FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207677-06 | ||
IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman Sachs & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
GSMS 2017-GS7 Annex A-1 | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | NAP | NAP | 1999 Avenue of the Stars | Los Angeles | California | 90067 | Office | CBD |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | Group 1 | NAP | ||||||
2.01 | Property | RXR Plaza | 625 RXR Plaza | Uniondale | New York | 11553 | Office | General Suburban | |||||
2.02 | Property | Omni | 333 Earle Ovington Boulevard | Uniondale | New York | 11553 | Office | General Suburban | |||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | NAP | NAP | 1120 20th Street Northwest and 1133 & 1155 21st Street Northwest | Washington | District of Columbia | 20036 | Office | CBD |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | NAP | NAP | 26001 Redlands Boulevard | Loma Linda | California | 92373 | Office | Medical |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | Group 1 | NAP | ||||||
5.01 | Property | 68 South Service Road | 68 South Service Road | Melville | New York | 11747 | Office | General Suburban | |||||
5.02 | Property | 58 South Service Road | 58 South Service Road | Melville | New York | 11747 | Office | General Suburban | |||||
5.03 | Property | 48 South Service Road | 48 South Service Road | Melville | New York | 11747 | Office | General Suburban | |||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | NAP | NAP | 14901 Dallas Parkway | Dallas | Texas | 75254 | Hospitality | Full Service |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | NAP | NAP | 5 West 125th Street | New York | New York | 10027 | Mixed Use | Retail/Office/Multifamily |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | NAP | NAP | 10850 Via Fontera | San Diego | California | 92127 | Office | General Suburban |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | NAP | NAP | 645, 647 & 651 Fifth Avenue and 10 East 52nd Street | New York | New York | 10022 | Mixed Use | Office/Retail |
10 | Loan | GSMC | GSMC | Pi'ilani Village | NAP | NAP | 225 Piikea Avenue | Kihei | Hawaii | 96753 | Retail | Shadow Anchored | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | NAP | NAP | 90 Fifth Avenue | New York | New York | 10011 | Mixed Use | Office/Retail |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | NAP | NAP | 389 West Bay Road | Grand Cayman | Cayman Islands | NAV | Hospitality | Full Service |
13 | Loan | GSBI | GSMC | Fountain Lake | Group 2 | NAP | 5620 Fountain Lake Circle | Bradenton | Florida | 34207 | Multifamily | Garden | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | NAP | NAP | 494 Tan Tar A Drive | Osage Beach | Missouri | 65065 | Hospitality | Full Service |
15 | Loan | GSBI | GSMC | Sienna Bay | Group 2 | NAP | 10501 3rd Street North | St. Petersburg | Florida | 33716 | Multifamily | Garden | |
16 | Loan | GSMC | GSMC | Heritage Square | NAP | NAP | 7115, 7130, 7135, 7220, 7225, 7321 and 7355 Heritage Square Drive | Granger | Indiana | 46530 | Retail | Anchored | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | NAP | NAP | 377-381, 385-413, 427-445, 453, 457, 463, 521-561 and 717 Boardman Poland Road | Boardman | Ohio | 44512 | Retail | Anchored |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | NAP | NAP | 1 West 34th Street | New York | New York | 10001 | Mixed Use | Office/Retail |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | NAP | NAP | 9189, 9191 and 9193 South Jamaica Street | Englewood | Colorado | 80112 | Office | General Suburban |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | NAP | NAP | 11150 Research Boulevard and 5105 and 5124 Balcones Woods Drive | Austin | Texas | 78759 | Retail | Anchored |
21 | Loan | GSMC | GSMC | Guernsey Crossing | NAP | NAP | 1251 North Bridge Street | Chillicothe | Ohio | 45601 | Retail | Anchored | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | NAP | NAP | 25-175 Treeline Road | Kalispell | Montana | 59901 | Retail | Anchored |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | NAP | NAP | 13949 Bammel North Houston Road | Houston | Texas | 77066 | Multifamily | Garden | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | Group 3 | NAP | 7515 Greenville Avenue | Dallas | Texas | 75231 | Office | General Suburban |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | NAP | NAP | 14196 Highway 395 | Adelanto | California | 92301 | Retail | Anchored | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | NAP | NAP | 691 North Squirrel Road | Auburn Hills | Michigan | 48326 | Office | General Suburban |
27 | Loan | GSMC | GSMC | Laguna Seca | NAP | NAP | 3020-3060 East Lohman Avenue | Las Cruces | New Mexico | 88011 | Retail | Anchored | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | NAP | NAP | 1500 West El Camino Avenue | Sacramento | California | 95833 | Retail | Anchored |
29 | Loan | GSMC | GSMC | Quail Plaza | NAP | NAP | 2611, 2621 & 2641 Coors Boulevard Northwest | Albuquerque | New Mexico | 87120 | Retail | Shadow Anchored | |
30 | Loan | GSMC | GSMC | Erindale Square | Group 3 | NAP | 5881, 5883, 5917, 5923, 5925, 5927, 5945, 5951, 5959, 5965, 5969 and 5975 North Academy Boulevard | Colorado Springs | Colorado | 80918 | Retail | Unanchored | |
31 | Loan | GSBI | GSMC | Echelon | NAP | NAP | 4330 South Eastern Avenue | Las Vegas | Nevada | 89119 | Multifamily | Senior Housing | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | NAP | NAP | 1789 South Braddock Avenue | Pittsburgh | Pennsylvania | 15218 | Office | Medical |
A-1-1 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Year Built | Year Renovated | Units, Rooms, Sq Ft | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 1990 | 2014 | 821,357 | SF | 283.38 | Fee Simple | 137,260,000 | 137,260,000 | 137,260,000 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 1,750,761 | SF | 113.07 | 85,000,000 | 85,000,000 | 85,000,000 | |||
2.01 | Property | RXR Plaza | 1985 | NAP | 1,085,298 | SF | Leasehold | 50,604,951 | ||||||
2.02 | Property | Omni | 1990 | NAP | 665,463 | SF | Leasehold | 34,395,049 | ||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 1980-1986 | 2016 | 793,553 | SF | 306.22 | Fee Simple | 80,250,000 | 80,250,000 | 80,250,000 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 2016 | NAP | 327,614 | SF | 389.18 | Fee Simple | 80,000,000 | 80,000,000 | 80,000,000 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 776,720 | SF | 155.14 | 72,300,000 | 72,300,000 | 72,300,000 | |||
5.01 | Property | 68 South Service Road | 2006 | NAP | 323,292 | SF | Fee Simple | 35,100,000 | ||||||
5.02 | Property | 58 South Service Road | 2002 | NAP | 309,262 | SF | Fee Simple | 29,820,000 | ||||||
5.03 | Property | 48 South Service Road | 1986 | 1998 | 144,166 | SF | Fee Simple | 7,380,000 | ||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 1982 | 2014-2015 | 547 | Rooms | 115,060.67 | Fee Simple | 62,999,000 | 62,938,187 | 62,938,187 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 2016 | NAP | 119,341 | SF | 494.38 | Fee Simple | 59,000,000 | 59,000,000 | 59,000,000 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 1980 | 2014-2015 | 257,040 | SF | 278.17 | Fee Simple | 41,000,000 | 41,000,000 | 41,000,000 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 1905, 1930, 1973 | NAP | 525,372 | SF | 1,162.99 | Leasehold | 40,000,000 | 40,000,000 | 40,000,000 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 2001 | NAP | 66,308 | SF | 565.54 | Fee Simple | 37,500,000 | 37,500,000 | 37,500,000 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 1903 | 2016 | 139,921 | SF | 746.85 | Fee Simple | 37,000,000 | 37,000,000 | 37,000,000 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 1990 | 2013-2014 | 295 | Rooms | 270,927.77 | Fee Simple | 35,000,000 | 34,966,615 | 34,966,615 |
13 | Loan | GSBI | GSMC | Fountain Lake | 1985, 2016 | 2008, 2016 | 281 | Units | 106,761.57 | Fee Simple | 30,000,000 | 30,000,000 | 30,000,000 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 1960-2002 | 2002, 2014-2015 | 492 | Rooms | 53,303.87 | Fee Simple and Leasehold | 26,250,000 | 26,225,505 | 26,225,505 |
15 | Loan | GSBI | GSMC | Sienna Bay | 1974, 1985 | 2008, 2015-2016 | 276 | Units | 87,862.32 | Fee Simple | 24,250,000 | 24,250,000 | 24,250,000 | |
16 | Loan | GSMC | GSMC | Heritage Square | 2006, 2007, 2012 | NAP | 187,743 | SF | 127.83 | Fee Simple | 24,000,000 | 24,000,000 | 24,000,000 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 1992 | NAP | 315,724 | SF | 134.93 | Fee Simple | 23,000,000 | 23,000,000 | 23,000,000 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 1906, 1920 | NAP | 210,358 | SF | 713.07 | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 2002 | 2010-2013, 2015-2017 | 370,485 | SF | 215.93 | Fee Simple | 20,000,000 | 20,000,000 | 20,000,000 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 1980, 2000 | NAP | 113,159 | SF | 174.55 | Fee Simple | 19,800,000 | 19,752,203 | 19,752,203 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 2015 | NAP | 104,209 | SF | 167.93 | Fee Simple | 17,500,000 | 17,500,000 | 17,500,000 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 2013-2016 | NAP | 138,961 | SF | 110.10 | Leasehold | 15,300,000 | 15,300,000 | 15,300,000 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 1980 | 2010-2015 | 333 | Units | 44,444.44 | Fee Simple | 14,800,000 | 14,800,000 | 14,800,000 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 1976 | NAP | 121,434 | SF | 115.03 | Fee Simple | 14,000,000 | 13,968,885 | 13,968,885 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 2006 | NAP | 31,243 | SF | 384.09 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 1987 | NAP | 137,960 | SF | 81.34 | Fee Simple | 11,250,000 | 11,222,341 | 11,222,341 |
27 | Loan | GSMC | GSMC | Laguna Seca | 2001 | NAP | 117,278 | SF | 93.79 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 1986 | NAP | 90,048 | SF | 122.16 | Leasehold | 11,000,000 | 11,000,000 | 11,000,000 |
29 | Loan | GSMC | GSMC | Quail Plaza | 2006 | NAP | 26,515 | SF | 207.43 | Fee Simple | 5,500,000 | 5,500,000 | 5,500,000 | |
30 | Loan | GSMC | GSMC | Erindale Square | 1981 | 2015, 2016 | 103,571 | SF | 51.75 | Fee Simple | 5,360,000 | 5,360,000 | 5,360,000 | |
31 | Loan | GSBI | GSMC | Echelon | 1984 | 2016 | 116 | Units | 43,103.45 | Fee Simple | 5,000,000 | 5,000,000 | 5,000,000 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 1912 | 1988 | 93,172 | SF | 48.83 | Fee Simple and Leasehold | 4,550,000 | 4,550,000 | 4,550,000 |
A-1-2 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | % of Initial Pool Balance | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Cost Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Passu Companion Loan Monthly Debt Service ($) | Pari Passu Companion Loan Annual Debt Service ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 12.7% | 137,260,000 | 4.13651263103626% | 0.01427% | 4.12224263103626% | 479,719.60 | 5,756,635.20 | 333,769.65 | 4,005,235.80 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 7.9% | 85,000,000 | 4.45000% | 0.01927% | 4.43073% | 319,586.23 | 3,835,034.76 | 424,673.70 | 5,096,084.40 |
2.01 | Property | RXR Plaza | ||||||||||||
2.02 | Property | Omni | ||||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 7.4% | 80,250,000 | 4.24600% | 0.01427% | 4.23173% | 287,895.02 | 3,454,740.24 | 583,861.86 | 7,006,342.32 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 7.4% | 80,000,000 | 3.59000% | 0.01427% | 3.57573% | 242,657.41 | 2,911,888.92 | 144,077.84 | 1,728,934.08 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 6.7% | 72,300,000 | 4.40000% | 0.01927% | 4.38073% | 268,781.94 | 3,225,383.28 | 179,187.96 | 2,150,255.52 |
5.01 | Property | 68 South Service Road | ||||||||||||
5.02 | Property | 58 South Service Road | ||||||||||||
5.03 | Property | 48 South Service Road | ||||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 5.8% | 52,463,521 | 5.40000% | 0.01427% | 5.38573% | 353,758.78 | 4,245,105.36 | ||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 5.5% | 59,000,000 | 4.50000% | 0.01427% | 4.48573% | 224,322.92 | 2,691,875.04 | ||
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 3.8% | 41,000,000 | 4.16850% | 0.01427% | 4.15423% | 144,401.86 | 1,732,822.32 | 107,420.89 | 1,289,050.68 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 3.7% | 40,000,000 | 3.95394737% | 0.01302% | 3.94092737% | 133,628.78 | 1,603,545.36 | 1,907,550.79 | 22,890,609.48 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 3.5% | 37,500,000 | 4.30000% | 0.03177% | 4.26823% | 136,241.32 | 1,634,895.84 | |||
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 3.4% | 37,000,000 | 4.30700% | 0.01427% | 4.29273% | 134,643.60 | 1,615,723.20 | 245,633.59 | 2,947,603.08 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 3.2% | 32,493,280 | 5.44850% | 0.01427% | 5.43423% | 197,596.71 | 2,371,160.56 | 254,052.92 | 3,048,635.00 |
13 | Loan | GSBI | GSMC | Fountain Lake | 2.8% | 26,198,096 | 4.40000% | 0.03427% | 4.36573% | 150,228.27 | 1,802,739.24 | |||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 2.4% | 21,953,630 | 5.53700% | 0.03427% | 5.50273% | 149,654.56 | 1,795,854.72 | ||
15 | Loan | GSBI | GSMC | Sienna Bay | 2.2% | 21,176,794 | 4.40000% | 0.04427% | 4.35573% | 121,434.52 | 1,457,214.24 | |||
16 | Loan | GSMC | GSMC | Heritage Square | 2.2% | 21,108,408 | 4.71100% | 0.04427% | 4.66673% | 124,631.80 | 1,495,581.60 | |||
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 2.1% | 19,739,035 | 4.68050% | 0.05427% | 4.62623% | 119,017.27 | 1,428,207.24 | 101,423.42 | 1,217,081.04 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 1.8% | 20,000,000 | 4.31000% | 0.01427% | 4.29573% | 72,831.02 | 873,972.24 | 473,401.62 | 5,680,819.44 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 1.8% | 18,401,979 | 4.84600% | 0.02427% | 4.82173% | 105,489.88 | 1,265,878.56 | 316,469.64 | 3,797,635.68 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 1.8% | 16,116,719 | 4.70000% | 0.01427% | 4.68573% | 102,690.29 | 1,232,283.48 | ||
21 | Loan | GSMC | GSMC | Guernsey Crossing | 1.6% | 15,076,673 | 4.82850% | 0.01427% | 4.81423% | 92,118.15 | 1,105,417.80 | |||
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 1.4% | 14,067,430 | 4.80050% | 0.01427% | 4.78623% | 80,278.42 | 963,341.04 | ||
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 1.4% | 12,958,657 | 4.51450% | 0.06177% | 4.45273% | 75,116.99 | 901,403.88 | |||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 1.3% | 12,930,905 | 5.10000% | 0.05427% | 5.04573% | 76,012.97 | 912,155.64 | ||
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 1.1% | 10,539,305 | 4.65000% | 0.05427% | 4.59573% | 61,876.42 | 742,517.04 | |||
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 1.0% | 9,129,381 | 4.61000% | 0.06177% | 4.54823% | 57,739.74 | 692,876.88 | ||
27 | Loan | GSMC | GSMC | Laguna Seca | 1.0% | 11,000,000 | 4.01500% | 0.06177% | 3.95323% | 37,315.34 | 447,784.08 | |||
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 1.0% | 9,634,700 | 4.53100% | 0.05427% | 4.47673% | 55,938.18 | 671,258.16 | ||
29 | Loan | GSMC | GSMC | Quail Plaza | 0.5% | 4,785,866 | 4.25000% | 0.05427% | 4.19573% | 27,056.69 | 324,680.28 | |||
30 | Loan | GSMC | GSMC | Erindale Square | 0.5% | 5,023,367 | 4.80000% | 0.05427% | 4.74573% | 28,122.06 | 337,464.72 | |||
31 | Loan | GSBI | GSMC | Echelon | 0.5% | 4,745,006 | 4.23000% | 0.05427% | 4.17573% | 24,538.49 | 294,461.88 | |||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 0.4% | 3,903,366 | 4.66600% | 0.05427% | 4.61173% | 23,505.13 | 282,061.56 |
A-1-3 |
GSMS 2017-GS7 Annex A-1 | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
2.01 | Property | RXR Plaza | |||||||||||
2.02 | Property | Omni | |||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | Interest Only | Actual/360 | 6 | 121 | 115 | 121 | 115 | 0 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
5.01 | Property | 68 South Service Road | |||||||||||
5.02 | Property | 58 South Service Road | |||||||||||
5.03 | Property | 48 South Service Road | |||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | Interest Only | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | Interest Only | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | Amortizing | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 |
13 | Loan | GSBI | GSMC | Fountain Lake | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | 33 | 120 | 117 | 360 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 |
15 | Loan | GSBI | GSMC | Sienna Bay | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | 33 | 120 | 117 | 360 | |
16 | Loan | GSMC | GSMC | Heritage Square | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | Interest Only | Actual/360 | 4 | 120 | 116 | 120 | 116 | 0 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | Interest Only, Then Amortizing | Actual/360 | 4 | 60 | 56 | 120 | 116 | 360 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | Amortizing | Actual/360 | 2 | 0 | 0 | 60 | 58 | 360 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 |
27 | Loan | GSMC | GSMC | Laguna Seca | Interest Only | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 |
29 | Loan | GSMC | GSMC | Quail Plaza | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | |
30 | Loan | GSMC | GSMC | Erindale Square | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 60 | 59 | 360 | |
31 | Loan | GSBI | GSMC | Echelon | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 60 | 59 | 360 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 |
A-1-4 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 0 | 4/10/2017 | 6 | 6/6/2017 | 5/6/2027 | 5/6/2027 | No | ||
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 0 | 6/6/2017 | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | ||
2.01 | Property | RXR Plaza | ||||||||||||
2.02 | Property | Omni | ||||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 0 | 2/21/2017 | 6 | 3/6/2017 | 3/6/2027 | 3/6/2027 | No | ||
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 0 | 6/28/2017 | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | ||
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 0 | 6/6/2017 | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | ||
5.01 | Property | 68 South Service Road | ||||||||||||
5.02 | Property | 58 South Service Road | ||||||||||||
5.03 | Property | 48 South Service Road | ||||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 359 | 6/14/2017 | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | ||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 0 | 5/24/2017 | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | ||
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 0 | 7/14/2017 | 6 | 9/6/2017 | 8/6/2027 | 8/6/2027 | No | ||
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 0 | 5/1/2017 | 6 | 6/6/2017 | 5/6/2027 | 5/6/2027 | No | ||
10 | Loan | GSMC | GSMC | Pi'ilani Village | 0 | 7/19/2017 | 6 | 9/6/2017 | 8/6/2027 | 8/6/2027 | No | |||
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 0 | 7/6/2017 | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | ||
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 359 | 6/20/2017 | 1 | 8/1/2017 | 8/1/2017 | 7/6/2022 | No | ||
13 | Loan | GSBI | GSMC | Fountain Lake | 360 | 4/24/2017 | 6 | 6/6/2017 | 5/6/2020 | 6/6/2020 | 5/6/2027 | No | ||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 359 | 6/29/2017 | 6 | 8/6/2017 | 8/6/2017 | 7/6/2027 | No | ||
15 | Loan | GSBI | GSMC | Sienna Bay | 360 | 4/24/2017 | 6 | 6/6/2017 | 5/6/2020 | 6/6/2020 | 5/6/2027 | No | ||
16 | Loan | GSMC | GSMC | Heritage Square | 360 | 7/6/2017 | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | ||
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 360 | 6/1/2017 | 6 | 7/6/2017 | 6/6/2019 | 7/6/2019 | 6/6/2027 | No | |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 0 | 3/15/2017 | 6 | 5/6/2017 | 4/6/2027 | 4/6/2027 | No | ||
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 360 | 3/16/2017 | 6 | 5/6/2017 | 4/6/2022 | 5/6/2022 | 4/6/2027 | No | |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 358 | 6/1/2017 | 6 | 7/6/2017 | 7/6/2017 | 6/6/2027 | No | ||
21 | Loan | GSMC | GSMC | Guernsey Crossing | 360 | 7/14/2017 | 6 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | No | ||
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 360 | 7/28/2017 | 6 | 9/6/2017 | 8/6/2022 | 9/6/2022 | 8/6/2027 | No | |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 360 | 7/6/2017 | 6 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | No | ||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 358 | 5/16/2017 | 6 | 7/6/2017 | 7/6/2017 | 6/6/2022 | No | ||
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 360 | 6/2/2017 | 6 | 7/6/2017 | 6/6/2020 | 7/6/2020 | 6/6/2027 | No | ||
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 358 | 5/18/2017 | 6 | 7/6/2017 | 7/6/2017 | 6/6/2027 | No | ||
27 | Loan | GSMC | GSMC | Laguna Seca | 0 | 5/8/2017 | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | |||
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 360 | 7/25/2017 | 6 | 9/6/2017 | 8/6/2020 | 9/6/2020 | 8/6/2027 | No | |
29 | Loan | GSMC | GSMC | Quail Plaza | 360 | 6/2/2017 | 6 | 7/6/2017 | 6/6/2020 | 7/6/2020 | 6/6/2027 | No | ||
30 | Loan | GSMC | GSMC | Erindale Square | 360 | 6/14/2017 | 6 | 8/6/2017 | 7/6/2018 | 8/6/2018 | 7/6/2022 | No | ||
31 | Loan | GSBI | GSMC | Echelon | 360 | 6/23/2017 | 6 | 8/6/2017 | 7/6/2019 | 8/6/2019 | 7/6/2022 | No | ||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 360 | 7/27/2017 | 6 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | No |
A-1-5 |
GSMS 2017-GS7 Annex A-1 | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 38,264,710 | 15,049,823 | 23,214,887 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 5 days grace, once per calendar year | 0 | Lockout/26_Defeasance/87_0%/7 | 50,093,967 | 30,868,763 | 19,225,204 |
2.01 | Property | RXR Plaza | 30,169,556 | 19,832,470 | 10,337,086 | ||||||
2.02 | Property | Omni | 19,924,411 | 11,036,292 | 8,888,118 | ||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 0 | 0 | Lockout/30_Defeasance/86_0%/5 | 33,387,018 | 14,929,437 | 18,457,581 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 5 days grace, once per calendar year | 0 | Lockout/26_Defeasance/87_0%/7 | 22,163,434 | 8,834,064 | 13,329,370 |
5.01 | Property | 68 South Service Road | 11,261,357 | 3,420,546 | 7,840,811 | ||||||
5.02 | Property | 58 South Service Road | 7,790,991 | 3,524,148 | 4,266,843 | ||||||
5.03 | Property | 48 South Service Road | 3,111,086 | 1,889,370 | 1,221,717 | ||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 21,567,798 | 15,967,899 | 5,599,899 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 0 | 0 | Lockout/11_>YM or 1%/104_0%/5 | N/A | N/A | N/A |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 3 days grace, once per trailing 12-month period | 0 | Lockout/27_Defeasance/86_0%/7 | 71,105,293 | 21,121,302 | 49,983,991 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 4,153,119 | 954,377 | 3,198,742 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 2,527,835 | 4,105,718 | (1,577,883) |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 5 days grace, other than the payment due on the Maturity Date | 5 days grace, other than the payment due on the Maturity Date | Lockout/25_Defeasance/31_0%/4 | 34,129,235 | 25,754,273 | 8,374,962 |
13 | Loan | GSBI | GSMC | Fountain Lake | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | 2,289,726 | 1,014,494 | 1,275,232 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 21,517,726 | 19,285,291 | 2,232,435 |
15 | Loan | GSBI | GSMC | Sienna Bay | 0 | 0 | Lockout/27_Defeasance/88_0%/5 | N/A | N/A | N/A | |
16 | Loan | GSMC | GSMC | Heritage Square | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 5 days grace, one time during the term of the loan, other than the payment due on the Maturity Date | 0 | Lockout/26_Defeasance/89_0%/5 | 5,467,450 | 1,516,608 | 3,950,842 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 5 | 0 | Lockout/28_Defeasance/88_0%/4 | 15,458,741 | 6,368,441 | 9,090,300 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 0 | 0 | Lockout/28_>YM or 1%/87_0%/5 | N/A | N/A | N/A |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | 2,218,466 | 641,422 | 1,577,044 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 0 | 0 | Lockout/24_>YM or 3%/92_0%/4 | N/A | N/A | N/A |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 2,516,613 | 1,415,333 | 1,101,280 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 0 | 0 | Lockout/26_Defeasance/31_0%/3 | 2,429,381 | 1,093,388 | 1,335,993 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,489,852 | 455,229 | 1,034,623 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 2,210,922 | 962,339 | 1,248,583 |
27 | Loan | GSMC | GSMC | Laguna Seca | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,717,612 | 309,809 | 1,407,803 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,195,537 | 1,092,493 | 1,103,044 |
29 | Loan | GSMC | GSMC | Quail Plaza | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 804,601 | 156,724 | 647,878 | |
30 | Loan | GSMC | GSMC | Erindale Square | 0 | 0 | Lockout/25_Defeasance/32_0%/3 | N/A | N/A | N/A | |
31 | Loan | GSBI | GSMC | Echelon | 0 | 0 | Lockout/25_Defeasance/32_0%/3 | N/A | N/A | N/A | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,236,994 | 896,715 | 340,279 |
A-1-6 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 38,084,135 | 15,182,152 | 22,901,983 | 39,086,088 | 15,078,913 | 24,007,175 | 42,854,057 | 15,388,554 | 27,465,503 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 50,807,283 | 29,207,431 | 21,599,852 | 47,163,821 | 27,889,640 | 19,274,181 | 46,127,315 | 27,950,084 | 18,177,231 |
2.01 | Property | RXR Plaza | 30,163,297 | 18,412,394 | 11,750,903 | 28,505,418 | 18,240,463 | 10,264,955 | 27,698,519 | 18,214,012 | 9,484,507 | |||
2.02 | Property | Omni | 20,643,986 | 10,795,038 | 9,848,949 | 18,658,403 | 9,649,177 | 9,009,226 | 18,428,797 | 9,736,073 | 8,692,724 | |||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 33,933,759 | 15,733,382 | 18,200,377 | 34,490,647 | 16,580,147 | 17,910,500 | 36,760,458 | 17,380,210 | 19,380,248 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 23,901,040 | 8,945,053 | 14,955,987 | 24,700,076 | 9,135,252 | 15,564,824 | 24,684,301 | 9,159,065 | 15,525,236 |
5.01 | Property | 68 South Service Road | 11,722,817 | 3,487,725 | 8,235,092 | 11,848,224 | 3,580,219 | 8,268,005 | 11,896,604 | 3,610,599 | 8,286,005 | |||
5.02 | Property | 58 South Service Road | 8,705,992 | 3,636,030 | 5,069,962 | 9,245,113 | 3,641,534 | 5,603,579 | 9,053,763 | 3,644,212 | 5,409,551 | |||
5.03 | Property | 48 South Service Road | 3,472,231 | 1,821,298 | 1,650,933 | 3,606,739 | 1,913,499 | 1,693,240 | 3,733,934 | 1,904,254 | 1,829,680 | |||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 26,761,666 | 18,083,920 | 8,677,746 | 26,403,097 | 17,943,662 | 8,459,435 | 25,973,563 | 17,922,575 | 8,050,988 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | N/A | N/A | N/A | N/A | N/A | N/A | 999,658 | 1,058,172 | (58,514) |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 81,133,807 | 23,050,850 | 58,082,957 | 85,428,630 | 24,792,052 | 60,636,578 | N/A | N/A | N/A |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 4,175,836 | 1,008,340 | 3,167,496 | 4,269,010 | 1,093,115 | 3,175,895 | 4,181,805 | 1,035,677 | 3,146,128 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 7,363,351 | 4,925,597 | 2,437,754 | 11,607,602 | 5,463,571 | 6,144,031 | 10,800,068 | 5,712,305 | 5,087,764 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 47,226,043 | 34,957,601 | 12,268,442 | 50,565,711 | 36,884,316 | 13,681,395 | 50,927,968 | 37,371,550 | 13,556,419 |
13 | Loan | GSBI | GSMC | Fountain Lake | 2,474,580 | 1,114,333 | 1,360,247 | 2,952,371 | 1,293,642 | 1,658,730 | 3,453,492 | 1,346,816 | 2,106,676 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 22,638,468 | 19,271,656 | 3,366,812 | 24,458,588 | 19,957,331 | 4,501,257 | 24,827,344 | 20,122,744 | 4,704,600 |
15 | Loan | GSBI | GSMC | Sienna Bay | 3,123,360 | 1,412,605 | 1,710,755 | 3,435,889 | 1,619,589 | 1,816,300 | 3,574,601 | 1,643,074 | 1,931,527 | |
16 | Loan | GSMC | GSMC | Heritage Square | 3,146,614 | 1,326,879 | 1,819,735 | 2,948,347 | 1,274,448 | 1,673,899 | 2,985,763 | 1,285,347 | 1,700,416 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 5,543,019 | 1,530,992 | 4,012,027 | 5,312,512 | 1,522,562 | 3,789,950 | N/A | N/A | N/A |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 14,959,560 | 7,137,535 | 7,822,025 | 18,065,217 | 7,217,026 | 10,848,191 | N/A | N/A | N/A |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 2,658,804 | 785,626 | 1,873,178 | 2,582,018 | 967,954 | 1,614,064 | 2,695,422 | 948,658 | 1,746,764 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | N/A | N/A | N/A | 1,481,121 | 258,452 | 1,222,669 | 1,578,428 | 240,077 | 1,338,352 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 1,459,934 | 586,962 | 872,972 | 1,748,398 | 549,802 | 1,198,597 | N/A | N/A | N/A |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 2,651,827 | 1,478,476 | 1,173,351 | 2,927,999 | 1,514,007 | 1,413,992 | 3,010,017 | 1,536,214 | 1,473,803 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 2,445,010 | 1,109,178 | 1,335,832 | 2,596,212 | 1,144,685 | 1,451,527 | N/A | N/A | N/A |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 1,450,640 | 445,389 | 1,005,251 | 1,443,070 | 380,068 | 1,063,002 | N/A | N/A | N/A | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 2,291,809 | 906,473 | 1,385,336 | 2,166,063 | 908,714 | 1,257,349 | 2,087,736 | 895,376 | 1,192,360 |
27 | Loan | GSMC | GSMC | Laguna Seca | 1,621,470 | 319,997 | 1,301,473 | 1,722,798 | 380,705 | 1,342,093 | N/A | N/A | N/A | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 2,227,731 | 1,075,788 | 1,151,943 | 2,214,971 | 1,107,826 | 1,107,145 | 2,265,134 | 1,110,926 | 1,154,208 |
29 | Loan | GSMC | GSMC | Quail Plaza | 839,112 | 195,105 | 644,007 | 914,947 | 184,366 | 730,580 | 920,748 | 179,072 | 741,676 | |
30 | Loan | GSMC | GSMC | Erindale Square | 503,786 | 248,668 | 255,118 | 710,280 | 232,467 | 477,813 | N/A | N/A | N/A | |
31 | Loan | GSBI | GSMC | Echelon | 2,397,760 | 1,771,443 | 626,317 | 2,477,863 | 1,892,067 | 585,796 | 2,517,945 | 1,945,567 | 572,378 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 1,277,526 | 913,378 | 364,148 | 1,334,501 | 909,037 | 425,464 | 1,390,088 | 930,720 | 459,368 |
A-1-7 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent NOI Date (if past 2016) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 5/31/2017 | 12 | Trailing 12 | 53,318,136 | 14,921,987 | 38,396,149 | 16.5% | 32,854 | 895,160 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 3/31/2017 | 12 | Trailing 12 | 53,504,787 | 28,574,757 | 24,930,030 | 12.6% | 437,690 | 2,270,323 |
2.01 | Property | RXR Plaza | 3/31/2017 | 12 | Trailing 12 | 33,417,914 | 18,538,955 | 14,878,959 | 271,325 | 1,398,458 | ||||
2.02 | Property | Omni | 3/31/2017 | 12 | Trailing 12 | 20,086,873 | 10,035,802 | 10,051,071 | 166,366 | 871,865 | ||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 3/31/2017 | 12 | Trailing 12 | 42,919,381 | 18,370,764 | 24,548,617 | 10.1% | 33,583 | 762,180 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | N/A | N/A | Not Available | 16,100,842 | 4,038,819 | 12,062,023 | 9.5% | 201,980 | 0 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 3/31/2017 | 12 | Trailing 12 | 26,717,721 | 9,448,015 | 17,269,707 | 14.3% | 194,180 | 1,047,720 |
5.01 | Property | 68 South Service Road | 3/31/2017 | 12 | Trailing 12 | 11,740,501 | 3,734,451 | 8,006,051 | 80,823 | 460,685 | ||||
5.02 | Property | 58 South Service Road | 3/31/2017 | 12 | Trailing 12 | 11,019,136 | 3,765,076 | 7,254,060 | 77,316 | 393,334 | ||||
5.03 | Property | 48 South Service Road | 3/31/2017 | 12 | Trailing 12 | 3,958,084 | 1,948,488 | 2,009,596 | 36,042 | 193,700 | ||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 5/31/2017 | 12 | Trailing 12 | 25,973,563 | 17,952,461 | 8,021,103 | 12.7% | 1,220,757 | 0 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 2/28/2017 | 12 | Trailing 12 | 4,578,963 | 1,352,972 | 3,225,990 | 6.6% | 20,401 | 174,651 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | N/A | N/A | Not Available | 7,078,500 | N/A | 7,078,500 | 9.9% | 12,852 | 250,614 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | N/A | N/A | Not Available | 94,904,955 | 26,624,023 | 68,280,932 | 11.2% | 131,343 | 2,012,895 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 4/30/2017 | 12 | Trailing 12 | 4,274,119 | 1,050,948 | 3,223,171 | 8.6% | 17,240 | 57,999 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 3/31/2017 | 12 | Trailing 12 | 12,521,128 | 5,772,363 | 6,748,765 | 6.5% | 22,387 | 118,176 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 6/30/2017 | 12 | Trailing 12 | 50,927,968 | 38,045,353 | 12,882,616 | 16.1% | 2,546,398 | 0 |
13 | Loan | GSBI | GSMC | Fountain Lake | 3/31/2017 | 12 | Trailing 12 | 3,954,169 | 1,471,379 | 2,482,790 | 8.3% | 70,250 | 0 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 5/31/2017 | 12 | Trailing 12 | 24,683,857 | 20,437,788 | 4,246,068 | 16.2% | 987,354 | 0 |
15 | Loan | GSBI | GSMC | Sienna Bay | 3/31/2017 | 12 | Trailing 12 | 3,750,364 | 1,693,087 | 2,057,277 | 8.5% | 69,000 | 0 | |
16 | Loan | GSMC | GSMC | Heritage Square | 4/30/2017 | 12 | Trailing 12 | 3,485,754 | 1,319,922 | 2,165,832 | 9.0% | 28,161 | 138,979 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | N/A | N/A | Not Available | 5,313,043 | 1,528,766 | 3,784,278 | 8.9% | 69,459 | 167,391 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | N/A | N/A | Not Available | 16,051,512 | 7,421,269 | 8,630,243 | 5.8% | 88,350 | 430,291 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | N/A | N/A | Not Available | 7,517,376 | 225,521 | 7,291,855 | 9.1% | 74,097 | 351,961 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 4/30/2017 | 12 | Trailing 12 | 2,706,197 | 884,854 | 1,821,343 | 9.2% | 23,763 | 77,900 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 5/31/2017 | 12 | Trailing 12 | 2,179,977 | 624,236 | 1,555,741 | 8.9% | 15,631 | 56,913 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | N/A | N/A | Not Available | 1,947,060 | 594,576 | 1,352,485 | 8.8% | 11,850 | 87,552 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 5/31/2017 | 12 | Trailing 12 | 3,060,518 | 1,550,930 | 1,509,588 | 10.2% | 99,900 | 0 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | N/A | N/A | Not Available | 2,312,556 | 1,093,548 | 1,219,008 | 8.7% | 24,287 | 43,915 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | N/A | N/A | Not Available | 1,523,775 | 445,594 | 1,078,182 | 9.0% | 6,249 | 8,569 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 3/31/2017 | 12 | Trailing 12 | 2,198,322 | 874,758 | 1,323,564 | 11.8% | 7,592 | 64,915 |
27 | Loan | GSMC | GSMC | Laguna Seca | N/A | N/A | Not Available | 1,723,456 | 327,170 | 1,396,286 | 12.7% | 17,592 | 48,865 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 5/31/2017 | 12 | Trailing 12 | 2,173,145 | 1,066,431 | 1,106,714 | 10.1% | 14,847 | 43,574 |
29 | Loan | GSMC | GSMC | Quail Plaza | 4/30/2017 | 12 | Trailing 12 | 737,759 | 150,294 | 587,466 | 10.7% | 7,424 | 24,045 | |
30 | Loan | GSMC | GSMC | Erindale Square | N/A | N/A | Not Available | 955,716 | 242,757 | 712,959 | 13.3% | 20,714 | 82,062 | |
31 | Loan | GSBI | GSMC | Echelon | 4/30/2017 | 12 | Trailing 12 | 2,626,992 | 1,917,104 | 709,888 | 14.2% | 34,800 | 0 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 4/30/2017 | 12 | Trailing 12 | 1,411,626 | 918,540 | 493,086 | 10.8% | 18,634 | 34,244 |
A-1-8 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 37,468,135 | 3.84 | 16.1% | 860,000,000 | 3/15/2017 | 970,000,000 | 5/1/2019 | 27.1% | 24.0% |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 22,222,017 | 2.49 | 11.2% | 320,000,000 | 3/24/2017 | NAP | NAP | 61.9% | 61.9% |
2.01 | Property | RXR Plaza | 13,209,177 | 189,000,000 | 3/24/2017 | NAP | NAP | |||||||
2.02 | Property | Omni | 9,012,841 | 131,000,000 | 3/24/2017 | NAP | NAP | |||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 23,752,854 | 2.27 | 9.8% | 404,000,000 | 12/14/2016 | 430,000,000 | 12/14/2018 | 60.1% | 56.5% |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 11,860,043 | 2.56 | 9.3% | 215,000,000 | 6/15/2017 | NAP | NAP | 59.3% | 59.3% |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 16,027,807 | 2.98 | 13.3% | 206,000,000 | 3/24/2017 | NAP | NAP | 58.5% | 58.5% |
5.01 | Property | 68 South Service Road | 7,464,542 | 100,000,000 | 3/24/2017 | NAP | NAP | |||||||
5.02 | Property | 58 South Service Road | 6,783,410 | 85,000,000 | 3/24/2017 | NAP | NAP | |||||||
5.03 | Property | 48 South Service Road | 1,779,855 | 21,000,000 | 3/24/2017 | NAP | NAP | |||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 6,800,345 | 1.60 | 10.8% | 82,000,000 | 5/4/2017 | 96,500,000 | 6/1/2020 | 70.2% | 54.4% |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 3,030,938 | 1.13 | 6.2% | 94,000,000 | 4/12/2017 | 99,000,000 | 4/1/2018 | 52.1% | 59.6% |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 6,815,034 | 2.26 | 9.5% | 110,000,000 | 6/26/2017 | NAP | NAP | 65.0% | 65.0% |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 66,136,694 | 2.70 | 10.8% | 1,900,000,000 | 4/1/2017 | NAP | NAP | 32.2% | 32.2% |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 3,147,932 | 1.93 | 8.4% | 63,000,000 | 4/28/2017 | NAP | NAP | 59.5% | 59.5% | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 6,608,202 | 1.45 | 6.3% | 180,000,000 | 6/1/2017 | 195,000,000 | 6/1/2019 | 58.1% | 53.6% |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 10,336,217 | 1.91 | 12.9% | 142,000,000 | 5/4/2017 | 151,000,000 | 5/4/2019 | 56.3% | 49.2% |
13 | Loan | GSBI | GSMC | Fountain Lake | 2,412,540 | 1.34 | 8.0% | 42,300,000 | 3/13/2017 | NAP | NAP | 70.9% | 61.9% | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 3,258,714 | 1.81 | 12.4% | 31,800,000 | 6/2/2017 | 47,800,000 | 7/1/2021 | 62.4% | 45.9% |
15 | Loan | GSBI | GSMC | Sienna Bay | 1,988,277 | 1.36 | 8.2% | 34,500,000 | 3/13/2017 | NAP | NAP | 70.3% | 61.4% | |
16 | Loan | GSMC | GSMC | Heritage Square | 1,998,692 | 1.34 | 8.3% | 34,000,000 | 5/9/2017 | NAP | NAP | 70.6% | 62.1% | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 3,547,428 | 1.34 | 8.3% | 56,800,000 | 3/30/2017 | 57,990,000 | 4/1/2018 | 75.0% | 63.0% |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 8,111,601 | 1.24 | 5.4% | 280,000,000 | 1/5/2017 | NAP | NAP | 53.6% | 53.6% |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 6,865,797 | 1.36 | 8.6% | 122,200,000 | 3/2/2017 | NAP | NAP | 65.5% | 60.2% |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 1,719,680 | 1.40 | 8.7% | 27,450,000 | 5/1/2017 | NAP | NAP | 72.0% | 58.7% |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 1,483,197 | 1.34 | 8.5% | 23,500,000 | 4/7/2017 | NAP | NAP | 74.5% | 64.2% | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 1,253,083 | 1.30 | 8.2% | 21,100,000 | 6/16/2017 | 21,850,000 | 4/16/2018 | 72.5% | 64.4% |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 1,409,688 | 1.56 | 9.5% | 21,500,000 | 6/2/2017 | NAP | NAP | 68.8% | 60.3% | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 1,150,807 | 1.26 | 8.2% | 18,800,000 | 4/7/2017 | NAP | NAP | 74.3% | 68.8% |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 1,063,364 | 1.43 | 8.9% | 17,900,000 | 4/27/2017 | NAP | NAP | 67.0% | 58.9% | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 1,251,057 | 1.81 | 11.1% | 15,000,000 | 4/12/2017 | NAP | NAP | 74.8% | 60.9% |
27 | Loan | GSMC | GSMC | Laguna Seca | 1,329,829 | 2.97 | 12.1% | 18,600,000 | 3/17/2017 | NAP | NAP | 59.1% | 59.1% | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 1,048,293 | 1.56 | 9.5% | 14,600,000 | 6/27/2017 | NAP | NAP | 75.3% | 66.0% |
29 | Loan | GSMC | GSMC | Quail Plaza | 555,996 | 1.71 | 10.1% | 8,200,000 | 4/28/2017 | NAP | NAP | 67.1% | 58.4% | |
30 | Loan | GSMC | GSMC | Erindale Square | 610,184 | 1.81 | 11.4% | 8,150,000 | 4/15/2017 | NAP | NAP | 65.8% | 61.6% | |
31 | Loan | GSBI | GSMC | Echelon | 675,088 | 2.29 | 13.5% | 11,200,000 | 5/2/2017 | NAP | NAP | 44.6% | 42.4% | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 440,208 | 1.56 | 9.7% | 6,500,000 | 6/7/2017 | NAP | NAP | 70.0% | 60.1% |
A-1-9 |
GSMS 2017-GS7 Annex A-1 | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 83.4% | 3/31/2017 | NAP | NAP | O'Melveny & Myers | 65,270 | 11/30/2025 | Akin Gump Strauss Hauer & Feld LLP |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 85.5% | NAP | NAP | |||||
2.01 | Property | RXR Plaza | 84.9% | 4/20/2017 | NAP | NAP | Openlink Financial LLC | 96,325 | 12/31/2025 | Flushing Bank | |||
2.02 | Property | Omni | 86.5% | 4/20/2017 | NAP | NAP | HealthPlex Inc. | 77,464 | 3/31/2022 | Congdon Flaherty O'Callaghan | |||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 86.3% | 2/1/2017 | NAP | NAP | CFTC | 289,295 | 9/30/2025 | MedStar Health |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 100.0% | 6/30/2017 | NAP | NAP | US Dept. of Veterans Affairs | 327,614 | 5/26/2036 | NAP |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 93.5% | NAP | NAP | |||||
5.01 | Property | 68 South Service Road | 98.9% | 4/20/2017 | NAP | NAP | Citibank N.A. | 202,930 | 3/31/2022 | HQ Global Workplaces LLC | |||
5.02 | Property | 58 South Service Road | 88.3% | 4/20/2017 | NAP | NAP | Morgan Stanley Smith Barney | 50,359 | 11/30/2023 | Jackson Lewis P.C. | |||
5.03 | Property | 48 South Service Road | 92.4% | 4/20/2017 | NAP | NAP | Massachusetts Mutual Life Insurance | 15,603 | 6/30/2021 | Mercer Inc. | |||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 62.8% | 5/31/2017 | 132.85 | 83.41 | NAP | NAP | ||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 88.5% | 5/31/2017 | NAP | NAP | WeWork | 33,344 | 2/28/2037 | Bed Bath & Beyond |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 100.0% | 7/1/2017 | NAP | NAP | Petco | 257,040 | 7/31/2037 | NAP |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 98.8% | 4/27/2017 | NAP | NAP | NBA Properties, Inc. | 191,957 | 12/31/2035 | Richemont North America, Inc. |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 89.1% | 5/1/2017 | NAP | NAP | Kihei-Wailea Medical Center | 9,350 | 5/31/2022 | Ruby Tuesday | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 92.5% | 5/23/2017 | NAP | NAP | Urban Compass, Inc. | 113,418 | 5/31/2025 | AltSchool II, LLC |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 86.5% | 6/30/2017 | 323.32 | 279.56 | NAP | NAP | ||
13 | Loan | GSBI | GSMC | Fountain Lake | 96.4% | 4/19/2017 | NAP | NAP | NAP | NAP | |||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 57.1% | 5/31/2017 | 105.87 | 60.50 | NAP | NAP | ||
15 | Loan | GSBI | GSMC | Sienna Bay | 94.9% | 5/11/2017 | NAP | NAP | NAP | NAP | |||
16 | Loan | GSMC | GSMC | Heritage Square | 93.1% | 6/28/2017 | NAP | NAP | Martin's Super Market, Inc. | 71,135 | 10/31/2026 | Charming Charlie Inc. | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 93.3% | 5/31/2017 | NAP | NAP | TJ Maxx / Home Goods | 53,000 | 9/30/2019 | Best Buy |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 93.9% | 5/1/2017 | NAP | NAP | Olivia Miller, Inc. | 13,222 | 7/31/2024 | Duane Reade |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 100.0% | 5/1/2017 | NAP | NAP | CH2M Hill, Inc. | 370,485 | 9/30/2032 | NAP |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 98.9% | 5/10/2017 | NAP | NAP | Party City | 21,446 | 9/30/2019 | PetSmart |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 95.5% | 7/1/2017 | NAP | NAP | Dick's Sporting Goods | 35,000 | 1/31/2026 | Petco | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 93.5% | 6/27/2017 | NAP | NAP | Cabela's | 43,000 | 1/31/2024 | Michaels |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 97.9% | 6/12/2017 | NAP | NAP | NAP | NAP | |||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 70.0% | 5/17/2017 | NAP | NAP | Bank of America, N.A. | 17,338 | 12/31/2021 | Crown Imaging, LLC |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 100.0% | 3/1/2017 | NAP | NAP | Alta Vista Public Charter Schools | 5,900 | 3/31/2022 | US Bank (GL) | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 89.6% | 3/31/2017 | NAP | NAP | Dover Energy | 11,553 | 2/29/2020 | Raymond James & Associates |
27 | Loan | GSMC | GSMC | Laguna Seca | 100.0% | 2/1/2017 | NAP | NAP | Ross Dress for Less | 30,187 | 1/31/2022 | Marshall's | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 95.9% | 6/1/2017 | NAP | NAP | Bel Air | 40,987 | 3/31/2019 | Wells Fargo Bank (GL) |
29 | Loan | GSMC | GSMC | Quail Plaza | 95.5% | 5/1/2017 | NAP | NAP | VCA West Mesa Animal Hospital | 5,760 | 10/31/2023 | Sherwin Williams | |
30 | Loan | GSMC | GSMC | Erindale Square | 90.7% | 3/1/2017 | NAP | NAP | Fodor Billiards | 19,117 | 12/31/2020 | Wilderness Treasures | |
31 | Loan | GSBI | GSMC | Echelon | 98.3% | 6/12/2017 | NAP | NAP | NAP | NAP | |||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 99.0% | 6/1/2017 | NAP | NAP | Interim Health Care of Pittsburgh, Inc. | 15,943 | 7/31/2024 | Oxford Construction Consultants, Inc. |
A-1-10 |
GSMS 2017-GS7 Annex A-1 | |||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 48,574 | 8/31/2027 | Morgan Stanley & Co. | 44,947 | 11/30/2026 | Hogan Lovells US LLP | 43,961 | 1/31/2028 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | ||||||||
2.01 | Property | RXR Plaza | 90,877 | 12/31/2026 | Rivkin Radler LLC | 84,736 | 6/30/2023 | Ruskin Moscou Faltischek P.C. | 63,530 | 12/31/2026 | |||
2.02 | Property | Omni | 67,109 | 12/31/2018 | Long Island Power Authority | 50,897 | 4/30/2025 | Forchelli Curto Deegan | 44,785 | 7/31/2020 | |||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 112,363 | 8/31/2031 | AT&T Corp | 83,721 | 3/31/2023 | Jackson & Campbell | 49,469 | 5/31/2020 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | NAP | NAP | ||||||
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | ||||||||
5.01 | Property | 68 South Service Road | 35,522 | 1/31/2019 | Signature Bank | 24,332 | 2/29/2024 | World Wide Specialty Programs | 17,771 | 6/30/2026 | |||
5.02 | Property | 58 South Service Road | 29,385 | 12/31/2025 | UBS Financial Services Inc. | 23,493 | 3/31/2028 | RGRD New York Leasing Corp. | 21,793 | 12/31/2019 | |||
5.03 | Property | 48 South Service Road | 14,171 | 8/31/2021 | Citizens Bank N.A. | 12,068 | 9/30/2021 | Principal Life Insurance Co. | 11,668 | 4/30/2018 | |||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | NAP | NAP | ||||||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 23,500 | 1/31/2027 | TJ Maxx | 21,562 | 11/30/2026 | Lerner New York | 6,483 | 9/30/2031 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | NAP | NAP | ||||||
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 126,386 | 7/31/2028 | Cartier | 55,000 | 7/31/2037 | MSD Capital, L.P. | 43,979 | 3/31/2022 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 6,000 | 1/31/2022 | Outback Steakhouse | 6,000 | 11/30/2020 | American Savings Bank | 4,225 | 6/30/2021 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 12,090 | 7/31/2028 | TD Bank | 3,915 | 11/30/2027 | NAP | ||
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | NAP | NAP | ||||||
13 | Loan | GSBI | GSMC | Fountain Lake | NAP | NAP | |||||||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | NAP | NAP | ||||||
15 | Loan | GSBI | GSMC | Sienna Bay | NAP | NAP | |||||||
16 | Loan | GSMC | GSMC | Heritage Square | 11,559 | 1/31/2022 | Heavenly Goat Brewing Company | 8,303 | 1/31/2027 | Soho Japanese Bistro | 6,040 | 12/31/2018 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 45,270 | 1/31/2020 | Barnes & Noble | 30,200 | 1/31/2021 | Boardman Movies 8 | 25,296 | 6/30/2024 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 11,075 | 11/30/2021 | International Inspirations, Ltd | 7,754 | 11/30/2026 | L M Cohen & Co. LLP | 7,104 | 1/31/2024 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | NAP | NAP | ||||||
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 18,752 | 8/31/2019 | Dancer's Workshop | 13,568 | 12/31/2020 | Dollar Tree Stores, Inc. | 8,640 | 1/31/2021 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 12,500 | 1/31/2026 | ULTA | 10,011 | 9/30/2025 | Five Below | 8,000 | 1/31/2026 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 17,068 | 2/28/2025 | PetSmart | 12,211 | 1/31/2025 | Boot Barn | 10,006 | 10/31/2024 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | NAP | NAP | |||||||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 10,800 | 3/31/2020 | Neurology Consultants of Dallas | 8,759 | 10/31/2019 | Radiant Research | 5,295 | 9/30/2017 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 3,543 | 5/31/2027 | Rubio's Coastal Grill | 2,700 | 8/31/2022 | Bryan D Vanesian OD | 2,400 | 7/31/2026 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 8,484 | 5/31/2022 | IAV Automotive, Inc. | 7,299 | 6/30/2018 | CENIT North America | 6,905 | 12/31/2021 |
27 | Loan | GSMC | GSMC | Laguna Seca | 30,000 | 1/31/2027 | Petco | 12,000 | 1/31/2022 | Big 5 Sporting Goods | 10,088 | 1/31/2021 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 4,769 | 4/30/2022 | Dollar Store | 3,995 | 12/31/2017 | New Blue Sky | 2,170 | 10/31/2018 |
29 | Loan | GSMC | GSMC | Quail Plaza | 4,175 | 7/31/2021 | Enchantment Pizza III | 3,125 | 7/31/2023 | Nexus Brewery, LLC | 1,890 | 11/30/2020 | |
30 | Loan | GSMC | GSMC | Erindale Square | 12,985 | 12/31/2023 | ABC Plumbing | 8,384 | 10/31/2020 | Cutting Edge Real Estate | 5,642 | 10/31/2022 | |
31 | Loan | GSBI | GSMC | Echelon | NAP | NAP | |||||||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 10,000 | 8/31/2030 | Metro Family Practice, Inc. | 8,799 | 5/31/2024 | Alion Science and Technology Corporation | 7,544 | 10/31/2018 |
A-1-11 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | AECOM Technology Corporation | 31,559 | 4/30/2025 | 3/27/2017 | No | NAP | 3/27/2017 | 4/7/2017 | 11% |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | |||||||||
2.01 | Property | RXR Plaza | MBSC Securities Corporation | 63,119 | 9/30/2021 | 4/7/2017 | Yes | 5/15/2017 | 4/7/2017 | NAP | NAP | |||
2.02 | Property | Omni | Arbor Commercial Mortgage LLC | 36,488 | 2/28/2027 | 4/10/2017 | No | NAP | 4/10/2017 | NAP | NAP | |||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | AON Service Corporation | 34,489 | 2/29/2020 | 12/28/2016 | No | NAP | 12/28/2016 | NAP | NAP |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | NAP | 3/22/2017 | No | NAP | 3/20/2017 | 6/20/2017 | 7% | ||
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | |||||||||
5.01 | Property | 68 South Service Road | Comtech Telecommunications | 10,036 | 8/31/2017 | 4/6/2017 | No | NAP | 4/6/2017 | NAP | NAP | |||
5.02 | Property | 58 South Service Road | Bouchard Transportation Co. | 19,732 | 10/31/2018 | 4/6/2017 | No | NAP | 4/6/2017 | NAP | NAP | |||
5.03 | Property | 48 South Service Road | Park Electrochemical Corp. | 9,736 | 4/30/2018 | 4/6/2017 | No | NAP | 4/10/2017 | NAP | NAP | |||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | NAP | 6/7/2017 | No | NAP | 6/12/2017 | NAP | NAP | ||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | NAP | 4/10/2017 | No | NAP | 4/6/2017 | NAP | NAP | ||
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | NAP | 6/27/2017 | No | NAP | 6/27/2017 | 6/27/2017 | 8% | ||
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | Versace U.S.A., Inc. | 20,000 | 12/31/2023 | 3/21/2017 | No | NAP | 3/20/2017 | NAP | NAP |
10 | Loan | GSMC | GSMC | Pi'ilani Village | Maui Tropix | 3,500 | 4/30/2024 | 5/18/2017 | No | NAP | 5/17/2017 | NAP | NAP | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | NAP | 6/6/2017 | No | NAP | 6/6/2017 | NAP | NAP | ||
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | NAP | 5/11/2017 | No | NAP | 5/12/2017 | NAP | NAP | ||
13 | Loan | GSBI | GSMC | Fountain Lake | NAP | 3/16/2017 | No | NAP | 3/16/2017 | NAP | NAP | |||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | NAP | 6/12/2017 | No | NAP | 6/14/2017 | NAP | NAP | ||
15 | Loan | GSBI | GSMC | Sienna Bay | NAP | 3/16/2017 | No | NAP | 3/16/2017 | NAP | NAP | |||
16 | Loan | GSMC | GSMC | Heritage Square | Michiana Beauty College | 5,992 | 11/30/2021 | 5/15/2017 | No | NAP | 5/15/2017 | NAP | NAP | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | Office Max | 23,000 | 1/25/2023 | 4/14/2017 | No | NAP | 4/14/2017 | NAP | NAP |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | Hop Lun, U.S.A., Inc | 6,441 | 7/31/2018 | 12/16/2016 | No | NAP | 12/16/2016 | NAP | NAP |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | NAP | 8/19/2016 | No | NAP | 8/17/2016 | NAP | NAP | ||
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | DaVita | 6,592 | 11/30/2024 | 5/12/2017 | No | NAP | 5/11/2017 | NAP | NAP |
21 | Loan | GSMC | GSMC | Guernsey Crossing | Shoe Carnival | 7,525 | 1/31/2026 | 4/17/2017 | No | NAP | 4/14/2017 | NAP | NAP | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | ULTA | 9,850 | 10/31/2024 | 6/26/2017 | No | NAP | 6/23/2017 | 7/12/2017 | 6% |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | NAP | 6/5/2017 | No | NAP | 6/5/2017 | NAP | NAP | |||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | Sanders Johnston & Assoc., PLLC. | 4,885 | 12/31/2019 | 4/10/2017 | No | NAP | 4/10/2017 | NAP | NAP |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | Del Taco (GL) | 2,300 | 4/30/2026 | 5/1/2017 | No | NAP | 5/1/2017 | 5/1/2017 | 9% | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | Sandvick Inc | 5,870 | 1/31/2020 | 4/17/2017 | No | NAP | 4/17/2017 | NAP | NAP |
27 | Loan | GSMC | GSMC | Laguna Seca | Pier 1 Imports | 9,492 | 2/28/2021 | 3/31/2017 | No | NAP | 3/31/2017 | NAP | NAP | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | Fresh Green Cleaners | 2,070 | 7/31/2018 | 6/14/2017 | No | NAP | 6/13/2017 | 6/13/2017 | 7% |
29 | Loan | GSMC | GSMC | Quail Plaza | FedEx Kinkos | 1,660 | 7/31/2020 | 5/5/2017 | No | NAP | 5/5/2017 | NAP | NAP | |
30 | Loan | GSMC | GSMC | Erindale Square | Zamuel Ballet | 5,553 | 1/31/2022 | 4/25/2017 | No | NAP | 4/25/2017 | NAP | NAP | |
31 | Loan | GSBI | GSMC | Echelon | NAP | 5/9/2017 | No | NAP | 5/11/2017 | NAP | NAP | |||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | UPMC Community Medicine, Inc. | 7,381 | 8/31/2019 | 6/13/2017 | No | NAP | 6/13/2017 | NAP | NAP |
A-1-12 |
GSMS 2017-GS7 Annex A-1 | |||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | No | 2,049,623 | 906,920 | 0 | 0 | 0 | 33,207 | 0 | 3,350,000 | 199,244 |
2.01 | Property | RXR Plaza | No | ||||||||||||
2.02 | Property | Omni | No | ||||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | No | 537,224 | 268,612 | 0 | 0 | 0 | 14,871 | 0 | 4,200,000 | 89,229 |
5.01 | Property | 68 South Service Road | No | ||||||||||||
5.02 | Property | 58 South Service Road | No | ||||||||||||
5.03 | Property | 48 South Service Road | No | ||||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | No | 475,853 | 79,309 | 52,243 | 10,449 | 0 | 65,691 | 0 | 0 | 0 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | No | 0 | 0 | 0 | 0 | 0 | 0 | 61,203 | 0 | 0 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | No | 0 | 0 | 298,431 | 0 | 25,989,597 | 0 | 0 | 21,357,936 | 0 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | No | 21,582 | 21,582 | 0 | 0 | 0 | 1,437 | 0 | 0 | 5,526 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | No | 0 | 0 | 261,287 | 129,397 | 0 | 0 | 0 | 0 | 0 |
13 | Loan | GSBI | GSMC | Fountain Lake | No | 66,429 | 22,143 | 0 | 0 | 0 | 5,854 | 0 | 0 | 0 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | No | 233,346 | 29,168 | 0 | 0 | 0 | 82,758 | 0 | 0 | 0 |
15 | Loan | GSBI | GSMC | Sienna Bay | No | 116,104 | 38,701 | 0 | 0 | 0 | 5,750 | 0 | 0 | 0 | |
16 | Loan | GSMC | GSMC | Heritage Square | No | 157,611 | 52,537 | 0 | 0 | 0 | 2,347 | 0 | 0 | 11,667 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | No | 269,269 | 53,854 | 39,875 | 6,646 | 0 | 5,788 | 0 | 500,000 | 20,833 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | No | 315,500 | 315,500 | 0 | 0 | 0 | 7,390 | 266,036 | 0 | 52,785 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | No | 0 | 0 | 0 | 0 | 0 | 0 | 111,146 | 0 | 0 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | No | 248,551 | 41,425 | 45,625 | 3,802 | 0 | 2,075 | 0 | 100,000 | 17,000 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | No | 66,210 | 33,105 | 0 | 0 | 0 | 0 | 0 | 250,000 | 8,333 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | No | 0 | 0 | 0 | 0 | 0 | 988 | 0 | 0 | 6,250 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | No | 148,830 | 21,261 | 0 | 0 | 0 | 8,325 | 0 | 0 | 0 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | No | 103,398 | 17,233 | 0 | 0 | 180,000 | 24,287 | 0 | 400,000 | 0 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | No | 28,379 | 9,460 | 0 | 0 | 0 | 521 | 0 | 150,000 | 2,604 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | No | 148,707 | 14,766 | 0 | 0 | 200,000 | 0 | 200,000 | 400,000 | 0 |
27 | Loan | GSMC | GSMC | Laguna Seca | No | 23,032 | 11,516 | 0 | 0 | 0 | 1,955 | 0 | 0 | 0 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | No | 90,963 | 18,193 | 0 | 0 | 55,000 | 0 | 55,000 | 200,000 | 0 |
29 | Loan | GSMC | GSMC | Quail Plaza | No | 14,192 | 4,731 | 0 | 0 | 0 | 611 | 0 | 0 | 2,210 | |
30 | Loan | GSMC | GSMC | Erindale Square | No | 15,585 | 3,896 | 0 | 0 | 0 | 1,726 | 0 | 0 | 8,631 | |
31 | Loan | GSBI | GSMC | Echelon | No | 16,658 | 3,332 | 0 | 0 | 0 | 2,900 | 0 | 0 | 0 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | No | 0 | 15,076 | 0 | 0 | 0 | 1,553 | 0 | 0 | 5,823 |
A-1-13 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,780,974 | 0 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 0 | 0 | 0 | 0 | 55,603 | 0 | 0 | 11,709,150 | 0 |
2.01 | Property | RXR Plaza | ||||||||||||
2.02 | Property | Omni | ||||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,572,450 | 0 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,903,067 | 0 |
5.01 | Property | 68 South Service Road | ||||||||||||
5.02 | Property | 58 South Service Road | ||||||||||||
5.03 | Property | 48 South Service Road | ||||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,662,521 | 0 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000,000 | 0 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 605,000 | 0 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,997,581 | 153,680 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 0 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,352,756 | 0 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,085,464 | 0 |
13 | Loan | GSBI | GSMC | Fountain Lake | 0 | 0 | 0 | 132,275 | 0 | 0 | 0 | 0 | 0 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,964,896 | 0 |
15 | Loan | GSBI | GSMC | Sienna Bay | 0 | 0 | 0 | 5,225 | 0 | 0 | 0 | 0 | 0 | |
16 | Loan | GSMC | GSMC | Heritage Square | 560,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,113,494 | 0 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 750,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 1,900,260 | 0 | 0 | 366,740 | 0 | 0 | 0 | 0 | 0 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,945,478 | 0 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 300,000 | 0 | 0 | 79,293 | 0 | 0 | 0 | 0 | 0 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 336,808 | 0 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 0 | 0 | 0 | 36,890 | 0 | 0 | 0 | 0 | 0 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 400,000 | 0 | 0 | 665,000 | 0 | 0 | 0 | 135,786 | 0 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 250,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 16,839 | 0 |
27 | Loan | GSMC | GSMC | Laguna Seca | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 200,000 | 0 | 0 | 76,500 | 0 | 0 | 0 | 50,160 | 0 |
29 | Loan | GSMC | GSMC | Quail Plaza | 132,575 | 0 | 0 | 7,150 | 0 | 0 | 0 | 0 | 0 | |
30 | Loan | GSMC | GSMC | Erindale Square | 0 | 0 | 0 | 4,070 | 0 | 0 | 0 | 0 | 0 | |
31 | Loan | GSBI | GSMC | Echelon | 0 | 0 | 0 | 67,276 | 0 | 0 | 0 | 0 | 0 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 0 | 0 | 0 | 361,800 | 0 | 0 | 0 | 6,500 | 0 |
A-1-14 |
GSMS 2017-GS7 Annex A-1 | ||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Other Reserve Description | Borrower Name | Delaware Statutory Trust? |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | Unfunded Obligations Reserve | 1999 Stars, LLC | No |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | Unfunded Obligations Reserve ($11,598,910.73), Ground Rent Reserve ($110,239.50) | 333 Earle Ovington Boulevard SPE LLC and Rexcorp Plaza SPE LLC | No |
2.01 | Property | RXR Plaza | ||||||
2.02 | Property | Omni | ||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | Unfunded Obligations Reserve | LCPC Lafayette Property LLC | No |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | WI Loma Linda, LLC | No | |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | Unfunded Obligations Reserve | 48 S. Service Road SPE LLC and 58/68 S. Service Road SPE LLC | No |
5.01 | Property | 68 South Service Road | ||||||
5.02 | Property | 58 South Service Road | ||||||
5.03 | Property | 48 South Service Road | ||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | PIP Reserve | Quorum Hospitality, LLC | No |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | Earnout Reserve | CA 5-15 West 125th LLC | No |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | Rental Escrow Reserve | FidoCo Property LLC | No |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | Free Rent Reserve ($11,843,236), Upfront Ground Rent Reserve ($2,154,345), Monthly Ground Rent Reserve ($153,680) | OT Real Estate Owner LLC | No |
10 | Loan | GSMC | GSMC | Pi'ilani Village | Unfunded Obligations Reserve | KP Hawaii I, LLC | No | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | Unfunded Obligations Reserve | 90 Fifth Owner, LLC | No |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | Seasonality Reserve | LR (Cayman Hotel) Limited | No |
13 | Loan | GSBI | GSMC | Fountain Lake | Fountain Lake Apartments LLC | No | ||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | PIP Reserve ($8,194,590), Capital Improvement Reserve ($2,000,000), Seasonality Reserve ($770,306) | Tan Tar A State Road, LLC | No |
15 | Loan | GSBI | GSMC | Sienna Bay | BW Sienna Bay LLC | No | ||
16 | Loan | GSMC | GSMC | Heritage Square | Unfunded Obligations Reserve | Heritage Square Ventures, LLC | No | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | WAOP Properties, LLC and The Shops at Boardman Park Properties, LLC | No | |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | Jacob's First, LLC | No | |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | Unpaid Tenant Improvements ($6,695,091.09), Free Rent ($1,250,386.88) | AGNL Engineering, L.L.C. | No |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | Balcones-Wilshire LLC | No | |
21 | Loan | GSMC | GSMC | Guernsey Crossing | Unfunded Obligations Reserve | Guernsey Crossing LLC | No | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | TKG Spring Prairie Development Three, L.L.C. | No | |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | W.B. Apartments Limited Partners LLC | No | ||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | Unfunded Obligations Reserve | 7515 Greenville Properties, Ltd. | No |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | Adelanto Market Plaza II, LLC | No | ||
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | Unfunded Obligations Reserve | Auburn Newco, LLC | No |
27 | Loan | GSMC | GSMC | Laguna Seca | FS Laguna Seca I LLC | No | ||
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | Ground Rent Reserve | Discovery Plaza Retail Partners, LLC | No |
29 | Loan | GSMC | GSMC | Quail Plaza | Quail Plaza Partners, LLC | No | ||
30 | Loan | GSMC | GSMC | Erindale Square | Erindale Square Properties, Ltd. | No | ||
31 | Loan | GSBI | GSMC | Echelon | CPF Senior Living - Echelon, LLC | No | ||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | Unfunded Obligations Reserve | Towne Centre Offices, LP | No |
A-1-15 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal's New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | JMB Realty Corporation | Recapitalization | 232,760,000 | 0 | 267,240,000 | 0 | 500,000,000 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | RXR Properties Holdings LLC | Refinance | 197,950,000 | 25,529,156 | 45,970,000 | 40,525,135 | 309,974,292 |
2.01 | Property | RXR Plaza | ||||||||||
2.02 | Property | Omni | ||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | None | Acquisition | 243,000,000 | 164,817,677 | 0 | 0 | 407,817,677 |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | Easterly Government Properties LP | Acquisition | 127,500,000 | 85,973,286 | 0 | 0 | 213,473,286 |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | RXR Properties Holdings LLC | Refinance | 120,500,000 | 4,484,992 | 30,125,000 | 27,110,470 | 182,220,462 |
5.01 | Property | 68 South Service Road | ||||||||||
5.02 | Property | 58 South Service Road | ||||||||||
5.03 | Property | 48 South Service Road | ||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | Deason Capital Services, LLC | Acquisition | 62,999,000 | 26,558,957 | 0 | 0 | 89,557,957 |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | Harry Adjmi and Robert Cayre | Refinance | 59,000,000 | 0 | 0 | 0 | 59,000,000 |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | USRA Net Lease II Capital Corp. | Acquisition | 71,500,000 | 39,483,225 | 0 | 0 | 110,983,225 |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | OPG Investment Holdings (US), LLC, Crown Retail Services LLC, Centurian Management Corporation and Crown 600 Broadway LLC | Refinance | 611,000,000 | 0 | 389,000,000 | 0 | 1,000,000,000 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | New Russell Holding LLC | Refinance | 37,500,000 | 0 | 0 | 0 | 37,500,000 | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | Aby Rosen and Michael Fuchs | Refinance | 104,500,000 | 0 | 0 | 0 | 104,500,000 |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | London & Regional Group Holdings Limited | Refinance | 80,000,000 | 0 | 0 | 0 | 80,000,000 |
13 | Loan | GSBI | GSMC | Fountain Lake | Beachwold Partners, L.P. and Gideon Z. Friedman | Refinance | 30,000,000 | 0 | 0 | 0 | 30,000,000 | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | Carlos J. Rodriguez, David Buddemeyer and Driftwood Acquisition & Development L.P. | Acquisition | 26,250,000 | 16,342,866 | 0 | 0 | 42,592,866 |
15 | Loan | GSBI | GSMC | Sienna Bay | Beachwold Partners, L.P. and Gideon Z. Friedman | Refinance | 24,250,000 | 0 | 0 | 0 | 24,250,000 | |
16 | Loan | GSMC | GSMC | Heritage Square | Nathaniel A. Tower | Refinance | 24,000,000 | 0 | 0 | 0 | 24,000,000 | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | David L. Handel | Refinance | 42,600,000 | 5,030,508 | 0 | 0 | 47,630,508 |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | Lloyd Goldman and Stanley Chera | Refinance | 150,000,000 | 0 | 0 | 0 | 150,000,000 |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | AG Net Lease III (SO) Corp. and AG Net Lease III Corp. | Acquisition | 80,000,000 | 50,789,631 | 0 | 0 | 130,789,631 |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | Kamran Farhadi | Refinance | 19,800,000 | 0 | 0 | 0 | 19,800,000 |
21 | Loan | GSMC | GSMC | Guernsey Crossing | Charles Townsend | Refinance | 17,500,000 | 0 | 0 | 0 | 17,500,000 | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | E. Stanley Kroenke | Refinance | 15,300,000 | 0 | 0 | 0 | 15,300,000 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | Michael G. Tombari and Kenneth L. Hatfield | Refinance | 14,800,000 | 0 | 0 | 0 | 14,800,000 | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | Kamyar Mateen | Refinance | 14,000,000 | 0 | 0 | 0 | 14,000,000 |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | Walt Ordemann and Robert E. Sarafan | Refinance | 12,000,000 | 956,427 | 0 | 0 | 12,956,427 | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | Matthew J. Farrell | Refinance | 11,250,000 | 0 | 0 | 0 | 11,250,000 |
27 | Loan | GSMC | GSMC | Laguna Seca | Mark F. Simens | Refinance | 11,000,000 | 0 | 0 | 0 | 11,000,000 | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | John P. Walsh and John P. Walsh, as Trustee of the Walsh Trust dated August 6, 1998 | Acquisition | 11,000,000 | 4,340,824 | 0 | 0 | 15,340,824 |
29 | Loan | GSMC | GSMC | Quail Plaza | David Goldberg and Michael J. Bushell | Refinance | 5,500,000 | 2,879,468 | 0 | 0 | 8,379,468 | |
30 | Loan | GSMC | GSMC | Erindale Square | Kamyar Mateen | Acquisition | 5,360,000 | 2,962,925 | 0 | 0 | 8,322,925 | |
31 | Loan | GSBI | GSMC | Echelon | CPF Senior Living Holdings, LLC | Refinance | 5,000,000 | 0 | 0 | 0 | 5,000,000 | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | L&M Associates | Refinance | 4,550,000 | 0 | 0 | 0 | 4,550,000 |
A-1-16 |
GSMS 2017-GS7 Annex A-1 | ||||||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 182,113,232 | 0 | 4,754,365 | 18,780,974 | 0 | 294,351,429 | 500,000,000 | Hard | Springing |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 279,997,156 | 0 | 12,868,362 | 17,108,774 | 0 | 0 | 309,974,292 | Hard | Springing |
2.01 | Property | RXR Plaza | ||||||||||||
2.02 | Property | Omni | ||||||||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 0 | 404,000,000 | 245,227 | 3,572,450 | 0 | 0 | 407,817,677 | Hard | Springing |
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 0 | 212,500,000 | 973,286 | 0 | 0 | 0 | 213,473,286 | Hard | Springing |
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 169,132,272 | 0 | 5,447,898 | 7,640,292 | 0 | 0 | 182,220,462 | Hard | Springing |
5.01 | Property | 68 South Service Road | ||||||||||||
5.02 | Property | 58 South Service Road | ||||||||||||
5.03 | Property | 48 South Service Road | ||||||||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | 0 | 81,000,000 | 367,341 | 8,190,617 | 0 | 0 | 89,557,957 | Hard | Springing |
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | 36,564,382 | 0 | 2,057,953 | 10,000,000 | 10,377,664 | 0 | 59,000,000 | Hard | Springing |
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 0 | 110,000,000 | 378,225 | 605,000 | 0 | 0 | 110,983,225 | Hard | In Place |
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 249,903,892 | 0 | 22,652,548 | 61,643,545 | 665,800,015 | 0 | 1,000,000,000 | Hard | In Place |
10 | Loan | GSMC | GSMC | Pi'ilani Village | 16,053,055 | 0 | 565,840 | 171,582 | 20,709,523 | 0 | 37,500,000 | Springing | Springing | |
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 97,075,496 | 0 | 1,733,603 | 5,352,756 | 338,145 | 0 | 104,500,000 | Hard | Springing |
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 43,681,993 | 0 | 4,070,156 | 1,346,751 | 30,901,100 | 0 | 80,000,000 | Hard | In Place |
13 | Loan | GSBI | GSMC | Fountain Lake | 21,189,990 | 0 | 420,321 | 198,704 | 8,190,985 | 0 | 30,000,000 | Soft | Springing | |
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | 0 | 30,000,000 | 1,394,624 | 11,198,242 | 0 | 0 | 42,592,866 | Hard | Springing |
15 | Loan | GSBI | GSMC | Sienna Bay | 22,141,272 | 0 | 333,409 | 121,329 | 1,653,990 | 0 | 24,250,000 | Soft | Springing | |
16 | Loan | GSMC | GSMC | Heritage Square | 16,333,891 | 0 | 333,348 | 1,271,105 | 6,061,655 | 0 | 24,000,000 | Springing | Springing | |
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 46,576,594 | 0 | 244,771 | 809,144 | 0 | 0 | 47,630,508 | Springing | Springing |
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 101,727,466 | 0 | 1,612,097 | 682,240 | 45,978,197 | 0 | 150,000,000 | Hard | Springing |
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 0 | 122,000,000 | 844,153 | 7,945,478 | 0 | 0 | 130,789,631 | Hard | In Place |
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | 14,028,983 | 0 | 276,532 | 473,470 | 5,021,015 | 0 | 19,800,000 | Springing | Springing |
21 | Loan | GSMC | GSMC | Guernsey Crossing | 16,380,265 | 0 | 341,603 | 653,018 | 125,115 | 0 | 17,500,000 | Springing | Springing | |
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | 14,359,240 | 0 | 253,642 | 0 | 687,119 | 0 | 15,300,000 | Springing | Springing |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | 7,676,782 | 0 | 343,990 | 185,719 | 6,593,509 | 0 | 14,800,000 | Springing | Springing | |
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | 10,854,186 | 0 | 318,835 | 1,484,184 | 1,342,795 | 0 | 14,000,000 | Springing | Springing |
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | 12,620,426 | 0 | 157,622 | 178,379 | 0 | 0 | 12,956,427 | Springing | Springing | |
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | 6,082,642 | 0 | 183,495 | 765,545 | 4,218,318 | 0 | 11,250,000 | Springing | Springing |
27 | Loan | GSMC | GSMC | Laguna Seca | 10,334,463 | 0 | 314,601 | 23,032 | 327,904 | 0 | 11,000,000 | Springing | Springing | |
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | 0 | 14,600,000 | 268,201 | 472,623 | 0 | 0 | 15,340,824 | Hard | Springing |
29 | Loan | GSMC | GSMC | Quail Plaza | 8,200,168 | 0 | 157,957 | 21,342 | 0 | 0 | 8,379,468 | Springing | Springing | |
30 | Loan | GSMC | GSMC | Erindale Square | 0 | 8,100,000 | 203,270 | 19,655 | 0 | 0 | 8,322,925 | Hard | Springing | |
31 | Loan | GSBI | GSMC | Echelon | 3,679,838 | 0 | 206,917 | 83,934 | 1,029,311 | 0 | 5,000,000 | Springing | Springing | |
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | 3,831,708 | 0 | 294,482 | 368,300 | 55,509 | 0 | 4,550,000 | Hard | Springing |
A-1-17 |
GSMS 2017-GS7 Annex A-1 | |||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default | No | ||
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default | |||
2.01 | Property | RXR Plaza | Yes | 4/30/2083 | 819,250 | ||||
2.02 | Property | Omni | Yes | 1/31/2088 | 687,510 | ||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Government Lease Trigger Period | No | ||
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.55%, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Citibank Event, (v) the occurrence of a Mezzanine Loan Event of Default | |||
5.01 | Property | 68 South Service Road | No | ||||||
5.02 | Property | 58 South Service Road | No | ||||||
5.03 | Property | 48 South Service Road | No | ||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) termination or expiration of the Franchise Agreement, (v) the occurrence of a PIP Trigger Period, (vi) the occurrence of a Mezzanine Loan Event of Default, (vii) failure of Sponsor to maintain net worth and liquidity above the respective thresholds | No | ||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.10x or (b) 1.25x from and after earlier of Earnout Disbursement Date and Forced Earnout Release Date, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) Bankruptcy action of Petco Tenant or any guarantor under the Petco Lease, (v) the occurrence of a Tenant Vacancy Period | No | ||
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.842% or Aggregate Debt Yield is less than 5.20%, (iii) the occurrence of a Mezzanine Loan Event of Default | Yes | 9/30/2074 | 1,750,000 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event | No | |||
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Compass Tenant Event Period | No | ||
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x | No | ||
13 | Loan | GSBI | GSMC | Fountain Lake | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event | Yes | 8/11/2076 | 1,802 |
15 | Loan | GSBI | GSMC | Sienna Bay | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||
16 | Loan | GSMC | GSMC | Heritage Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |||
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | ||
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x | No | ||
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Dark Tenant Trigger Event | No | ||
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | ||
21 | Loan | GSMC | GSMC | Guernsey Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |||
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | Yes | 2/29/2060 | 163,567 |
23 | Loan | GSBI | GSMC | Willow Bend Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period | No | ||
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period | No | |||
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||
27 | Loan | GSMC | GSMC | Laguna Seca | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Anchor Tenant Reserve Trigger | No | |||
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x and failure to timely make the DSCR Trigger Deposit, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | Yes | 6/30/2055 | 300,960 |
29 | Loan | GSMC | GSMC | Quail Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||
30 | Loan | GSMC | GSMC | Erindale Square | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||
31 | Loan | GSBI | GSMC | Echelon | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | Yes | 8/31/2046 | 1 |
A-1-18 |
GSMS 2017-GS7 Annex A-1 | |||||||||||
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Terrorism Insurance Required | Control Number |
1 | Loan | 8, 9, 10, 11, 12 | GSMC | GSMC | 1999 Avenue of the Stars | 95,500,000 | 192,240,000 | 4.08050% | 75,000,000 | Yes | 1 |
2 | Loan | 12, 13, 14, 15, 16, 17 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Uniondale | 112,950,000 | 45,970,000 | Yes | 2 | ||
2.01 | Property | RXR Plaza | Yes | 2.01 | |||||||
2.02 | Property | Omni | Yes | 2.02 | |||||||
3 | Loan | 11, 18 | GSMC | GSMC | Lafayette Centre | 162,750,000 | Yes | 3 | |||
4 | Loan | 19, 20 | GSMC | GSMC | Loma Linda | 47,500,000 | Yes | 4 | |||
5 | Loan | 12, 21, 22 | GSMC, Barclays | GSMC | Long Island Prime Portfolio - Melville | 48,200,000 | 30,125,000 | Yes | 5 | ||
5.01 | Property | 68 South Service Road | Yes | 5.01 | |||||||
5.02 | Property | 58 South Service Road | Yes | 5.02 | |||||||
5.03 | Property | 48 South Service Road | Yes | 5.03 | |||||||
6 | Loan | 11, 23, 24 | GSMC | GSMC | Marriott Quorum | Yes | 6 | ||||
7 | Loan | 11, 25 | GSMC | GSMC | 5-15 West 125th Street | Yes | 7 | ||||
8 | Loan | 26, 27 | GSMC | GSMC | Petco Corporate Headquarters | 30,500,000 | Yes | 8 | |||
9 | Loan | 10, 12, 28 | GSMC, DBNY, MSBNA | GSMC | Olympic Tower | 571,000,000 | 149,000,000 | 3.95394737% | 240,000,000 | Yes | 9 |
10 | Loan | GSMC | GSMC | Pi'ilani Village | Yes | 10 | |||||
11 | Loan | 11, 19, 29 | GSMC | GSMC | 90 Fifth Avenue | 67,500,000 | Yes | 11 | |||
12 | Loan | 11, 19, 30 | CCRE | GSMC | Marriott Grand Cayman | 44,957,076 | Yes | 12 | |||
13 | Loan | GSBI | GSMC | Fountain Lake | Yes | 13 | |||||
14 | Loan | 11, 31, 32 | GSMC | GSMC | Margaritaville Lake of the Ozarks | Yes | 14 | ||||
15 | Loan | GSBI | GSMC | Sienna Bay | Yes | 15 | |||||
16 | Loan | GSMC | GSMC | Heritage Square | Yes | 16 | |||||
17 | Loan | 11, 17, 33 | GSMC | GSMC | Shops at Boardman | 19,600,000 | Yes | 17 | |||
18 | Loan | 34 | GSMC, WFB | GSMC | One West 34th Street | 130,000,000 | Yes | 18 | |||
19 | Loan | 35 | GSMC | GSMC | CH2M Global Headquarters | 60,000,000 | Yes | 19 | |||
20 | Loan | 36 | GSMC | GSMC | Balcones Woods Shopping Center | Yes | 20 | ||||
21 | Loan | GSMC | GSMC | Guernsey Crossing | Yes | 21 | |||||
22 | Loan | 11 | GSMC | GSMC | Spring Prairie | Yes | 22 | ||||
23 | Loan | GSBI | GSMC | Willow Bend Apartments | Yes | 23 | |||||
24 | Loan | 37 | GSMC | GSMC | Greenville Avenue | Yes | 24 | ||||
25 | Loan | GSMC | GSMC | Adelanto Market Plaza | Yes | 25 | |||||
26 | Loan | 38, 39 | GSMC | GSMC | Raymond James Financial Center | Yes | 26 | ||||
27 | Loan | GSMC | GSMC | Laguna Seca | Yes | 27 | |||||
28 | Loan | 40, 41 | GSMC | GSMC | Discovery Plaza | Yes | 28 | ||||
29 | Loan | GSMC | GSMC | Quail Plaza | Yes | 29 | |||||
30 | Loan | GSMC | GSMC | Erindale Square | Yes | 30 | |||||
31 | Loan | GSBI | GSMC | Echelon | Yes | 31 | |||||
32 | Loan | 12 | GSMC | GSMC | Towne Centre Offices | Yes | 32 |
A-1-19 |
Footnotes to Annex A | |
1 | The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
2 | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
3 | The open period is inclusive of the Maturity Date. |
4 | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
5 | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
6 | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
7 | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
8 | The Cut-off Date Principal Balance of $137,260,000 represents the non-controlling notes A-2 and A-3 of a $425,000,000 whole loan, evidenced by three non-controlling senior pari passu notes and four pari passu subordinate B-notes. The non-controlling note A-1 with a Cut-off Date Principal Balance of $95,500,000 was contributed to the GSMS 2017-GS6 securitization transaction. The notes B-1, B-2, B-3 and B-4, with a combined Cut-off Date Principal Balance of $192,240,000 were sold to a third party investor. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 1999 Avenue of the Stars Senior Loans of $232,760,000. |
9 | The subordinate companion loan is comprised of four pari passu B-notes with an aggregate principal balance as of the Cut-off Date of $192,240,000 and each has a note rate of 4.0805%. |
10 | The lockout period will be at least 27 payment dates beginning with and including the first payment date of June 6, 2017. For the purpose of this prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2017-GS7 securitization closing date in August 2017. The actual lockout period may be longer. |
11 | The Appraised Value represents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value. |
12 | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
13 | The Cut-off Date Principal Balance of $85,000,000 represents the controlling note A-1-1 of a $197,950,000 whole loan co-originated by Goldman Sachs Mortgage Company and Barclays Bank PLC, evidenced by four pari passu notes. The non-controlling note A-1-2 with a Cut-off Date Principal Balance of $33,770,000 is currently held by Goldman Sachs Mortgage Company and will be contributed to one or more future securitization transactions. The non-controlling note A-2-1 will be contributed by Barclays Bank PLC to the WFCM 2017-C39 securitization transaction. The non-controlling note A-2-2 with a Cut-off Date Principal Balance of $29,180,000 is held by Barclays Bank PLC and will be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Principal Balance of $197,950,000. |
14 | The Ongoing TI/LC Reserve will be equal to $199,244, plus the amount of any accumulated tenant improvements and leasing commissions shortfall, minus the product of the square footage of each property released from the lien of the mortgage times $0.125. |
15 | The Ongoing Replacement Reserve will be equal to $33,207, plus the amount of any accumulated capital expenditure shortfall, minus the product of the square footage of each property released from the lien of the mortgage times $0.020833333. |
16 | On each Due Date through and including the Due Date in June 2019, borrower is required to remit to the lender, for deposit into the Ongoing Deferred Maintenance Reserve, an amount equal to the lesser of $55,603 and the amount necessary to cause the amount contained in the deferred maintenance and environmental escrow account to equal $1,334,472, less the sum of (i) the amount theretofore disbursed from the deferred maintenance and environmental escrow account plus (ii) the aggregate amount set forth on Schedule C in the related loan documents with respect to each item for which lender has received reasonably satisfactory evidence that the work related to such item has been completed and no amounts have theretofore been disbursed from the deferred maintenance and environmental escrow account with respect to such item. |
17 | The lockout period will be at least 26 payment dates beginning with and including the first payment date of July 6, 2017. For the purpose of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2017-GS7 securitization closing date in August 2017. The actual lockout period may be longer. |
A-1-20 |
18 | The Cut-off Date Principal Balance of $80,250,000 represents the non-controlling note A-3 of a $243,000,000 whole loan evidenced by three pari passu notes. The companion loans are evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $82,500,000, and by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $80,250,000. The note A-1 was securitized in the GSMS 2017-GS5 securitization transaction and note A-2 was securitized in the GSMS 2017-GS6 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $243,000,000. |
19 | The lockout period will be at least 25 payment dates beginning with and including the first payment date in August 2017. For the purpose of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2017-GS7 securitization closing date in August 2017. The actual lockout period may be longer. |
20 | The Cut-off Date Principal Balance of $80,000,000 represents the controlling note A-1 of a $127,500,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $47,500,000 which is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $127,500,000. |
21 | The Cut-off Date Principal Balance of $72,300,000 represents the controlling note A-1 of a $120,500,000 whole loan co-originated by Goldman Sachs Mortgage Company and Barclays Bank PLC, evidenced by two pari passu notes. The non-controlling note A-2 with a Cut-off Date Principal Balance of $48,200,000 was contributed to the WFCM 2017-C38 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Principal Balance of $120,500,000. |
22 | The 58 South Service Road property and the 68 South Service Road property currently constitute a single tax lot. In lieu of effectuating a subdivision of the 58/68 South Service Road properties, the borrower may convert the 58/68 South Service Road properties into a condominium form of ownership containing two separate condominium units at each of the 58 South Service Road property and the 68 South Service Road property, subject to certain conditions including (i) no event of default has occurred and is continuing; (ii) each of the 58/68 South Service Road properties thereafter will each constitute separate tax lots; (iii) the borrower has demonstrated to lender’s reasonable satisfaction that the conversion will not have any material adverse impact on either of the 58/68 South Service Road properties and (iv) the lender has received rating agency confirmation. |
23 | The Cut-off Date LTV Ratio is calculated based on the “As-Is” Appraised Value of $82,000,000 plus an adjustment of $7,662,521 due to a PIP reserve funded at loan origination. The Cut-off Date LTV Ratio calculated without adjusting for the funded PIP reserve is 76.8%. |
24 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $65,691 for the Due Dates which occur from and including August 2017 to July 2018, (ii) for the Due Dates which occur from and including August 2018 to July 2019, one-twelfth of 4% of the operating income of the Mortgaged Property for the 12-month period as determined on the June 30 of each year, and (iii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 5% of the operating income of the Mortgaged Property for the previous 12-month period as determined on June 30 of each year. |
25 | The Original Balance of $59,000,000 is inclusive of a $10,000,000 earnout reserve. Cut-off Date LTV Ratio, Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow are calculated excluding the $10,000,000 earnout. |
26 | The Cut-off Date Principal Balance of $41,000,000 represents the controlling note A-1 of a $71,500,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $30,500,000 which is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $71,500,000. |
27 | The Appraised Value represents the “Sale-Leaseback Scenario” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “Sale-Leaseback Scenario” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value. |
28 | The Cut-off Date Principal Balance of $40,000,000 represents the non-controlling note A-2-C1 of a $760,000,000 whole loan co-originated by Deutsche Bank AG, New York Branch, Morgan Stanley Bank, N.A. and Goldman Sachs Mortgage Company, evidenced by 11 non-controlling senior pari passu notes and three pari passu subordinate B-notes. The non-controlling notes A-1-S, A-2-S and A-3-S with a Cut-off Date Principal Balance of $331,000,000 were contributed to the Olympic Tower 2017-OT securitization transaction. The non-controlling notes A-1-C1, A-1-C4 and A-1-C5 with a Cut-off Date Principal Balance of $80,000,000 were contributed to the DBJPM 2017-C6 securitization transaction. The non-controlling notes A-1-C2 and A-1-C3 with a Cut-off Date Principal Balance of $60,000,000 are currently held by Deutsche Bank AG, New York Branch and are expected to be contributed to one or more future securitization transactions. The non-controlling note A-3-C with a Cut-off Date Principal Balance of $56,000,000 is currently held by Morgan Stanley Bank, N.A. and is expected to be contributed to one or more future securitization transactions. The non-controlling note A-2-C2 with a Cut-off Date Principal Balance of $44,000,000 is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. The notes B-1, B-2 and B-3, with a combined Cut-off Date Principal Balance of $149,000,000 were contributed to the Olympic Tower 2017-OT securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the Olympic Tower Senior Loans of $611,000,000. |
A-1-21 |
29 | The Cut-off Date Principal Balance of $37,000,000 represents the controlling note A-1 of a $104,500,000 whole loan evidenced by three pari passu notes. The companion loans are evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $33,750,000 and the non-controlling note A-3 with an outstanding principal balance as of the Cut-off Date of $33,750,000, which are both currently held by Goldman Sachs Mortgage Company and are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $104,500,000. |
30 | The Cut-off Date Principal Balance of $35,000,000 represents the non-controlling note A-3 of an $80,000,000 whole loan originated by Cantor Commercial Real Estate Lending, L.P. evidenced by three pari passu notes. The non-controlling note A-3 was purchased by Goldman Sachs Mortgage Company and will be contributed to this securitization transaction. The controlling note A-1 and non-controlling note A-2, with an aggregate outstanding principal balance as of the Cut-off Date of $45,000,000 are currently held by Cantor Commercial Real Estate Lending, L.P., or an affiliate, and expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $80,000,000. |
31 | The Cut-off Date LTV Ratio is calculated based on the “As-Is” Appraised Value of $31,800,000 plus an adjustment of $10,194,590 due to an $8,194,590 PIP reserve and a $2,000,000 capital improvement reserve funded at loan origination. The Cut-off Date LTV Ratio calculated without adjusting for the funded PIP reserve and capital improvement reserve is 82.5%. |
32 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $82,758 for Due Dates which occur in August 2017 through July 2018 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth of 4% of the operating income of the Mortgaged Property for the previous 12-month period, as initially determined on June 30 and to be adjusted every three months thereafter. |
33 | The Cut-off Date Principal Balance of $23,000,000 represents the controlling note A-1 of a $42,600,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $19,600,000 which is currently held by Goldman Sachs Mortgage Company and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $42,600,000. |
34 | The Cut-off Date Principal Balance of $20,000,000 represents the non-controlling note A-3-2 of a $150,000,000 whole loan co-originated by Wells Fargo Bank, National Association and Goldman Sachs Mortgage Company evidenced by four pari passu notes. The controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $60,000,000 was contributed to the BANK 2017-BNK4 securitization transaction. The non-controlling note A-2 with an outstanding principal balance as of the Cut-off Date of $30,000,000 was contributed to the UBS 2017-C1 securitization transaction. The non-controlling note A-3-1, with an outstanding principal balance as of the Cut-off Date of $40,000,000 was contributed to the GSMS 2017-GS6 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $150,000,000. |
35 | The Cut-off Date Principal Balance of $20,000,000 represents the non-controlling note A-2 of an $80,000,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $60,000,000 which was contributed to the GSMS 2017-GS6 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $80,000,000. |
36 | The Ongoing TI/LC Reserve will be $17,000 funded monthly until Party City and PetSmart both renew, and thereafter, the lesser of $11,806 or the amount necessary for the amount on deposit in the TI/LC reserve account to be equal to $300,000. |
37 | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than the $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $10,120. |
38 | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than the $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $10,417. |
39 | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $200,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $2,874. |
40 | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than the $200,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $5,628. |
41 | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $55,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $1,616. |
A-1-22 |