | |
4.11 | Property | | | | Lyons | | | | | | |
4.12 | Property | | | | Wilbert Plastics | | | | | | |
4.13 | Property | | | | Angstrom Graphics | | | | | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | | | | | |
4.15 | Property | | | | Universal Pool - Armory | | | | | | |
4.16 | Property | | | | Jade-Sterling - IL | | | | | | |
4.17 | Property | | | | Plaid - Norcross | | | | | | |
4.18 | Property | | | | Phillips and Temro | | | | | | |
4.19 | Property | | | | TestAmerica - Savannah | | | | | | |
4.20 | Property | | | | Hover-Davis | | | | | | |
4.21 | Property | | | | Jade-Sterling - OH | | | | | | |
4.22 | Property | | | | Fitz Aerospace | | | | | | |
4.23 | Property | | | | MVP Charleston | | | | | | |
4.24 | Property | | | | Paragon Tech | | | | | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | | | | | |
4.26 | Property | | | | Shale-Inland | | | | | | |
4.27 | Property | | | | M.P. Pumps | | | | | | |
4.28 | Property | | | | TestAmerica - Pensacola | | | | | | |
4.29 | Property | | | | Microfinish | | | | | | |
4.30 | Property | | | | MVP Mayfield | | | | | | |
4.31 | Property | | | | Builders FirstSource | | | | | | |
4.32 | Property | | | | Banner | | | | | | |
4.33 | Property | | | | SET - IN | | | | | | |
4.34 | Property | | | | Progressive Metal | | | | | | |
4.35 | Property | | | | Universal Pool - 166th | | | | | | |
4.36 | Property | | | | SITEL | | | | | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | | | | | |
4.38 | Property | | | | Texas Die Casting | | | | | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | | | | |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | Interest Only | Actual/360 | 4 | 120 | 116 | 120 |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 | 120 |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | Interest Only | Actual/360 | 1 | 120 | 119 | 120 |
7.01 | Property | | | | 51 JFK Parkway | | | | | | |
7.02 | Property | | | | 101 JFK Parkway | | | | | | |
7.03 | Property | | | | 103 JFK Parkway | | | | | | |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | Interest Only | Actual/360 | 0 | 120 | 120 | 120 |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | Interest Only, Then Amortizing | Actual/360 | 4 | 36 | 32 | 120 |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | Interest Only | Actual/360 | 1 | 120 | 119 | 120 |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 |
12 | Loan | | GSMC | GSMC | 634 Second Street | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 |
13 | Loan | | GSMC | GSMC | The Plaza | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 |
GSMS 2017-GS6 Annex A-1 |
| | | | | | | | | |
| | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | Lockout/24_Defeasance/92_0%/4 | 38,264,710 | 15,049,823 | 23,214,887 |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | Lockout/27_Defeasance/89_0%/5 | 33,387,018 | 14,929,437 | 18,457,581 |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | Lockout/27_Defeasance/89_0%/5 | 34,159,542 | 10,296,987 | 23,862,555 |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | Lockout/32_Defeasance/84_0%/4 | 37,707,754 | 7,034,743 | 30,673,011 |
4.01 | Property | | | | Hannibal | | N/A | N/A | N/A |
4.02 | Property | | | | Kraco | | N/A | N/A | N/A |
4.03 | Property | | | | New WinCup - Phoenix | | N/A | N/A | N/A |
4.04 | Property | | | | Worlds Finest Chocolates | | N/A | N/A | N/A |
4.05 | Property | | | | SET - MI | | N/A | N/A | N/A |
4.06 | Property | | | | Plaid - Decatur | | N/A | N/A | N/A |
4.07 | Property | | | | Oracle Packaging | | N/A | N/A | N/A |
4.08 | Property | | | | TestAmerica - West SAC | | N/A | N/A | N/A |
4.09 | Property | | | | TestAmerica - Arvada | | N/A | N/A | N/A |
4.10 | Property | | | | Northwest Mailing Service | | N/A | N/A | N/A |
4.11 | Property | | | | Lyons | | N/A | N/A | N/A |
4.12 | Property | | | | Wilbert Plastics | | N/A | N/A | N/A |
4.13 | Property | | | | Angstrom Graphics | | N/A | N/A | N/A |
4.14 | Property | | | | New WinCup - Stone Mountain | | N/A | N/A | N/A |
4.15 | Property | | | | Universal Pool - Armory | | N/A | N/A | N/A |
4.16 | Property | | | | Jade-Sterling - IL | | N/A | N/A | N/A |
4.17 | Property | | | | Plaid - Norcross | | N/A | N/A | N/A |
4.18 | Property | | | | Phillips and Temro | | N/A | N/A | N/A |
4.19 | Property | | | | TestAmerica - Savannah | | N/A | N/A | N/A |
4.20 | Property | | | | Hover-Davis | | N/A | N/A | N/A |
4.21 | Property | | | | Jade-Sterling - OH | | N/A | N/A | N/A |
4.22 | Property | | | | Fitz Aerospace | | N/A | N/A | N/A |
4.23 | Property | | | | MVP Charleston | | N/A | N/A | N/A |
4.24 | Property | | | | Paragon Tech | | N/A | N/A | N/A |
4.25 | Property | | | | Aramsco and Bulls Eye | | N/A | N/A | N/A |
4.26 | Property | | | | Shale-Inland | | N/A | N/A | N/A |
4.27 | Property | | | | M.P. Pumps | | N/A | N/A | N/A |
4.28 | Property | | | | TestAmerica - Pensacola | | N/A | N/A | N/A |
4.29 | Property | | | | Microfinish | | N/A | N/A | N/A |
4.30 | Property | | | | MVP Mayfield | | N/A | N/A | N/A |
4.31 | Property | | | | Builders FirstSource | | N/A | N/A | N/A |
4.32 | Property | | | | Banner | | N/A | N/A | N/A |
4.33 | Property | | | | SET - IN | | N/A | N/A | N/A |
4.34 | Property | | | | Progressive Metal | | N/A | N/A | N/A |
4.35 | Property | | | | Universal Pool - 166th | | N/A | N/A | N/A |
4.36 | Property | | | | SITEL | | N/A | N/A | N/A |
4.37 | Property | | | | TestAmerica - Tallahassee | | N/A | N/A | N/A |
4.38 | Property | | | | Texas Die Casting | | N/A | N/A | N/A |
4.39 | Property | | | | TestAmerica - Corpus Christi | | N/A | N/A | N/A |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | Lockout/28_Defeasance/84_0%/8 | 24,861,522 | 1,910,304 | 22,951,218 |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | Lockout/25_>YM or 1%/90_0%/5 | N/A | N/A | N/A |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | Lockout/25_Defeasance/91_0%/4 | 21,742,031 | 7,732,085 | 14,009,946 |
7.01 | Property | | | | 51 JFK Parkway | | 10,504,623 | 4,094,257 | 6,410,366 |
7.02 | Property | | | | 101 JFK Parkway | | 7,332,748 | 2,518,519 | 4,814,229 |
7.03 | Property | | | | 103 JFK Parkway | | 3,904,660 | 1,119,309 | 2,785,351 |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | Lockout/24_Defeasance/92_0%/4 | 5,691,049 | 1,322,533 | 4,368,515 |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | Lockout/28_Defeasance/88_0%/4 | N/A | N/A | N/A |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | Lockout/25_Defeasance/91_0%/4 | 15,458,741 | 6,368,441 | 9,090,300 |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | Lockout/24_>YM or 1%/92_0%/4 | N/A | N/A | N/A |
12 | Loan | | GSMC | GSMC | 634 Second Street | Lockout/26_Defeasance/67_Defeasance or >YM or 1%/20_0%/7 | 2,474,516 | 692,434 | 1,782,083 |
13 | Loan | | GSMC | GSMC | The Plaza | Lockout/24_Defeasance/91_0%/5 | 2,750,699 | 521,274 | 2,229,426 |
GSMS 2017-GS6 Annex A-1 |
| | | | | | | | | |
| | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) |
14 | Loan | 27 | GSMC | GSMC | River Ranch | Lockout/26_Defeasance/90_0%/4 | 2,662,328 | 768,539 | 1,893,789 |
15 | Loan | 28 | GSMC | GSMC | Holiday Inn Charleston | Lockout/25_Defeasance/91_0%/4 | 6,559,069 | 4,078,793 | 2,480,276 |
16 | Loan | | GSMC | GSMC | Boulevard Center II | Lockout/24_Defeasance/92_0%/4 | 1,618,990 | 441,791 | 1,177,199 |
17 | Loan | 29, 30 | GSMC | GSMC | Courtyard Boise Meridian | Lockout/25_Defeasance/91_0%/4 | 4,486,815 | 3,157,451 | 1,329,364 |
18 | Loan | | GSMC | GSMC | Lakeview Boulevard | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | N/A |
19 | Loan | 31 | GSMC | GSMC | Shoppes at Albertville | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A |
20 | Loan | 11, 32 | GSMC | GSMC | Northern Trust Plaza | Lockout/25_Defeasance/91_0%/4 | 2,629,441 | 1,354,272 | 1,275,170 |
21 | Loan | | GSMC | GSMC | Shiloh Crossing | Lockout/24_Defeasance/92_0%/4 | 1,485,348 | 393,317 | 1,092,031 |
22 | Loan | | GSMC | GSMC | Mission Gorge Square | Lockout/24_Defeasance/91_0%/5 | 1,878,944 | 481,229 | 1,397,714 |
23 | Loan | | GSMC | GSMC | Camino Vida Roble | Lockout/25_Defeasance/91_0%/4 | 1,343,241 | 244,522 | 1,098,718 |
24 | Loan | 31 | GSMC | GSMC | Shoppes at Northgate | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A |
25 | Loan | | GSBI | GSMC | Victoria Villa | Lockout/24_Defeasance/92_0%/4 | 2,429,545 | 1,592,256 | 837,288 |
26 | Loan | 11 | GSMC | GSMC | 2 Corporate Parkway | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A |
27 | Loan | | GSMC | GSMC | 200 Livingston Street | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A |
28 | Loan | | GSMC | GSMC | Pride Center | Lockout/25_Defeasance/90_0%/5 | 2,636,790 | 619,189 | 2,017,602 |
29 | Loan | 11, 33 | GSMC | GSMC | Spruce Street | Lockout/24_Defeasance/92_0%/4 | 1,901,358 | 680,204 | 1,221,154 |
30 | Loan | 34 | GSMC | GSMC | Metro Self Storage Limerick | Lockout/25_>YM or 1%/91_0%/4 | 785,666 | 296,804 | 488,862 |
31 | Loan | | GSMC | GSMC | Village at Oakhurst | Lockout/25_Defeasance/91_0%/4 | 780,931 | 198,540 | 582,390 |
32 | Loan | | GSMC | GSMC | Best Buy Danvers | Lockout/23_>YM or 1%/93_0%/4 | 640,725 | 30,534 | 610,191 |
33 | Loan | | GSMC | GSMC | 1076 Pittsburgh Drive | Lockout/24_>YM or 1%/92_0%/4 | 1,186,269 | 414,573 | 771,696 |
GSMS 2017-GS6 Annex A-1 |
| | | | | | | | | |
| | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | O’Melveny & Myers | 65,270 | 11/30/2025 | Akin Gump Strauss Hauer & Feld LLP |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | CFTC | 289,295 | 9/30/2025 | MedStar Health |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | GSA (DoD) Pentagon II (Taylor) | 558,187 | 4/30/2023 | GSA (DoD) Pentagon I (Polk) |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | | | | |
4.01 | Property | | | | Hannibal | Hannibal Industries, Inc | 429,122 | 3/31/2028 | NAP |
4.02 | Property | | | | Kraco | Kraco Enterprises, LLC | 364,440 | 8/31/2028 | NAP |
4.03 | Property | | | | New WinCup - Phoenix | New WinCup Holdings, Inc. | 322,070 | 12/31/2026 | NAP |
4.04 | Property | | | | Worlds Finest Chocolates | World’s Finest Chocolate, Inc. | 434,252 | 7/31/2027 | NAP |
4.05 | Property | | | | SET - MI | SET Enterprises, Inc. | 284,351 | 6/30/2031 | NAP |
4.06 | Property | | | | Plaid - Decatur | Plaid Enterprises, Inc. | 282,514 | 10/31/2024 | NAP |
4.07 | Property | | | | Oracle Packaging | Oracle Flexible Packaging, Inc. | 437,911 | 7/31/2030 | NAP |
4.08 | Property | | | | TestAmerica - West SAC | TestAmerica Laboratories, Inc. | 66,203 | 6/30/2027 | NAP |
4.09 | Property | | | | TestAmerica - Arvada | TestAmerica Laboratories, Inc. | 57,966 | 6/30/2027 | NAP |
4.10 | Property | | | | Northwest Mailing Service | Precision Dialogue Direct, Inc. | 228,032 | 5/31/2023 | NAP |
4.11 | Property | | | | Lyons | The Lyons Companies, LLC | 172,758 | 10/31/2027 | NAP |
4.12 | Property | | | | Wilbert Plastics | Wilbert, Inc. | 257,086 | 12/31/2031 | NAP |
4.13 | Property | | | | Angstrom Graphics | Angstrom Graphics Inc Midwest | 231,505 | 1/31/2029 | NAP |
4.14 | Property | | | | New WinCup - Stone Mountain | New WinCup Holdings, Inc. | 220,380 | 12/31/2026 | NAP |
4.15 | Property | | | | Universal Pool - Armory | Universal Pool Co., Inc. | 240,255 | 8/31/2027 | NAP |
4.16 | Property | | | | Jade-Sterling - IL | Jade-Sterling Steel Co., Inc. | 215,389 | 4/30/2023 | NAP |
4.17 | Property | | | | Plaid - Norcross | Plaid Enterprises, Inc. | 71,620 | 10/31/2024 | NAP |
4.18 | Property | | | | Phillips and Temro | Phillips & Temro Industries Inc. | 101,680 | 12/31/2024 | NAP |
4.19 | Property | | | | TestAmerica - Savannah | TestAmerica Laboratories, Inc. | 54,284 | 6/30/2027 | NAP |
4.20 | Property | | | | Hover-Davis | Universal Instruments Corporation | 66,100 | 6/30/2023 | NAP |
4.21 | Property | | | | Jade-Sterling - OH | Jade-Sterling Steel Co., Inc. | 174,511 | 4/30/2023 | NAP |
4.22 | Property | | | | Fitz Aerospace | Fitz Aerospace, Inc. | 129,000 | 4/30/2031 | NAP |
4.23 | Property | | | | MVP Charleston | MVP Group International, Inc | 108,000 | 4/30/2022 | NAP |
4.24 | Property | | | | Paragon Tech | Paragon Technologies Incorporated | 88,857 | 12/31/2024 | NAP |
4.25 | Property | | | | Aramsco and Bulls Eye | Aramsco, Inc. & Bulls Eye Environmental, Inc. | 99,783 | 8/31/2024 | NAP |
4.26 | Property | | | | Shale-Inland | Midland Stamping and Fabricating Corporation | 193,789 | 9/30/2023 | NAP |
4.27 | Property | | | | M.P. Pumps | M.P. Pumps, Inc. | 81,769 | 6/30/2023 | NAP |
4.28 | Property | | | | TestAmerica - Pensacola | TestAmerica Laboratories, Inc. | 21,911 | 6/30/2027 | NAP |
4.29 | Property | | | | Microfinish | Microfinish IPC, LLC | 144,786 | 2/28/2031 | NAP |
4.30 | Property | | | | MVP Mayfield | MVP Group International, Inc | 101,244 | 4/30/2022 | NAP |
4.31 | Property | | | | Builders FirstSource | Builder’s FirstSource - Florida, LLC | 116,897 | 11/30/2021 | NAP |
4.32 | Property | | | | Banner | Banner Service Corporation | 58,450 | 7/31/2020 | NAP |
4.33 | Property | | | | SET - IN | SET Enterprises, Inc. | 117,376 | 6/30/2031 | NAP |
4.34 | Property | | | | Progressive Metal | Progressive Metal Manufacturing Company | 58,250 | 6/30/2020 | NAP |
4.35 | Property | | | | Universal Pool - 166th | Universal Pool Co., Inc. | 109,814 | 8/31/2027 | NAP |
4.36 | Property | | | | SITEL | SITEL Operating Corporation | 46,812 | 5/31/2027 | NAP |
4.37 | Property | | | | TestAmerica - Tallahassee | TestAmerica Laboratories, Inc. | 16,500 | 6/30/2027 | NAP |
4.38 | Property | | | | Texas Die Casting | Texas Die Casting LLC | 78,177 | 10/31/2032 | NAP |
4.39 | Property | | | | TestAmerica - Corpus Christi | TestAmerica Laboratories, Inc. | 14,884 | 6/30/2027 | NAP |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | Human Genome Sciences, Inc. | 635,058 | 5/31/2026 | NAP |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | CH2M Hill, Inc. | 370,485 | 9/30/2032 | NAP |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | | | | |
7.01 | Property | | | | 51 JFK Parkway | KPMG | 66,606 | 3/31/2024 | Merrill Lynch |
7.02 | Property | | | | 101 JFK Parkway | Dun & Bradstreet | 69,280 | 3/31/2023 | Investors Bank |
7.03 | Property | | | | 103 JFK Parkway | Dun & Bradstreet | 123,001 | 3/31/2023 | NAP |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | JCPenney | 98,840 | 7/31/2026 | Babies/Toys “R” Us |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | Ericsson, Inc. | 491,891 | 12/31/2031 | NAP |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | Olivia Miller, Inc. | 13,222 | 7/31/2024 | Duane Reade |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | HMS Holdings Corp | 63,593 | 9/30/2024 | B of I Federal Bank |
12 | Loan | | GSMC | GSMC | 634 Second Street | Okta | 45,032 | 9/30/2024 | Sajj Mediterranean |
13 | Loan | | GSMC | GSMC | The Plaza | LA Fitness | 45,000 | 9/1/2022 | Provina’s Italian Restaurant |
GSMS 2017-GS6 Annex A-1 |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | Unfunded Obligations Reserve |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | Unfunded Obligations Reserve |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | Unfunded Obligations Reserve |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | Plaid Expansion Construction Reserve |
4.01 | Property | | | | Hannibal | |
4.02 | Property | | | | Kraco | |
4.03 | Property | | | | New WinCup - Phoenix | |
4.04 | Property | | | | Worlds Finest Chocolates | |
4.05 | Property | | | | SET - MI | |
4.06 | Property | | | | Plaid - Decatur | |
4.07 | Property | | | | Oracle Packaging | |
4.08 | Property | | | | TestAmerica - West SAC | |
4.09 | Property | | | | TestAmerica - Arvada | |
4.10 | Property | | | | Northwest Mailing Service | |
4.11 | Property | | | | Lyons | |
4.12 | Property | | | | Wilbert Plastics | |
4.13 | Property | | | | Angstrom Graphics | |
4.14 | Property | | | | New WinCup - Stone Mountain | |
4.15 | Property | | | | Universal Pool - Armory | |
4.16 | Property | | | | Jade-Sterling - IL | |
4.17 | Property | | | | Plaid - Norcross | |
4.18 | Property | | | | Phillips and Temro | |
4.19 | Property | | | | TestAmerica - Savannah | |
4.20 | Property | | | | Hover-Davis | |
4.21 | Property | | | | Jade-Sterling - OH | |
4.22 | Property | | | | Fitz Aerospace | |
4.23 | Property | | | | MVP Charleston | |
4.24 | Property | | | | Paragon Tech | |
4.25 | Property | | | | Aramsco and Bulls Eye | |
4.26 | Property | | | | Shale-Inland | |
4.27 | Property | | | | M.P. Pumps | |
4.28 | Property | | | | TestAmerica - Pensacola | |
4.29 | Property | | | | Microfinish | |
4.30 | Property | | | | MVP Mayfield | |
4.31 | Property | | | | Builders FirstSource | |
4.32 | Property | | | | Banner | |
4.33 | Property | | | | SET - IN | |
4.34 | Property | | | | Progressive Metal | |
4.35 | Property | | | | Universal Pool - 166th | |
4.36 | Property | | | | SITEL | |
4.37 | Property | | | | TestAmerica - Tallahassee | |
4.38 | Property | | | | Texas Die Casting | |
4.39 | Property | | | | TestAmerica - Corpus Christi | |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | Unpaid Tenant Improvements ($6,695,091.09), Free Rent ($1,250,386.88) |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | Unfunded Obligations Reserve ($3,520,668), D&B Reserve ($513,838), Garage Reserve ($326,011.20) |
7.01 | Property | | | | 51 JFK Parkway | |
7.02 | Property | | | | 101 JFK Parkway | |
7.03 | Property | | | | 103 JFK Parkway | |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | Unfunded Obligations Reserve |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | Unfunded Obligations Reserve |
12 | Loan | | GSMC | GSMC | 634 Second Street | |
13 | Loan | | GSMC | GSMC | The Plaza | Unfunded Obligations Reserve |
GSMS 2017-GS6 Annex A-1 |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description |
14 | Loan | 27 | GSMC | GSMC | River Ranch | |
15 | Loan | 28 | GSMC | GSMC | Holiday Inn Charleston | |
16 | Loan | | GSMC | GSMC | Boulevard Center II | |
17 | Loan | 29, 30 | GSMC | GSMC | Courtyard Boise Meridian | Seasonality Reserve of $40,000 collected during the payment period of May, June, July, and August of each year. Capped at $160,000 |
18 | Loan | | GSMC | GSMC | Lakeview Boulevard | |
19 | Loan | 31 | GSMC | GSMC | Shoppes at Albertville | Unfunded Obligations Reserve |
20 | Loan | 11, 32 | GSMC | GSMC | Northern Trust Plaza | Unfunded Obligations Reserve |
21 | Loan | | GSMC | GSMC | Shiloh Crossing | |
22 | Loan | | GSMC | GSMC | Mission Gorge Square | |
23 | Loan | | GSMC | GSMC | Camino Vida Roble | Unfunded Obligations Reserve |
24 | Loan | 31 | GSMC | GSMC | Shoppes at Northgate | Tenant Improvement Allowance ($102,400.00), Free Rent ($35,933.00) |
25 | Loan | | GSBI | GSMC | Victoria Villa | |
26 | Loan | 11 | GSMC | GSMC | 2 Corporate Parkway | |
27 | Loan | | GSMC | GSMC | 200 Livingston Street | New Lease Reserve ($1,882,009), Unfunded Obligations Reserve ($387,671.70) |
28 | Loan | | GSMC | GSMC | Pride Center | |
29 | Loan | 11, 33 | GSMC | GSMC | Spruce Street | Unfunded Obligations Reserve ($711,411.00), Rent Concession Reserve ($215,505.00) |
30 | Loan | 34 | GSMC | GSMC | Metro Self Storage Limerick | |
31 | Loan | | GSMC | GSMC | Village at Oakhurst | |
32 | Loan | | GSMC | GSMC | Best Buy Danvers | |
33 | Loan | | GSMC | GSMC | 1076 Pittsburgh Drive | Unfunded Obligations Reserve |
GSMS 2017-GS6 Annex A-1 |
| | | | | | | |
| | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 1999 Stars, LLC | No |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | LCPC Lafayette Property LLC | No |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | LCPC Pentagon Property LLC | No |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | UB (Hannibal), LLC, UB (TA-Sacramento), LLC, UB (TA-Arvada), LLC, UB (Builders First Source), LLC, UB (TA-Pensacola), LLC, UB (TA-Tallahassee), LLC, UB (TA-Savannah), LLC, UB (Jade-Illinois), LLC, UB (Set-North Vernon), LLC, UB (MVP-Mayfield), LLC, UB (Paragon Tech), LLC, UB (Progressive Metal), LLC, UB (SET-New Boston), LLC, UB (Hover-Davis), LLC, UB (Banner Services), LLC, UB (Jade-Ohio), LLC, UB (Easley Custom Plastics), LLC, UB (MVP-Charleston), LLC, UB (TA-Corpus Christi), LLC, UB (Texas Die Casting), LLC, UB II (New WinCup-AZ), LLC, UB II (Santa Fe), LLC, UB II (Sitel), LLC, UB II (Plaid-Decatur), LLC, UB II (Plaid-Norcross), LLC, UB II (New WinCup-GA), LLC, UB II (Northwest Mailing), LLC, UB II (Ainslie), LLC, UB II (UP-166th St), LLC, UB II (UP-Armory), LLC, UB II (WFC), LLC, UB II (Lyons), LLC, UB II (MP Pumps), LLC, UB II (PTI), LLC, UB II (Microfinish), LLC, UB II (Oracle), LLC, UB II (Aramsco), LLC, UB II (Angstrom), LLC and UB II (Fitz), LLC | No |
4.01 | Property | | | | Hannibal | | |
4.02 | Property | | | | Kraco | | |
4.03 | Property | | | | New WinCup - Phoenix | | |
4.04 | Property | | | | Worlds Finest Chocolates | | |
4.05 | Property | | | | SET - MI | | |
4.06 | Property | | | | Plaid - Decatur | | |
4.07 | Property | | | | Oracle Packaging | | |
4.08 | Property | | | | TestAmerica - West SAC | | |
4.09 | Property | | | | TestAmerica - Arvada | | |
4.10 | Property | | | | Northwest Mailing Service | | |
4.11 | Property | | | | Lyons | | |
4.12 | Property | | | | Wilbert Plastics | | |
4.13 | Property | | | | Angstrom Graphics | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | |
4.15 | Property | | | | Universal Pool - Armory | | |
4.16 | Property | | | | Jade-Sterling - IL | | |
4.17 | Property | | | | Plaid - Norcross | | |
4.18 | Property | | | | Phillips and Temro | | |
4.19 | Property | | | | TestAmerica - Savannah | | |
4.20 | Property | | | | Hover-Davis | | |
4.21 | Property | | | | Jade-Sterling - OH | | |
4.22 | Property | | | | Fitz Aerospace | | |
4.23 | Property | | | | MVP Charleston | | |
4.24 | Property | | | | Paragon Tech | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | |
4.26 | Property | | | | Shale-Inland | | |
4.27 | Property | | | | M.P. Pumps | | |
4.28 | Property | | | | TestAmerica - Pensacola | | |
4.29 | Property | | | | Microfinish | | |
4.30 | Property | | | | MVP Mayfield | | |
4.31 | Property | | | | Builders FirstSource | | |
4.32 | Property | | | | Banner | | |
4.33 | Property | | | | SET - IN | | |
4.34 | Property | | | | Progressive Metal | | |
4.35 | Property | | | | Universal Pool - 166th | | |
4.36 | Property | | | | SITEL | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | |
4.38 | Property | | | | Texas Die Casting | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | GI DC Rockville LLC | No |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | AGNL Engineering, L.L.C. | No |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | 51 JFK Unit L.L.C. and 101-103 JFK Realty L.L.C. | No |
7.01 | Property | | | | 51 JFK Parkway | | |
7.02 | Property | | | | 101 JFK Parkway | | |
7.03 | Property | | | | 103 JFK Parkway | | |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | Redlands Town Center Retail III, LLC | No |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | LCN ERC Plano (TX) LLC | No |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | Jacob’s First, LLC | No |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | LV Gramercy Owner, L.P. | No |
12 | Loan | | GSMC | GSMC | 634 Second Street | Thor 634 Second Street LLC and Thor 634 LLC | No |
13 | Loan | | GSMC | GSMC | The Plaza | PMGA, LLC | No |
GSMS 2017-GS6 Annex A-1 |
| | | | | | | |
| | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Borrower Name | Delaware Statutory Trust? |
14 | Loan | 27 | GSMC | GSMC | River Ranch | FM Retail, L.L.C., Market Phase III, L.L.C., River Ranch Properties, L.L.C. and CC’s River Ranch, L.L.C. | No |
15 | Loan | 28 | GSMC | GSMC | Holiday Inn Charleston | Tara of Charleston LLC | No |
16 | Loan | | GSMC | GSMC | Boulevard Center II | CF&I LLC | No |
17 | Loan | 29, 30 | GSMC | GSMC | Courtyard Boise Meridian | El Dorado Hotel Partners LLC | No |
18 | Loan | | GSMC | GSMC | Lakeview Boulevard | 46703 Lakeview, LP | No |
19 | Loan | 31 | GSMC | GSMC | Shoppes at Albertville | Albertville Investment Partners, LLC | No |
20 | Loan | 11, 32 | GSMC | GSMC | Northern Trust Plaza | One Thousand-Boulevard, LLC and EDM-Sarasota, LLC | No |
21 | Loan | | GSMC | GSMC | Shiloh Crossing | Shiloh Venture LLC | No |
22 | Loan | | GSMC | GSMC | Mission Gorge Square | Mission Gorge Square LLC and Mission Gorge Square II LLC | No |
23 | Loan | | GSMC | GSMC | Camino Vida Roble | Vida I, LLC and Hanabi Carlsbad, LLC | No |
24 | Loan | 31 | GSMC | GSMC | Shoppes at Northgate | Northgate Investment Partners, LLC | No |
25 | Loan | | GSBI | GSMC | Victoria Villa | MAI/BH, LLC | No |
26 | Loan | 11 | GSMC | GSMC | 2 Corporate Parkway | Twinsburg Industrial Properties III, LLC | No |
27 | Loan | | GSMC | GSMC | 200 Livingston Street | BH Livingston LLC, BH Livingston Investors LLC, KFIR Capital Livingston JB LLC, Quality BH Livingston LLC, YH Livingston LLC and KFIR Capital Livingston SF LLC | No |
28 | Loan | | GSMC | GSMC | Pride Center | Pride Center Co., LLC | No |
29 | Loan | 11, 33 | GSMC | GSMC | Spruce Street | Spruce Street Professional Building, LLC | No |
30 | Loan | 34 | GSMC | GSMC | Metro Self Storage Limerick | Metro Storage Limerick LLC | No |
31 | Loan | | GSMC | GSMC | Village at Oakhurst | Oakhurst Properties, LLC | No |
32 | Loan | | GSMC | GSMC | Best Buy Danvers | Prism Best Buy Danvers, L.P., Squires Best Buy Danvers, LLC, ARW Best Buy Danvers, LLC and EHW Best Buy Danvers, LLC | No |
33 | Loan | | GSMC | GSMC | 1076 Pittsburgh Drive | Machom IV, LLC | No |
GSMS 2017-GS6 Annex A-1 |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | JMB Realty Corporation |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | None |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | None |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | Michael W. Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Allen Crosswell, Tod Greenwood and Troy MacMane |
4.01 | Property | | | | Hannibal | |
4.02 | Property | | | | Kraco | |
4.03 | Property | | | | New WinCup - Phoenix | |
4.04 | Property | | | | Worlds Finest Chocolates | |
4.05 | Property | | | | SET - MI | |
4.06 | Property | | | | Plaid - Decatur | |
4.07 | Property | | | | Oracle Packaging | |
4.08 | Property | | | | TestAmerica - West SAC | |
4.09 | Property | | | | TestAmerica - Arvada | |
4.10 | Property | | | | Northwest Mailing Service | |
4.11 | Property | | | | Lyons | |
4.12 | Property | | | | Wilbert Plastics | |
4.13 | Property | | | | Angstrom Graphics | |
4.14 | Property | | | | New WinCup - Stone Mountain | |
4.15 | Property | | | | Universal Pool - Armory | |
4.16 | Property | | | | Jade-Sterling - IL | |
4.17 | Property | | | | Plaid - Norcross | |
4.18 | Property | | | | Phillips and Temro | |
4.19 | Property | | | | TestAmerica - Savannah | |
4.20 | Property | | | | Hover-Davis | |
4.21 | Property | | | | Jade-Sterling - OH | |
4.22 | Property | | | | Fitz Aerospace | |
4.23 | Property | | | | MVP Charleston | |
4.24 | Property | | | | Paragon Tech | |
4.25 | Property | | | | Aramsco and Bulls Eye | |
4.26 | Property | | | | Shale-Inland | |
4.27 | Property | | | | M.P. Pumps | |
4.28 | Property | | | | TestAmerica - Pensacola | |
4.29 | Property | | | | Microfinish | |
4.30 | Property | | | | MVP Mayfield | |
4.31 | Property | | | | Builders FirstSource | |
4.32 | Property | | | | Banner | |
4.33 | Property | | | | SET - IN | |
4.34 | Property | | | | Progressive Metal | |
4.35 | Property | | | | Universal Pool - 166th | |
4.36 | Property | | | | SITEL | |
4.37 | Property | | | | TestAmerica - Tallahassee | |
4.38 | Property | | | | Texas Die Casting | |
4.39 | Property | | | | TestAmerica - Corpus Christi | |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | DataCore Fund L.P. |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | AG Net Lease III (SO) Corp. and AG Net Lease III Corp. |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | Mack-Cali Realty, L.P. |
7.01 | Property | | | | 51 JFK Parkway | |
7.02 | Property | | | | 101 JFK Parkway | |
7.03 | Property | | | | 103 JFK Parkway | |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | Hugo F. Aviles, Gary C. Otto, Aviles Family Trust Dated 11/7/2003 and The Otto Family Inter Vivos Trust Dated 10/24/2002 |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | LCN North American Fund II REIT |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | Lloyd Goldman and Stanley Chera |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | Estein Holdings, Ltd. |
12 | Loan | | GSMC | GSMC | 634 Second Street | Joseph J. Sitt |
13 | Loan | | GSMC | GSMC | The Plaza | Ernest W. Livingston, Jr. |
GSMS 2017-GS6 Annex A-1 |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor |
14 | Loan | 27 | GSMC | GSMC | River Ranch | Rodney L. Savoy and Robert Gagnard |
15 | Loan | 28 | GSMC | GSMC | Holiday Inn Charleston | Pratapkumar B. Patel, Yogendrakumar H. Patel, Jayshree Patel, Rashmi Patel, Urvashi H. Patel, Urvashi H. Patel, as Trustee of The Hasmukh Patel Revocable Living Trust Dated September 24, 2015, Yogendrakumar H. Patel, as Trustee of The Yogendrakumar Patel Revocable Living Trust Dated December 16, 2015, Jayshree Patel, as Trustee of The Jayshree Patel Revocable Living Trust Dated December 16, 2015, Pratapkumar Patel, as Trustee of The Pratapkumar Patel Revocable Living Trust Dated December 21, 2015, Rashmi Patel, as Trustee of The Rashmi Patel Revocable Living Trust Dated December 21, 2015 and Urvashi H. Patel, as Trustee of The Urvashi Patel Revocable Living Trust Dated October 8, 2015 |
16 | Loan | | GSMC | GSMC | Boulevard Center II | Jerry J. Tepper and The Phoenix Limited Partnership |
17 | Loan | 29, 30 | GSMC | GSMC | Courtyard Boise Meridian | Andrew P. Hardy, Wells L. Marvin, William E. Swank, Jr. and David Wani |
18 | Loan | | GSMC | GSMC | Lakeview Boulevard | Jason A. Hammerman |
19 | Loan | 31 | GSMC | GSMC | Shoppes at Albertville | George B. Tomlin |
20 | Loan | 11, 32 | GSMC | GSMC | Northern Trust Plaza | Charles E. Githler, III, EDM Realty Partners L.P. and Howard Brumer |
21 | Loan | | GSMC | GSMC | Shiloh Crossing | Ronald B. Russ, Jeffrey S. Gould and Bryan Chandler |
22 | Loan | | GSMC | GSMC | Mission Gorge Square | Weiman Commercial LLC, Laskey-Weil Co. LLC, Ruth Weil, Mindy Weiman Geller and Stephanie Laskey |
23 | Loan | | GSMC | GSMC | Camino Vida Roble | Roy Doumani and Jared Doumani |
24 | Loan | 31 | GSMC | GSMC | Shoppes at Northgate | George B. Tomlin |
25 | Loan | | GSBI | GSMC | Victoria Villa | Yakov Albaz |
26 | Loan | 11 | GSMC | GSMC | 2 Corporate Parkway | Robert J. Scannell and Robert J. Scannell, as trustee of The Revocable Trust Agreement of Robert J. Scannell, dated September 9, 2002, as amended by the First Amendment to the Robert J. Scannell Revocable Trust Agreement dated March 7, 2003 |
27 | Loan | | GSMC | GSMC | 200 Livingston Street | Shimshon Klugman |
28 | Loan | | GSMC | GSMC | Pride Center | Maxine N. Dunitz, as Trustee of the Non-Exempt Marital Trust Under the Maxine & Gerald Dunitz Trust U/T/D June 3, 1982, Lisa Dunitz-Johnson, Barbara Miller and Robin Dunitz |
29 | Loan | 11, 33 | GSMC | GSMC | Spruce Street | Deanna Magnon, The Magnon Legacy Gift Trust and The Deanna Rae Magnon Trust |
30 | Loan | 34 | GSMC | GSMC | Metro Self Storage Limerick | Metro Storage LLC |
31 | Loan | | GSMC | GSMC | Village at Oakhurst | Joseph Scott Douglas |
32 | Loan | | GSMC | GSMC | Best Buy Danvers | Richard D. Squires and Dennis J. Wong |
33 | Loan | | GSMC | GSMC | 1076 Pittsburgh Drive | Thomas R. Homco and Michael J. McFarland |
GSMS 2017-GS6 Annex A-1 |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default |
2 | Loan | 11, 13, 14 | GSMC | GSMC | Lafayette Centre | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Government Lease Trigger Period |
3 | Loan | 15 | GSMC, MS | GSMC | Pentagon Center | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.50%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Government Lease Trigger Period |
4 | Loan | 16, 17, 18, 19 | GSMC | GSMC | U.S. Industrial Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x |
4.01 | Property | | | | Hannibal | |
4.02 | Property | | | | Kraco | |
4.03 | Property | | | | New WinCup - Phoenix | |
4.04 | Property | | | | Worlds Finest Chocolates | |
4.05 | Property | | | | SET - MI | |
4.06 | Property | | | | Plaid - Decatur | |
4.07 | Property | | | | Oracle Packaging | |
4.08 | Property | | | | TestAmerica - West SAC | |
4.09 | Property | | | | TestAmerica - Arvada | |
4.10 | Property | | | | Northwest Mailing Service | |
4.11 | Property | | | | Lyons | |
4.12 | Property | | | | Wilbert Plastics | |
4.13 | Property | | | | Angstrom Graphics | |
4.14 | Property | | | | New WinCup - Stone Mountain | |
4.15 | Property | | | | Universal Pool - Armory | |
4.16 | Property | | | | Jade-Sterling - IL | |
4.17 | Property | | | | Plaid - Norcross | |
4.18 | Property | | | | Phillips and Temro | |
4.19 | Property | | | | TestAmerica - Savannah | |
4.20 | Property | | | | Hover-Davis | |
4.21 | Property | | | | Jade-Sterling - OH | |
4.22 | Property | | | | Fitz Aerospace | |
4.23 | Property | | | | MVP Charleston | |
4.24 | Property | | | | Paragon Tech | |
4.25 | Property | | | | Aramsco and Bulls Eye | |
4.26 | Property | | | | Shale-Inland | |
4.27 | Property | | | | M.P. Pumps | |
4.28 | Property | | | | TestAmerica - Pensacola | |
4.29 | Property | | | | Microfinish | |
4.30 | Property | | | | MVP Mayfield | |
4.31 | Property | | | | Builders FirstSource | |
4.32 | Property | | | | Banner | |
4.33 | Property | | | | SET - IN | |
4.34 | Property | | | | Progressive Metal | |
4.35 | Property | | | | Universal Pool - 166th | |
4.36 | Property | | | | SITEL | |
4.37 | Property | | | | TestAmerica - Tallahassee | |
4.38 | Property | | | | Texas Die Casting | |
4.39 | Property | | | | TestAmerica - Corpus Christi | |
5 | Loan | 20 | GSMC | GSMC | GSK R&D Centre | (i) the occurrence of an Event of Default, (ii) the occurrence of a Specified Tenant Sweep Event, (iii) Debt Yield is less than 9.0% |
6 | Loan | 21, 22 | GSMC | GSMC | CH2M Global Headquarters | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Dark Tenant Trigger Event |
7 | Loan | 23, 24 | GSMC, CGMRC | GSMC | Mack-Cali Short Hills Office Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25%, (iii) the occurrence of Specified Tenant Trigger Period |
7.01 | Property | | | | 51 JFK Parkway | |
7.02 | Property | | | | 101 JFK Parkway | |
7.03 | Property | | | | 103 JFK Parkway | |
8 | Loan | 11 | GSMC | GSMC | Redlands Town Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) the earlier to occur of (a) in the event “Tuesday Morning” has terminated or given notice to terminate its Lease prior to taking occupancy at the Property or (b) September 1, 2017, in the event Borrower has not delivered to Lender by such date an Officer’s Certificate and an estoppel from “Tuesday Morning” stating that it has accepted delivery of its demised premises, is in occupancy at the Property and open for business and is paying full unabated rent |
9 | Loan | 25 | GSMC | GSMC | Ericsson North American HQ | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Ericsson Tenant Trigger Event, (v) the occurrence of a Sponsor Covenant Event |
10 | Loan | 21, 26 | GSMC, WFB | GSMC | One West 34th Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x |
11 | Loan | 12 | GSMC | GSMC | The Gramercy | (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 Rollover Trigger Event, (v) the occurrence of a Guarantor Covenant Event |
12 | Loan | | GSMC | GSMC | 634 Second Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
13 | Loan | | GSMC | GSMC | The Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
GSMS 2017-GS6 Annex A-1 |
| | | | | | |
| | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers |
14 | Loan | 27 | GSMC | GSMC | River Ranch | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
15 | Loan | 28 | GSMC | GSMC | Holiday Inn Charleston | (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 Franchise Trigger Event |
16 | Loan | | GSMC | GSMC | Boulevard Center II | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) failure of IHOP tenant to waive right of termination on the date that is six months prior to the tenth year of the IHOP Lease term |
17 | Loan | 29, 30 | GSMC | GSMC | Courtyard Boise Meridian | (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 Franchise Trigger Event, (v) the occurrence of a Guarantor Covenant Event |
18 | Loan | | GSMC | GSMC | Lakeview Boulevard | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Genmark Automation Trigger Period |
19 | Loan | 31 | GSMC | GSMC | Shoppes at Albertville | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
20 | Loan | 11, 32 | GSMC | GSMC | Northern Trust Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.10%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Tenant Trigger Event, (v) failure of Sponsor to maintain net worth and liquidity above the respective thresholds |
21 | Loan | | GSMC | GSMC | Shiloh Crossing | (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 |
22 | Loan | | GSMC | GSMC | Mission Gorge Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.00x, (iii) failure to deliver financial statements as required in the Loan Agreement |
23 | Loan | | GSMC | GSMC | Camino Vida Roble | (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 Rollover Trigger Event |
24 | Loan | 31 | GSMC | GSMC | Shoppes at Northgate | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
25 | Loan | | GSBI | GSMC | Victoria Villa | (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 |
26 | Loan | 11 | GSMC | GSMC | 2 Corporate Parkway | (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) the occurrence of an Rollover Trigger Event |
27 | Loan | | GSMC | GSMC | 200 Livingston Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.125x, (iii) failure to deliver financial statements as required in the Loan Agreement |
28 | Loan | | GSMC | GSMC | Pride Center | NAP |
29 | Loan | 11, 33 | GSMC | GSMC | Spruce Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
30 | Loan | 34 | GSMC | GSMC | Metro Self Storage Limerick | (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 |
31 | Loan | | GSMC | GSMC | Village at Oakhurst | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25% for two consecutive fiscal quarters, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a 131 Main Trigger Event |
32 | Loan | | GSMC | GSMC | Best Buy Danvers | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Best Buy Trigger Event |
33 | Loan | | GSMC | GSMC | 1076 Pittsburgh Drive | (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 |
Footnotes to Annex A-1 |
| |
1 | The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| |
2 | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| |
3 | The open period is inclusive of the Maturity Date. |
| |
4 | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| |
5 | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| |
6 | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| |
7 | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| |
8 | The lockout period will be at least 24 payment dates beginning with and including the first payment date of June 6, 2017. For the purposes of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2017-GS6 securitization closing date in May 2017. The actual lockout period may be longer. |
| |
9 | The Cut-off Date Principal Balance of $95,500,000 represents the non-controlling note A-1 of a $425,000,000 whole loan, evidenced by three non-controlling senior pari passu notes and four pari passu subordinate B-notes. The non-controlling note A-2 and non-controlling note A-3, with a combined Cut-off Date Principal Balance of $137,260,000 are expected to be contributed to one or more future securitization transactions. The notes B-1, B-2, B-3 and B-4, with a combined Cut-off Date Principal Balance of $192,240,000 were sold to a third party investor. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 1999 Avenue of the Stars Senior Loans of $232,760,000. |
| |
10 | The subordinate companion loan is comprised of a note B with a principal balance as of the Cut-off Date of $192,240,000 and a note rate of 4.0805%. |
| |
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 | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
| |
13 | The lockout period will be at least 27 payment dates beginning with and including the first payment date of March 6, 2017. For the purposes of this prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2017-GS6 securitization closing date in May 2017. The actual lockout period may be longer. |
| |
14 | The Cut-off Date Principal Balance of $80,250,000 represents the non-controlling note A-2 of a $243,000,000 whole loan evidenced by three pari passu notes. The companion loans are evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $82,500,000, and by the non-controlling note A-3 with an outstanding principal balance as of the Cut-off Date of $80,250,000. The note A-1 was securitized in the GSMS 2017-GS5 securitization transaction, and note A-3 is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $243,000,000. |
| |
15 | The Cut-off Date Principal Balance of $80,000,000 represents the controlling note A-2 of a $210,000,000 whole loan co-originated by Goldman Sachs Mortgage Company and Morgan Stanley Bank, N.A. (“Morgan Stanley”) evidenced by six pari passu notes. The non-controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $25,000,000 was contributed to the GSMS 2017-GS5 securitization transaction. The non-controlling note A-3 with an outstanding principal balance as of the Cut-off Date of $50,000,000 was contributed to the MSBAM 2017-C33 securitization transaction. The non-controlling note A-4, non-controlling note A-5, and non-controlling note A-6, with a combined outstanding principal balance as of the Cut-off Date of $55,000,000 were contributed to the BANK 2017-BNK4 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $210,000,000. |
| |
16 | The U.S. Industrial Portfolio Whole Loan requires monthly debt service payments of (i) $125,000 of principal plus (ii) the amount of interest accrued on the outstanding principal balance of the Mortgage Loan during the related interest accrual period. |
| |
17 | The Ongoing TI/LC Reserve, commencing on September 1, 2021 (or earlier if funds on deposit therein are less than $1,500,000) will equal $150,000 up to an amount equal to $4,500,000 until such time as funds on deposit therein are less than $1,500,000, and on each due date thereafter, the borrower will be required to resume monthly deposits in an amount equal to the lesser of (x) $150,000 and (y) the amount necessary to cause the tenant improvements and leasing commissions reserve account to contain funds equal to $1,500,000. |
| |
18 | The Appraised Value represents the aggregate “as-is” appraised value of the U.S. Industrial Portfolio Property of $422,640,000 plus an 8.0% portfolio premium. The Cut-off Date LTV Ratio for the U.S. Industrial Portfolio Whole Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 72.6%. |
| |
19 | The Cut-off Date Principal Balance of $72,403,880 represents the non-controlling note A-4 of a $307,640,000 whole loan evidenced by four pari passu notes. The companion loans are evidenced by controlling note A-1, non-controlling note A-2 and non-controlling note A-3 with an aggregate outstanding principal balance as of the Cut-off Date of $234,236,120. The controlling note A-1 was contributed to the GSMS 2016-GS3 securitization transaction. The non-controlling note A-2 was contributed to the GSMS 2016-GS4 securitization transaction. The non-controlling note A-3 was contributed to the GSMS 2017-GS5 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $306,640,000. |
| |
20 | The Cut-off Date Principal Balance of $65,500,000 represents the non-controlling note A-2 of a $138,000,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $72,500,000, which was contributed to the GSMS 2017-GS5 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $138,000,000. |
| |
21 | The lockout period will be at least 25 payment dates beginning with and including the first payment date in May 2017. For the purposes of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2017-GS6 securitization closing date in May 2017. The actual lockout period may be longer. |
| |
22 | The Cut-off Date Principal Balance of $60,000,000 represents the controlling note A-1 of an $80,000,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $20,000,000, which is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $80,000,000. |
| |
23 | The Cut-off Date Principal Balance of $49,800,000 represents the non-controlling note A-3 and non-controlling note A-4 of a $124,500,000 whole loan co-originated by Citi Real Estate Funding Inc. and Goldman Sachs Mortgage Company evidenced by four pari passu notes. The controlling note A-1 and non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $74,700,000 were contributed to the CGCMT 2017-P7 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $124,500,000. |
| |
24 | The total allocated loan amount for the 101 JFK Parkway Property and 103 JFK Parkway Property is $21,800,000. |
| |
25 | The Cut-off Date Principal Balance of $45,600,000 represents the non-controlling note A-2 of a $103,600,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $58,000,000, which was contributed to the GSMS 2017-GS5 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $103,600,000. |
| |
26 | The Cut-off Date Principal Balance of $40,000,000 represents the non-controlling note A-3 of a $150,000,000 whole loan co-originated by Wells Fargo Bank, National Association and Goldman Sachs Mortgage Company evidenced by four pari passu notes. The controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $60,000,000 was contributed to the BANK 2017-BNK4 securitization transaction. The non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $30,000,000 is currently held by Wells Fargo Bank, National Association and is expected to be contributed to one or more future securitization transactions. The non-controlling note A-4, with an outstanding principal balance as of the Cut-off Date of $20,000,000 is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $150,000,000. |
| |
27 | On each Due Date, if and to the extent the amount contained in the TI/LC Reserve Account is less than $250,000, the borrower is required to deposit into the TI/LC Reserve Account an amount equal to $11,725. |
| |
28 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in May 2017 through April 2018, $22,535 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in April. |
| |
29 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $17,979 for the Due Dates occurring in May 2017 through April 2018 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4.0% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in March. |
| |
30 | On each Due Date from May through August of each calendar year, to the extent the balance contained in the Seasonal Reserve Account is less than $160,000, the borrower is required to deposit into the Seasonal Reserve Account an amount equal to $40,000. |
| |
31 | On each Due Date commencing with the Due Date in June 2024, Borrower is required to deposit into the TI/LC Reserve Account an amount equal to $12,500. |
| |
32 | On each Due Date, if and to the extent the amount contained in the TI/LC Reserve Account is less than $250,000, the borrower is required to deposit into the TI/LC Reserve Account an amount equal to $10,993. |
| |
33 | The Cut-off Date LTV Ratio is calculated based on the hypothetical market value “as-is” of $13,000,000 which is the sum of the aggregate “as-is” appraised value of $12,100,000 plus an adjustment of $900,000 due to a reserve funded at origination totaling $926,916 consisting of an Unfunded TI/LC Obligations Reserve of $711,412 and a Free Rent Reserve of $215,505. The Cut-off Date LTV Ratio calculated without adjusting for the funded reserve is 78.5%. |
| |
34 | The 2014 EGI, 2014 Expenses and 2014 NOI represent actual results for the annualized 7-month period from June 2014 to December 2014. |