| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-207677-07 | ||
| 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-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type |
| 1 | Loan | 8, 9 | Worldwide Plaza | GSMC | GSMC | NAP | NAP | 825 Eighth Avenue | New York | New York | 10019 | Office |
| 2 | Loan | 10 | Residence Inn Anaheim | GSMC | GSMC | NAP | NAP | 640 West Katella Avenue | Anaheim | California | 92802 | Hospitality |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | GSMC | GSMC | NAP | NAP | |||||
| 3.01 | Property | Main & Redhill | 1124, 1150, 1176 and 1200 Main Street and 18195, 18200, 18201, 18207, 18226, 18242, 18218, 18241, 18251, 18261 and 18271 McDurmott Drive | Irvine | California | 92614 | Office | |||||
| 3.02 | Property | Two Venture | Two Venture | Irvine | California | 92618 | Office | |||||
| 3.03 | Property | Pacific Park Business Center | 8-92 Argonaut | Aliso Viejo | California | 92656 | Office | |||||
| 3.04 | Property | One Venture | One Venture | Irvine | California | 92618 | Office | |||||
| 4 | Loan | Life Time Fitness Portfolio | GSMC | GSMC | NAP | NAP | ||||||
| 4.01 | Property | Life Time Fitness Folsom | 110 Serpa Way | Folsom | California | 95630 | Retail | |||||
| 4.02 | Property | Life Time Fitness Fort Washington | 375 Commerce Drive | Fort Washington | Pennsylvania | 19034 | Retail | |||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | GSMC | GSMC | NAP | NAP | |||||
| 5.001 | Property | Hilton Garden Inn Glastonbury | 85 Glastonbury Boulevard | Glastonbury | Connecticut | 06033 | Hospitality | |||||
| 5.002 | Property | Sheraton Hotel Woodbury | 676 Bielenberg Drive | Woodbury | Minnesota | 55125 | Hospitality | |||||
| 5.003 | Property | DoubleTree Holland | 650 East 24th Street | Holland | Michigan | 49423 | Hospitality | |||||
| 5.004 | Property | Lexington Residence Inn | 3110 Wall Street | Lexington | Kentucky | 40513 | Hospitality | |||||
| 5.005 | Property | Residence Inn Mystic Groton | 40 Whitehall Avenue | Mystic | Connecticut | 06355 | Hospitality | |||||
| 5.006 | Property | Lexington Courtyard | 3100 Wall Street | Lexington | Kentucky | 40513 | Hospitality | |||||
| 5.007 | Property | Residence Inn Baton Rouge | 7061 Commerce Circle | Baton Rouge | Louisiana | 70809 | Hospitality | |||||
| 5.008 | Property | TownePlace Suites Boise Downtown | 1455 South Capitol Boulevard | Boise | Idaho | 83706 | Hospitality | |||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 895 East Hospitality Lane | San Bernardino | California | 92408 | Hospitality | |||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 2085 Brierley Way | Sparks | Nevada | 89434 | Hospitality | |||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | 400 Trade Centre Way | Portage | Michigan | 49002 | Hospitality | |||||
| 5.012 | Property | Bismarck Residence Inn | 3421 North 14th Street | Bismarck | North Dakota | 58503 | Hospitality | |||||
| 5.013 | Property | Residence Inn Southington | 778 West Street | Southington | Connecticut | 06489 | Hospitality | |||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 2401 American Boulevard East | Bloomington | Minnesota | 55425 | Hospitality | |||||
| 5.015 | Property | Montgomeryville Staybridge Suites | 119 Garden Golf Boulevard | North Wales | Pennsylvania | 19454 | Hospitality | |||||
| 5.016 | Property | TownePlace Suites Pocatello | 2376 Via Caporatti Drive | Pocatello | Idaho | 83201 | Hospitality | |||||
| 5.017 | Property | Rockford Residence Inn | 7542 Colosseum Drive | Rockford | Illinois | 61107 | Hospitality | |||||
| 5.018 | Property | Residence Inn Danbury | 22 Segar Street | Danbury | Connecticut | 06810 | Hospitality | |||||
| 5.019 | Property | Westminster Hampton Inn | 5030 West 88th Place | Westminster | Colorado | 80031 | Hospitality | |||||
| 5.020 | Property | Appleton Residence Inn | 310 North Metro Drive | Appleton | Wisconsin | 54913 | Hospitality | |||||
| 5.021 | Property | Quantico Courtyard | 375 Corporate Drive | Stafford | Virginia | 22554 | Hospitality | |||||
| 5.022 | Property | El Paso Staybridge Suites | 6680 Gateway Boulevard East | El Paso | Texas | 79915 | Hospitality | |||||
| 5.023 | Property | Fargo Residence Inn | 4335 23rd Avenue South | Fargo | North Dakota | 58104 | Hospitality | |||||
| 5.024 | Property | Langhorne SpringHill Suites | 200 North Buckstown Road | Langhorne | Pennsylvania | 19047 | Hospitality | |||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 2140 Motel Drive | Bethlehem | Pennsylvania | 18018 | Hospitality | |||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 1330 Northland Drive | Mendota Heights | Minnesota | 55120 | Hospitality | |||||
| 5.027 | Property | Residence Inn Albuquerque | 4331 The Lane at 25 Northeast | Albuquerque | New Mexico | 87109 | Hospitality | |||||
| 5.028 | Property | Residence Inn Kansas City Olathe | 12215 South Strang Line Road | Olathe | Kansas | 66062 | Hospitality | |||||
| 5.029 | Property | Residence Inn Monroe | 4960 Millhaven Road | Monroe | Louisiana | 71203 | Hospitality | |||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 1115 North Loop 1604 East | San Antonio | Texas | 78232 | Hospitality | |||||
| 5.031 | Property | Amarillo Residence Inn | 6700 West Interstate 40 | Amarillo | Texas | 79106 | Hospitality | |||||
| 5.032 | Property | TownePlace Suites Scranton | 26 Radcliffe Drive | Moosic | Pennsylvania | 18507 | Hospitality | |||||
| 5.033 | Property | SpringHill Suites Waterford | 401 North Frontage Road | Waterford | Connecticut | 06385 | Hospitality | |||||
| 5.034 | Property | Madison Residence Inn | 4862 Hayes Road | Madison | Wisconsin | 53704 | Hospitality | |||||
| 5.035 | Property | Peoria, IL Residence Inn | 2000 West War Memorial Drive | Peoria | Illinois | 61614 | Hospitality | |||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 4000 South Street | Lafayette | Indiana | 47905 | Hospitality | |||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 11325 Viking Drive | Eden Prairie | Minnesota | 55344 | Hospitality | |||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 18511 North Creek Drive | Tinely Park | Illinois | 60477 | Hospitality | |||||
| 5.039 | Property | St. Joseph Hampton Inn | 3928 Frederick Boulevard | St. Joseph | Missouri | 64506 | Hospitality | |||||
| 5.040 | Property | Burnsville Hampton Inn | 14400 Nicollet Court | Burnsville | Minnesota | 55306 | Hospitality | |||||
| 5.041 | Property | Peoria, IL Courtyard | 1928 West War Memorial Drive | Peoria | Illinois | 61614 | Hospitality | |||||
| 5.042 | Property | Champaign Courtyard | 1811 Moreland Boulevard | Champaign | Illinois | 61822 | Hospitality | |||||
| 5.043 | Property | Springfield Courtyard | 3462 Freedom Drive | Springfield | Illinois | 62704 | Hospitality | |||||
| 5.044 | Property | Akron Courtyard | 100 Springside Drive | Akron | Ohio | 44333 | Hospitality | |||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 6666 Gateway Boulevard East | El Paso | Texas | 79915 | Hospitality | |||||
| 5.046 | Property | Memphis SpringHill Suites | 2800 New Brunswick Road | Memphis | Tennessee | 38133 | Hospitality | |||||
| 5.047 | Property | Tinley Park Hampton Inn | 18501 North Creek Drive | Tinely Park | Illinois | 60477 | Hospitality | |||||
| 5.048 | Property | Phoenix TownePlace Suites | 9425 North Black Canyon Highway | Phoenix | Arizona | 85021 | Hospitality | |||||
| 5.049 | Property | Woodbury Hampton Inn | 1450 Weir Drive | Woodbury | Minnesota | 55125 | Hospitality | |||||
| 5.050 | Property | Colorado Springs Fairfield Inn | 7085 Commerce Center Drive | Colorado Springs | Colorado | 80919 | Hospitality | |||||
| 5.051 | Property | Wichita Falls Hampton Inn | 4217 Kemp Boulevard | Wichita Falls | Texas | 76308 | Hospitality | |||||
| 5.052 | Property | Zanesville Hampton Inn | 1009 Spring Street | Zanesville | Ohio | 43701 | Hospitality | |||||
| 5.053 | Property | Holland Fairfield Inn & Suites | 2854 West Shore Drive | Holland | Michigan | 49424 | Hospitality | |||||
| 5.054 | Property | Lubbock Hampton Inn | 4003 South Loop 289 | Lubbock | Texas | 79423 | Hospitality | |||||
| 5.055 | Property | Phoenix SpringHill Suites | 9425 North Black Canyon Highway | Phoenix | Arizona | 85021 | Hospitality | |||||
| 5.056 | Property | Lewisville Residence Inn | 755 Vista Ridge Mall Drive | Lewisville | Texas | 75067 | Hospitality | |||||
| 5.057 | Property | Battle Creek Hampton Inn | 1150 Riverside Drive | Battle Creek | Michigan | 49015 | Hospitality | |||||
| 5.058 | Property | Courtyard Scranton | 16 Glenmaura National Boulevard | Moosic | Pennsylvania | 18507 | Hospitality | |||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | 1870 West 1st Street | Springfield | Ohio | 45504 | Hospitality | |||||
| 5.060 | Property | Branson Fairfield Inn & Suites | 220 Highway 165 | Branson | Missouri | 65616 | Hospitality | |||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | 521 West Dussel Drive | Maumee | Ohio | 43537 | Hospitality |
A-1-1
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type |
| 5.062 | Property | Corpus Christi Residence Inn | 5229 Blanche Moore Drive | Corpus Christi | Texas | 78411 | Hospitality | |||||
| 5.063 | Property | Columbus Homewood Suites | 3841 Park Mill Run Drive | Hilliard | Ohio | 43026 | Hospitality | |||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 2750 North Loop West | Houston | Texas | 77092 | Hospitality | |||||
| 5.065 | Property | Residence Inn Fort Smith | 3005 South 74th Street | Fort Smith | Arkansas | 72903 | Hospitality | |||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 3239 Norman Avenue | Joliet | Illinois | 60431 | Hospitality | |||||
| 5.067 | Property | Plano Fairfield Inn & Suites | 4712 West Plano Parkway | Plano | Texas | 75093 | Hospitality | |||||
| 5.068 | Property | Topeka Residence Inn | 1620 Southwest Westport Drive | Topeka | Kansas | 66604 | Hospitality | |||||
| 5.069 | Property | Bedford TownePlace Suites | 2301 Plaza Parkway | Bedford | Texas | 76021 | Hospitality | |||||
| 5.070 | Property | Wichita Hampton Inn | 9449 East Corporate Hills Drive | Wichita | Kansas | 67207 | Hospitality | |||||
| 5.071 | Property | Holiday Inn Express Malvern | 1 Morehall Road | Frazer | Pennsylvania | 19355 | Hospitality | |||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | 2401 West 29th Street | Greeley | Colorado | 80631 | Hospitality | |||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 6600 West Interstate 40 | Amarillo | Texas | 79106 | Hospitality | |||||
| 5.074 | Property | Dallas Homewood Suites | 9169 Markville Drive | Dallas | Texas | 75243 | Hospitality | |||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 1800 South Koeller Street | Oshkosh | Wisconsin | 54902 | Hospitality | |||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 14350 Nicollet Court | Burnsville | Minnesota | 55306 | Hospitality | |||||
| 5.077 | Property | Willowbrook Homewood Suites | 7655 FM 1960 Road West | Houston | Texas | 77070 | Hospitality | |||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | 8489 US Highway 64 | Memphis | Tennessee | 38133 | Hospitality | |||||
| 5.079 | Property | Mansfield Hampton Inn | 1051 North Lexington Springmill Road | Ontario | Ohio | 44906 | Hospitality | |||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 4007 South Loop 289 | Lubbock | Texas | 79423 | Hospitality | |||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 425 West University Drive | Mishawaka | Indiana | 46545 | Hospitality | |||||
| 5.082 | Property | Abilene Hampton Inn | 3917 Ridgemont Drive | Abilene | Texas | 79606 | Hospitality | |||||
| 5.083 | Property | Akron Hampton Inn | 80 Springside Drive | Akron | Ohio | 44333 | Hospitality | |||||
| 5.084 | Property | Fort Worth Hampton Inn | 4799 Southwest Loop 820 | Fort Worth | Texas | 76132 | Hospitality | |||||
| 5.085 | Property | Bloomington Courtyard | 310 A Greenbriar Drive | Normal | Illinois | 61761 | Hospitality | |||||
| 5.086 | Property | Fargo Comfort Suites | 4417 23rd Avenue South | Fargo | North Dakota | 58104 | Hospitality | |||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | 2000 Tiffin Avenue | Findlay | Ohio | 45840 | Hospitality | |||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 5317 US Highway 10 East | Stevens Point | Wisconsin | 54482 | Hospitality | |||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | 4415 Broadway Street | Quincy | Illinois | 62305 | Hospitality | |||||
| 5.090 | Property | Findlay Hampton Inn | 921 Interstate Drive | Findlay | Ohio | 45840 | Hospitality | |||||
| 5.091 | Property | Forsyth Fairfield Inn | 1417 Hickory Point Drive | Forsyth | Illinois | 62535 | Hospitality | |||||
| 5.092 | Property | Muncie Fairfield Inn | 4011 West Bethel Avenue | Muncie | Indiana | 47304 | Hospitality | |||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 135 Ivy Avenue | Bismarck | North Dakota | 58504 | Hospitality | |||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | 1301 Northeast Windsor Drive | Lee's Summit | Missouri | 64086 | Hospitality | |||||
| 5.095 | Property | Norman Fairfield Inn & Suites | 301 Norman Center Court | Norman | Oklahoma | 73072 | Hospitality | |||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 9230 LBJ Freeway | Dallas | Texas | 75243 | Hospitality | |||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 520 30th Avenue | Council Bluffs | Iowa | 51501 | Hospitality | |||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 475 East Margaret Drive | Terre Haute | Indiana | 47802 | Hospitality | |||||
| 5.099 | Property | Waco Fairfield Inn & Suites | 5805 Woodway Drive | Waco | Texas | 76712 | Hospitality | |||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | 1807 Moreland Boulevard | Champaign | Illinois | 61822 | Hospitality | |||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 12820 Northwest Freeway | Houston | Texas | 77040 | Hospitality | |||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 5217 Blanche Moore Drive | Corpus Christi | Texas | 78411 | Hospitality | |||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | 3902 9th Avenue Southwest | Fargo | North Dakota | 58103 | Hospitality | |||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 901 West Carl Sandburg Drive | Galesburg | Illinois | 61401 | Hospitality | |||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | 3902 Turner Plaza | Abilene | Texas | 79606 | Hospitality | |||||
| 5.106 | Property | Billings Fairfield Inn & Suites | 2026 Overland Avenue | Billings | Montana | 59102 | Hospitality | |||||
| 5.107 | Property | Peru Fairfield Inn & Suites | 4385 Venture Drive | Peru | Illinois | 61354 | Hospitality | |||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 4020 Towne Crossing Boulevard | Mesquite | Texas | 75150 | Hospitality | |||||
| 5.109 | Property | San Angelo Hampton Inn | 2959 Loop 306 | San Angelo | Texas | 76904 | Hospitality | |||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 1120 East Century Avenue | Bismarck | North Dakota | 58503 | Hospitality | |||||
| 5.111 | Property | Willowbrook Hampton Inn | 7645 FM 1960 Road West | Houston | Texas | 77070 | Hospitality | |||||
| 5.112 | Property | Toledo Country Inn & Suites | 541 West Dussel Drive | Maumee | Ohio | 43537 | Hospitality | |||||
| 5.113 | Property | Dubuque Fairfield Inn | 3400 Dodge Street | Dubuque | Iowa | 52003 | Hospitality | |||||
| 5.114 | Property | Kankakee Fairfield Inn | 1550 North State Route 50 | Bourbonnais | Illinois | 60914 | Hospitality | |||||
| 5.115 | Property | Canton Fairfield Inn & Suites | 5285 Broadmoor Circle Northwest | Canton | Ohio | 44709 | Hospitality | |||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | 2400 West Sam Houston Parkway South | Houston | Texas | 77042 | Hospitality | |||||
| 5.117 | Property | Lima Fairfield Inn | 2179 Elida Road | Lima | Ohio | 45805 | Hospitality | |||||
| 5.118 | Property | Owatonna Country Inn & Suites | 130 Allan Avenue | Owatonna | Minnesota | 55060 | Hospitality | |||||
| 5.119 | Property | Saginaw Fairfield Inn | 5200 Cardinal Square Boulevard | Saginaw | Michigan | 48604 | Hospitality | |||||
| 5.120 | Property | Youngstown Hampton Inn | 7395 Tiffany South | Youngstown | Ohio | 44514 | Hospitality | |||||
| 5.121 | Property | Longview Fairfield Inn & Suites | 3305 North 4th Street | Longview | Texas | 75605 | Hospitality | |||||
| 5.122 | Property | Middletown Fairfield Inn | 6750 Roosevelt Parkway | Middletown | Ohio | 45044 | Hospitality | |||||
| 5.123 | Property | Mishawaka Best Western Plus | 445 West University Drive | Mishawaka | Indiana | 46545 | Hospitality | |||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | 1945 West Southwest Loop 323 | Tyler | Texas | 75701 | Hospitality | |||||
| 5.125 | Property | Stafford Hampton Inn | 4714 Techniplex Drive | Stafford | Texas | 77477 | Hospitality | |||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 4221 Industrial Avenue | Lincoln | Nebraska | 68504 | Hospitality | |||||
| 5.127 | Property | Saginaw Comfort Suites | 5180 Cardinal Square Boulevard | Saginaw | Michigan | 48604 | Hospitality | |||||
| 5.128 | Property | Humble Fairfield Inn & Suites | 20525 Highway 59 North | Humble | Texas | 77338 | Hospitality | |||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | 5209 Blanche Moore Drive | Corpus Christi | Texas | 78411 | Hospitality | |||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 7397 Tiffany South | Youngstown | Ohio | 44514 | Hospitality | |||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 418 East Hall of Fame Avenue | Stillwater | Oklahoma | 74075 | Hospitality | |||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 13520 Plaza Terrace | Oklahoma City | Oklahoma | 73120 | Hospitality | |||||
| 5.133 | Property | Temple Fairfield Inn & Suites | 1402 Southwest H.K. Dodgen Loop | Temple | Texas | 76504 | Hospitality | |||||
| 5.134 | Property | Topeka Fairfield Inn | 1530 Southwest Westport Drive | Topeka | Kansas | 66604 | Hospitality | |||||
| 5.135 | Property | Lincoln Comfort Suites | 4231 Industrial Avenue | Lincoln | Nebraska | 68504 | Hospitality | |||||
| 5.136 | Property | Wichita Comfort Inn | 9525 East Corporate Hills Drive | Wichita | Kansas | 67207 | Hospitality |
A-1-2
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type |
| 5.137 | Property | Bloomington Comfort Suites | 310 B Greenrbriar Drive | Normal | Illinois | 61761 | Hospitality | |||||
| 5.138 | Property | Grand Forks Fairfield Inn | 3051 South 34th Street | Grand Forks | North Dakota | 58201 | Hospitality | |||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | GSMC, WFB, UBS AG | GSMC | Group 1 | NAP | |||||
| 6.01 | Property | Cabela's Rogers | 20200 Rogers Drive | Rogers | Minnesota | 55374 | Retail | |||||
| 6.02 | Property | Cabela's Lone Tree | 10670 Cabela Drive | Lone Tree | Colorado | 80124 | Retail | |||||
| 6.03 | Property | Bass Pro San Antonio | 17907 IH-10 West | San Antonio | Texas | 78257 | Retail | |||||
| 6.04 | Property | Cabela's Allen | 1 Cabela Drive | Allen | Texas | 75002 | Retail | |||||
| 6.05 | Property | Cabela's Lehi | 2502 West Cabelas Boulevard | Lehi | Utah | 84043 | Retail | |||||
| 6.06 | Property | Bass Pro Tampa | 10501 Palm River Road | Tampa | Florida | 33619 | Retail | |||||
| 6.07 | Property | Cabela's Hammond | 7700 Cabela Drive | Hammond | Indiana | 46324 | Retail | |||||
| 6.08 | Property | Bass Pro Round Rock | 200 Bass Pro Drive | Round Rock | Texas | 78665 | Retail | |||||
| 6.09 | Property | Cabela's Fort Mill | 1000 Cabelas Drive | Fort Mill | South Carolina | 29708 | Retail | |||||
| 6.10 | Property | Cabela's Wichita | 2427 North Greenwich Road | Wichita | Kansas | 67226 | Retail | |||||
| 6.11 | Property | Cabela's Owatonna | 3900 Cabelas Drive | Owatonna | Minnesota | 55060 | Retail | |||||
| 6.12 | Property | Cabela's Centerville | 5500 Cornerstone North Boulevard | Centerville | Ohio | 45440 | Retail | |||||
| 6.13 | Property | Cabela's Huntsville | 7090 Cabela Drive Northwest | Huntsville | Alabama | 35806 | Retail | |||||
| 6.14 | Property | Bass Pro Port St. Lucie | 2250 Southwest Gatlin Boulevard | Port St. Lucie | Florida | 34953 | Retail | |||||
| 6.15 | Property | Cabela's Waco | 2700 Market Place Drive | Waco | Texas | 76711 | Retail | |||||
| 6.16 | Property | Cabela's East Grand Forks | 210 Demers Avenue | East Grand Forks | Minnesota | 56721 | Retail | |||||
| 7 | Loan | 20 | Loma Linda | GSMC | GSMC | NAP | NAP | 26001 Redlands Boulevard | Loma Linda | California | 92373 | Office |
| 8 | Loan | 15, 21, 22 | Olympic Tower | GSMC, DBNY, MSBNA | GSMC | NAP | NAP | 645, 647 & 651 Fifth Avenue and 10 East 52nd Street | New York | New York | 10022 | Mixed Use |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | GSMC | GSMC | Group 2 | NAP | 1870 Harbor Boulevard | Costa Mesa | California | 92627 | Retail |
| 10 | Loan | 14, 25 | Westin Palo Alto | LSTAR | GSMC | NAP | NAP | 675 El Camino Real | Palo Alto | California | 94301 | Hospitality |
| 11 | Loan | 26, 27 | Inn at the Market | GSMC | GSMC | NAP | NAP | 86 Pine Street | Seattle | Washington | 98101 | Hospitality |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | GSMC, Barclays | GSMC | NAP | NAP | |||||
| 12.01 | Property | RXR Plaza | 625 RXR Plaza | Uniondale | New York | 11553 | Office | |||||
| 12.02 | Property | Omni | 333 Earle Ovington Boulevard | Uniondale | New York | 11553 | Office | |||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | GSMC | GSMC | NAP | NAP | 90 Fifth Avenue | New York | New York | 10011 | Mixed Use |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | GSMC | GSMC | NAP | NAP | 10850 Via Fontera | San Diego | California | 92127 | Office |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | GSMC, UBS AG, WFB | GSMC | Group 1 | NAP | |||||
| 15.01 | Property | Cabela's Prairie du Chien | 501 Cliffhaven Road | Prairie du Chien | Wisconsin | 53821 | Industrial | |||||
| 15.02 | Property | Cabela's Triadelphia | 100 Distribution Road | Triadelphia | West Virginia | 26059 | Industrial | |||||
| 15.03 | Property | Cabela's Tooele | 2000 West Cabelas Way | Tooele | Utah | 84074 | Industrial | |||||
| 16 | Loan | 34 | One Allen Center | GSMC | GSMC | NAP | NAP | 700 Central Expressway South | Allen | Texas | 75013 | Office |
| 17 | Loan | 35 | Waxahachie Marketplace | GSMC | GSMC | NAP | NAP | 1700 North Highway 77 | Waxahachie | Texas | 75165 | Retail |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | GSMC | GSMC | Group 3 | NAP | |||||
| 18.01 | Property | Space Mart State College PA | 757 North Science Park Road and 2172 Sandy Drive | State College | Pennsylvania | 16803 | Self Storage | |||||
| 18.02 | Property | Space Mart Mechanicsburg PA | 4751 Westport Drive | Lower Allen | Pennsylvania | 17055 | Self Storage | |||||
| 18.03 | Property | Space Mart Hatfield PA | 549 South Main Street | Hatfield | Pennsylvania | 19440 | Self Storage | |||||
| 19 | Loan | 14, 20 | Shops at Boardman | GSMC | GSMC | NAP | NAP | 377-381, 385-413, 427-445, 453, 457, 463, 521-561 and 717 Boardman Poland Road | Boardman | Ohio | 44512 | Retail |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | GSMC | GSMC | Group 3 | NAP | |||||
| 20.01 | Property | Space Mart Sicklerville NJ | 376 Berlin Cross Keys Road | Winslow | New Jersey | 08081 | Self Storage | |||||
| 20.02 | Property | Space Mart Souderton PA | 18 Souderton Hatfield Pike | Souderton | Pennsylvania | 18964 | Self Storage | |||||
| 20.03 | Property | Space Mart Blackwood NJ | 851 North Black Horse Pike | Blackwood | New Jersey | 08012 | Self Storage | |||||
| 21 | Loan | Colonia Verde | GSMC | GSMC | NAP | NAP | 7111-7189 East Tanque Verde Road | Tucson | Arizona | 85715 | Retail | |
| 22 | Loan | 1301 University Avenue | GSBI | GSMC | NAP | NAP | 1301 University Avenue Southeast | Minneapolis | Minnesota | 55414 | Multifamily | |
| 23 | Loan | Heritage Marketplace | GSMC | GSMC | NAP | NAP | 350, 366, 384 and 388 North Gilbert Road | Gilbert | Arizona | 85234 | Retail | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | GSBI | GSMC | NAP | NAP | Carretera Transpeninsular Km. 7 Mz 10, Punta Ballena | Cabo San Lucas | Mexico | NAP | Hospitality |
| 25 | Loan | Champions of the West | GSMC | GSMC | NAP | NAP | 12250 El Camino Real | San Diego | California | 92130 | Office | |
| 26 | Loan | Goodfriend Self Storage | GSMC | GSMC | NAP | NAP | 4301 Tonnelle Avenue | North Bergen | New Jersey | 07047 | Self Storage | |
| 27 | Loan | Michaels Plaza | GSMC | GSMC | NAP | NAP | 10303-10357 Magnolia Avenue | Riverside | California | 92505 | Retail | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | GSMC | GSMC | Group 3 | NAP | |||||
| 28.01 | Property | Space Mart Midlothian VA | 5300 Commonwealth Centre Parkway | Midlothian | Virginia | 23112 | Self Storage | |||||
| 28.02 | Property | Space Mart Richmond VA | 6208 Jahnke Road | Richmond | Virginia | 23225 | Self Storage | |||||
| 29 | Loan | Shops of Grand Canyon | GSMC | GSMC | Group 2 | NAP | 4115, 4145, 4165, 4195 and 4215 South Grand Canyon Drive | Las Vegas | Nevada | 89147 | Retail | |
| 30 | Loan | Darmstadt Crossing | GSMC | GSMC | NAP | NAP | 600 East Boonville New Harmony Road | Evansville | Indiana | 47725 | Retail | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | GSMC | GSMC | NAP | NAP | 6502-6530 South Academy Boulevard | Colorado Springs | Colorado | 80906 | Retail |
| 32 | Loan | Eliot Street Center | GSBI | GSMC | NAP | NAP | 2901-2915 West 25th Avenue | Denver | Colorado | 80211 | Mixed Use | |
| 33 | Loan | 42, 43 | Cash Wise Center | GSMC | GSMC | NAP | NAP | 1001 Fourth Street Southeast | St. Cloud | Minnesota | 56304 | Retail |
| 34 | Loan | Ocoee Crossing | GSMC | GSMC | NAP | NAP | 211-225 Ocoee Crossing Northwest | Cleveland | Tennessee | 37312 | Retail | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | GSMC | GSMC | NAP | NAP | 515 Metroplex Drive | Nashville | Tennessee | 37211 | Hospitality |
| 36 | Loan | Albertsons Henderson | GSMC | GSMC | NAP | NAP | 190 North Boulder Highway | Henderson | Nevada | 89015 | Retail |
A-1-3
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Rooms, Sq Ft | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) |
| 1 | Loan | 8, 9 | Worldwide Plaza | CBD | 1987 | 1996 | 2,049,553 | SF | 300.69 | Fee Simple | 100,000,000 | 100,000,000 |
| 2 | Loan | 10 | Residence Inn Anaheim | Extended Stay | 2016 | NAP | 294 | Rooms | 267,006.80 | Fee Simple | 78,500,000 | 78,500,000 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 446,313 | SF | 156.84 | 70,000,000 | 70,000,000 | ||||
| 3.01 | Property | Main & Redhill | Suburban Flex | 1982 | NAP | 204,083 | SF | Fee Simple | ||||
| 3.02 | Property | Two Venture | General Suburban | 1990 | NAP | 99,034 | SF | Fee Simple | ||||
| 3.03 | Property | Pacific Park Business Center | Suburban Flex | 1988 | NAP | 99,459 | SF | Fee Simple | ||||
| 3.04 | Property | One Venture | General Suburban | 1990 | NAP | 43,737 | SF | Fee Simple | ||||
| 4 | Loan | Life Time Fitness Portfolio | 231,666 | SF | 246.04 | 57,000,000 | 57,000,000 | |||||
| 4.01 | Property | Life Time Fitness Folsom | Single Tenant Retail | 2017 | NAP | 115,998 | SF | Fee Simple | ||||
| 4.02 | Property | Life Time Fitness Fort Washington | Single Tenant Retail | 2017 | NAP | 115,668 | SF | Fee Simple | ||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 10,576 | Rooms | 31,456.62 | 50,000,000 | 50,000,000 | ||||
| 5.001 | Property | Hilton Garden Inn Glastonbury | Select Service | 2003 | 2015 | 150 | Rooms | Fee Simple | ||||
| 5.002 | Property | Sheraton Hotel Woodbury | Full Service | 2008 | 2017 | 150 | Rooms | Fee Simple | ||||
| 5.003 | Property | DoubleTree Holland | Full Service | 1987 | 2013 | 168 | Rooms | Fee Simple | ||||
| 5.004 | Property | Lexington Residence Inn | Extended Stay | 2010 | NAP | 104 | Rooms | Fee Simple | ||||
| 5.005 | Property | Residence Inn Mystic Groton | Extended Stay | 1996 | 2014 | 133 | Rooms | Fee Simple | ||||
| 5.006 | Property | Lexington Courtyard | Select Service | 2012 | 2012 | 103 | Rooms | Fee Simple | ||||
| 5.007 | Property | Residence Inn Baton Rouge | Extended Stay | 2007 | 2015 | 93 | Rooms | Fee Simple | ||||
| 5.008 | Property | TownePlace Suites Boise Downtown | Extended Stay | 2008 | 2017 | 121 | Rooms | Fee Simple | ||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | Limited Service | 2013 | 2013 | 114 | Rooms | Fee Simple | ||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | Limited Service | 2007 | 2014 | 88 | Rooms | Fee Simple | ||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | Select Service | 2013 | 2013 | 90 | Rooms | Fee Simple | ||||
| 5.012 | Property | Bismarck Residence Inn | Extended Stay | 2012 | 2012 | 92 | Rooms | Fee Simple | ||||
| 5.013 | Property | Residence Inn Southington | Extended Stay | 2002 | 2013 | 94 | Rooms | Fee Simple | ||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | Limited Service | 1995 | 2015 | 129 | Rooms | Fee Simple | ||||
| 5.015 | Property | Montgomeryville Staybridge Suites | Extended Stay | 2012 | 2012 | 105 | Rooms | Fee Simple | ||||
| 5.016 | Property | TownePlace Suites Pocatello | Extended Stay | 2007 | 2014 | 93 | Rooms | Fee Simple | ||||
| 5.017 | Property | Rockford Residence Inn | Extended Stay | 1993 | 2012 | 94 | Rooms | Fee Simple | ||||
| 5.018 | Property | Residence Inn Danbury | Extended Stay | 1999 | 2013 | 78 | Rooms | Fee Simple | ||||
| 5.019 | Property | Westminster Hampton Inn | Limited Service | 1998 | 2016 | 106 | Rooms | Fee Simple | ||||
| 5.020 | Property | Appleton Residence Inn | Extended Stay | 1992 | 2012 | 66 | Rooms | Fee Simple | ||||
| 5.021 | Property | Quantico Courtyard | Select Service | 2013 | 2013 | 98 | Rooms | Fee Simple | ||||
| 5.022 | Property | El Paso Staybridge Suites | Extended Stay | 2011 | 2011 | 109 | Rooms | Leasehold | ||||
| 5.023 | Property | Fargo Residence Inn | Extended Stay | 2013 | 2013 | 92 | Rooms | Fee Simple | ||||
| 5.024 | Property | Langhorne SpringHill Suites | Limited Service | 2012 | 2012 | 91 | Rooms | Fee Simple | ||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | Limited Service | 1997 | 2013 | 103 | Rooms | Fee Simple | ||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | Limited Service | 1994 | 2016 | 118 | Rooms | Fee Simple | ||||
| 5.027 | Property | Residence Inn Albuquerque | Extended Stay | 2002 | 2014 | 90 | Rooms | Fee Simple | ||||
| 5.028 | Property | Residence Inn Kansas City Olathe | Extended Stay | 2002 | 2015 | 90 | Rooms | Fee Simple | ||||
| 5.029 | Property | Residence Inn Monroe | Extended Stay | 2001 | 2009 | 66 | Rooms | Fee Simple | ||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | Extended Stay | 2006 | 2014 | 88 | Rooms | Fee Simple | ||||
| 5.031 | Property | Amarillo Residence Inn | Extended Stay | 1996 | 2012 | 78 | Rooms | Fee Simple | ||||
| 5.032 | Property | TownePlace Suites Scranton | Extended Stay | 2010 | 2016 | 110 | Rooms | Fee Simple | ||||
| 5.033 | Property | SpringHill Suites Waterford | Limited Service | 1998 | 2013 | 80 | Rooms | Fee Simple | ||||
| 5.034 | Property | Madison Residence Inn | Extended Stay | 1993 | 2012 | 66 | Rooms | Fee Simple | ||||
| 5.035 | Property | Peoria, IL Residence Inn | Extended Stay | 1993 | 2010 | 66 | Rooms | Fee Simple | ||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | Limited Service | 1995 | 2014 | 78 | Rooms | Fee Simple | ||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | Limited Service | 1997 | 2011 | 90 | Rooms | Fee Simple | ||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | Limited Service | 1996 | 2012 | 62 | Rooms | Fee Simple | ||||
| 5.039 | Property | St. Joseph Hampton Inn | Limited Service | 1998 | 2016 | 59 | Rooms | Fee Simple | ||||
| 5.040 | Property | Burnsville Hampton Inn | Limited Service | 1998 | 2017 | 79 | Rooms | Fee Simple | ||||
| 5.041 | Property | Peoria, IL Courtyard | Select Service | 2005 | 2013 | 78 | Rooms | Fee Simple | ||||
| 5.042 | Property | Champaign Courtyard | Select Service | 1995 | 2016 | 78 | Rooms | Leasehold | ||||
| 5.043 | Property | Springfield Courtyard | Select Service | 1994 | 2016 | 78 | Rooms | Fee Simple | ||||
| 5.044 | Property | Akron Courtyard | Select Service | 1996 | 2016 | 78 | Rooms | Fee Simple | ||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | Limited Service | 2011 | 2011 | 102 | Rooms | Leasehold | ||||
| 5.046 | Property | Memphis SpringHill Suites | Limited Service | 1999 | NAP | 79 | Rooms | Fee Simple | ||||
| 5.047 | Property | Tinley Park Hampton Inn | Limited Service | 1996 | 2016 | 63 | Rooms | Fee Simple | ||||
| 5.048 | Property | Phoenix TownePlace Suites | Extended Stay | 1999 | 2014 | 93 | Rooms | Fee Simple | ||||
| 5.049 | Property | Woodbury Hampton Inn | Limited Service | 1996 | 2017 | 63 | Rooms | Fee Simple | ||||
| 5.050 | Property | Colorado Springs Fairfield Inn | Limited Service | 1995 | 2016 | 65 | Rooms | Fee Simple | ||||
| 5.051 | Property | Wichita Falls Hampton Inn | Limited Service | 2005 | 2017 | 74 | Rooms | Fee Simple | ||||
| 5.052 | Property | Zanesville Hampton Inn | Limited Service | 1997 | 2016 | 63 | Rooms | Fee Simple | ||||
| 5.053 | Property | Holland Fairfield Inn & Suites | Limited Service | 1995 | 2012 | 62 | Rooms | Fee Simple | ||||
| 5.054 | Property | Lubbock Hampton Inn | Limited Service | 1996 | 2016 | 80 | Rooms | Fee Simple | ||||
| 5.055 | Property | Phoenix SpringHill Suites | Limited Service | 1998 | 2017 | 81 | Rooms | Fee Simple | ||||
| 5.056 | Property | Lewisville Residence Inn | Extended Stay | 1996 | 2012 | 72 | Rooms | Fee Simple | ||||
| 5.057 | Property | Battle Creek Hampton Inn | Limited Service | 1995 | 2013 | 63 | Rooms | Fee Simple | ||||
| 5.058 | Property | Courtyard Scranton | Select Service | 1996 | 2015 | 120 | Rooms | Fee Simple | ||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | Limited Service | 1994 | 2014 | 60 | Rooms | Fee Simple | ||||
| 5.060 | Property | Branson Fairfield Inn & Suites | Limited Service | 1994 | 2013 | 96 | Rooms | Fee Simple | ||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | Limited Service | 1999 | 2016 | 62 | Rooms | Fee Simple |
A-1-4
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Rooms, Sq Ft | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) |
| 5.062 | Property | Corpus Christi Residence Inn | Extended Stay | 1995 | 2017 | 66 | Rooms | Fee Simple | ||||
| 5.063 | Property | Columbus Homewood Suites | Extended Stay | 1995 | 2016 | 66 | Rooms | Fee Simple | ||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | Limited Service | 1998 | NAP | 79 | Rooms | Fee Simple | ||||
| 5.065 | Property | Residence Inn Fort Smith | Extended Stay | 2005 | 2012 | 78 | Rooms | Fee Simple | ||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | Limited Service | 1992 | 2012 | 60 | Rooms | Fee Simple | ||||
| 5.067 | Property | Plano Fairfield Inn & Suites | Limited Service | 1997 | 2016 | 99 | Rooms | Fee Simple | ||||
| 5.068 | Property | Topeka Residence Inn | Extended Stay | 1995 | 2014 | 66 | Rooms | Fee Simple | ||||
| 5.069 | Property | Bedford TownePlace Suites | Extended Stay | 1998 | 2011 | 85 | Rooms | Fee Simple | ||||
| 5.070 | Property | Wichita Hampton Inn | Limited Service | 1996 | 2016 | 80 | Rooms | Fee Simple | ||||
| 5.071 | Property | Holiday Inn Express Malvern | Limited Service | 1993 | 2013 | 88 | Rooms | Fee Simple | ||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | Limited Service | 1994 | 2012 | 60 | Rooms | Fee Simple | ||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | Limited Service | 1996 | 2015 | 74 | Rooms | Fee Simple | ||||
| 5.074 | Property | Dallas Homewood Suites | Extended Stay | 1998 | 2016 | 78 | Rooms | Fee Simple | ||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | Limited Service | 1992 | 2012 | 54 | Rooms | Fee Simple | ||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | Limited Service | 1997 | 2011 | 61 | Rooms | Fee Simple | ||||
| 5.077 | Property | Willowbrook Homewood Suites | Extended Stay | 1998 | 2014 | 72 | Rooms | Fee Simple | ||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | Limited Service | 1998 | 2011 | 62 | Rooms | Fee Simple | ||||
| 5.079 | Property | Mansfield Hampton Inn | Limited Service | 1995 | 2015 | 61 | Rooms | Fee Simple | ||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | Limited Service | 1995 | 2014 | 62 | Rooms | Fee Simple | ||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | Limited Service | 1995 | 2013 | 60 | Rooms | Fee Simple | ||||
| 5.082 | Property | Abilene Hampton Inn | Limited Service | 1995 | 2017 | 63 | Rooms | Fee Simple | ||||
| 5.083 | Property | Akron Hampton Inn | Limited Service | 1996 | 2017 | 63 | Rooms | Fee Simple | ||||
| 5.084 | Property | Fort Worth Hampton Inn | Limited Service | 1996 | 2016 | 79 | Rooms | Fee Simple | ||||
| 5.085 | Property | Bloomington Courtyard | Select Service | 1995 | 2016 | 78 | Rooms | Fee Simple | ||||
| 5.086 | Property | Fargo Comfort Suites | Limited Service | 2013 | 2013 | 82 | Rooms | Fee Simple | ||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | Limited Service | 1993 | 2012 | 54 | Rooms | Fee Simple | ||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | Limited Service | 1994 | 2016 | 60 | Rooms | Fee Simple | ||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | Limited Service | 1995 | 2013 | 62 | Rooms | Fee Simple | ||||
| 5.090 | Property | Findlay Hampton Inn | Limited Service | 1995 | 2017 | 61 | Rooms | Fee Simple | ||||
| 5.091 | Property | Forsyth Fairfield Inn | Limited Service | 1991 | 2011 | 62 | Rooms | Fee Simple | ||||
| 5.092 | Property | Muncie Fairfield Inn | Limited Service | 2004 | 2014 | 63 | Rooms | Fee Simple | ||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | Limited Service | 1992 | 2016 | 61 | Rooms | Fee Simple | ||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | Limited Service | 1994 | 2014 | 54 | Rooms | Fee Simple | ||||
| 5.095 | Property | Norman Fairfield Inn & Suites | Limited Service | 1995 | 2016 | 74 | Rooms | Fee Simple | ||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | Limited Service | 1998 | 2013 | 94 | Rooms | Fee Simple | ||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | Limited Service | 1995 | 2016 | 60 | Rooms | Fee Simple | ||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | Limited Service | 1995 | 2012 | 60 | Rooms | Fee Simple | ||||
| 5.099 | Property | Waco Fairfield Inn & Suites | Limited Service | 1995 | 2014 | 62 | Rooms | Fee Simple | ||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | Limited Service | 1994 | 2011 | 60 | Rooms | Leasehold | ||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | Extended Stay | 1998 | 2012 | 85 | Rooms | Fee Simple | ||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | Limited Service | 1995 | 2014 | 66 | Rooms | Fee Simple | ||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | Limited Service | 1992 | 2011 | 60 | Rooms | Fee Simple | ||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | Limited Service | 1995 | 2014 | 54 | Rooms | Fee Simple | ||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | Limited Service | 1995 | 2016 | 71 | Rooms | Fee Simple | ||||
| 5.106 | Property | Billings Fairfield Inn & Suites | Limited Service | 1993 | 2011 | 60 | Rooms | Fee Simple | ||||
| 5.107 | Property | Peru Fairfield Inn & Suites | Limited Service | 1996 | 2013 | 62 | Rooms | Fee Simple | ||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | Limited Service | 1997 | 2016 | 80 | Rooms | Leasehold | ||||
| 5.109 | Property | San Angelo Hampton Inn | Limited Service | 1996 | 2015 | 63 | Rooms | Fee Simple | ||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | Limited Service | 1992 | 2016 | 61 | Rooms | Fee Simple | ||||
| 5.111 | Property | Willowbrook Hampton Inn | Limited Service | 1998 | 2016 | 74 | Rooms | Fee Simple | ||||
| 5.112 | Property | Toledo Country Inn & Suites | Limited Service | 1996 | 2009 | 62 | Rooms | Fee Simple | ||||
| 5.113 | Property | Dubuque Fairfield Inn | Limited Service | 1992 | 2016 | 55 | Rooms | Fee Simple | ||||
| 5.114 | Property | Kankakee Fairfield Inn | Limited Service | 1994 | 2016 | 57 | Rooms | Fee Simple | ||||
| 5.115 | Property | Canton Fairfield Inn & Suites | Limited Service | 1995 | 2011 | 60 | Rooms | Fee Simple | ||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | Limited Service | 1997 | 2012 | 80 | Rooms | Fee Simple | ||||
| 5.117 | Property | Lima Fairfield Inn | Limited Service | 1995 | 2016 | 62 | Rooms | Fee Simple | ||||
| 5.118 | Property | Owatonna Country Inn & Suites | Limited Service | 1995 | 2017 | 48 | Rooms | Fee Simple | ||||
| 5.119 | Property | Saginaw Fairfield Inn | Limited Service | 1996 | 2016 | 76 | Rooms | Fee Simple | ||||
| 5.120 | Property | Youngstown Hampton Inn | Limited Service | 1995 | 2017 | 63 | Rooms | Fee Simple | ||||
| 5.121 | Property | Longview Fairfield Inn & Suites | Limited Service | 1995 | 2015 | 62 | Rooms | Fee Simple | ||||
| 5.122 | Property | Middletown Fairfield Inn | Limited Service | 1994 | 2011 | 57 | Rooms | Fee Simple | ||||
| 5.123 | Property | Mishawaka Best Western Plus | Limited Service | 1995 | 2012 | 61 | Rooms | Fee Simple | ||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | Limited Service | 1995 | 2014 | 62 | Rooms | Fee Simple | ||||
| 5.125 | Property | Stafford Hampton Inn | Limited Service | 1997 | 2017 | 85 | Rooms | Fee Simple | ||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | Limited Service | 1994 | 2014 | 60 | Rooms | Fee Simple | ||||
| 5.127 | Property | Saginaw Comfort Suites | Limited Service | 1995 | 2012 | 65 | Rooms | Fee Simple | ||||
| 5.128 | Property | Humble Fairfield Inn & Suites | Limited Service | 1997 | 2016 | 62 | Rooms | Fee Simple | ||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | Limited Service | 1995 | 2012 | 62 | Rooms | Fee Simple | ||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | Limited Service | 1996 | 2015 | 62 | Rooms | Fee Simple | ||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | Limited Service | 1995 | 2011 | 62 | Rooms | Fee Simple | ||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | Limited Service | 2005 | 2016 | 62 | Rooms | Fee Simple | ||||
| 5.133 | Property | Temple Fairfield Inn & Suites | Limited Service | 1994 | 2014 | 60 | Rooms | Fee Simple | ||||
| 5.134 | Property | Topeka Fairfield Inn | Limited Service | 1991 | 2011 | 62 | Rooms | Fee Simple | ||||
| 5.135 | Property | Lincoln Comfort Suites | Limited Service | 1994 | 2014 | 59 | Rooms | Fee Simple | ||||
| 5.136 | Property | Wichita Comfort Inn | Limited Service | 1996 | 2013 | 57 | Rooms | Fee Simple |
A-1-5
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Detailed Property Type | Year Built | Year Renovated | Units, Rooms, Sq Ft | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) |
| 5.137 | Property | Bloomington Comfort Suites | Limited Service | 1995 | 2016 | 59 | Rooms | Fee Simple | ||||
| 5.138 | Property | Grand Forks Fairfield Inn | Limited Service | 1991 | 2016 | 61 | Rooms | Fee Simple | ||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | 1,896,527 | SF | 102.77 | 47,500,000 | 47,500,000 | ||||
| 6.01 | Property | Cabela's Rogers | Single Tenant Retail | 2005 | NAP | 186,379 | SF | Fee Simple | ||||
| 6.02 | Property | Cabela's Lone Tree | Single Tenant Retail | 2013 | NAP | 108,077 | SF | Fee Simple | ||||
| 6.03 | Property | Bass Pro San Antonio | Single Tenant Retail | 2006 | NAP | 184,656 | SF | Fee Simple | ||||
| 6.04 | Property | Cabela's Allen | Single Tenant Retail | 2010 | NAP | 107,329 | SF | Fee Simple | ||||
| 6.05 | Property | Cabela's Lehi | Single Tenant Retail | 2006 | NAP | 169,713 | SF | Fee Simple | ||||
| 6.06 | Property | Bass Pro Tampa | Single Tenant Retail | 2015 | NAP | 132,734 | SF | Fee Simple | ||||
| 6.07 | Property | Cabela's Hammond | Single Tenant Retail | 2007 | NAP | 188,745 | SF | Fee Simple | ||||
| 6.08 | Property | Bass Pro Round Rock | Single Tenant Retail | 2014 | NAP | 120,763 | SF | Fee Simple | ||||
| 6.09 | Property | Cabela's Fort Mill | Single Tenant Retail | 2014 | NAP | 104,476 | SF | Fee Simple | ||||
| 6.10 | Property | Cabela's Wichita | Single Tenant Retail | 2011 | NAP | 80,699 | SF | Fee Simple | ||||
| 6.11 | Property | Cabela's Owatonna | Single Tenant Retail | 1997 | NAP | 161,987 | SF | Fee Simple | ||||
| 6.12 | Property | Cabela's Centerville | Single Tenant Retail | 2016 | NAP | 71,872 | SF | Fee Simple | ||||
| 6.13 | Property | Cabela's Huntsville | Single Tenant Retail | 2016 | NAP | 82,443 | SF | Fee Simple | ||||
| 6.14 | Property | Bass Pro Port St. Lucie | Single Tenant Retail | 2013 | NAP | 86,637 | SF | Fee Simple | ||||
| 6.15 | Property | Cabela's Waco | Single Tenant Retail | 2013 | NAP | 43,263 | SF | Fee Simple | ||||
| 6.16 | Property | Cabela's East Grand Forks | Single Tenant Retail | 1999 | NAP | 66,754 | SF | Fee Simple | ||||
| 7 | Loan | 20 | Loma Linda | Medical | 2016 | NAP | 327,614 | SF | 389.18 | Fee Simple | 47,500,000 | 47,500,000 |
| 8 | Loan | 15, 21, 22 | Olympic Tower | Office/Retail | 1905, 1930, 1973 | NAP | 525,372 | SF | 1,162.99 | Leasehold | 44,000,000 | 44,000,000 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | Anchored | 1992-1993 | 2012-2013 | 204,523 | SF | 201.69 | Fee Simple | 41,250,000 | 41,250,000 |
| 10 | Loan | 14, 25 | Westin Palo Alto | Full Service | 2000 | NAP | 184 | Rooms | 451,086.96 | Fee Simple and Leasehold | 40,000,000 | 40,000,000 |
| 11 | Loan | 26, 27 | Inn at the Market | Full Service | 1985 | 2016 | 76 | Rooms | 460,526.32 | Fee Simple | 35,000,000 | 35,000,000 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 1,750,761 | SF | 113.07 | 33,770,000 | 33,770,000 | ||||
| 12.01 | Property | RXR Plaza | General Suburban | 1985 | NAP | 1,085,298 | SF | Leasehold | ||||
| 12.02 | Property | Omni | General Suburban | 1990 | NAP | 665,463 | SF | Leasehold | ||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | Office/Retail | 1903 | 2016 | 139,921 | SF | 746.85 | Fee Simple | 33,750,000 | 33,750,000 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | General Suburban | 1980 | 2014-2015 | 257,040 | SF | 278.17 | Fee Simple | 30,500,000 | 30,500,000 |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | 2,894,885 | SF | 24.53 | 28,400,000 | 28,400,000 | ||||
| 15.01 | Property | Cabela's Prairie du Chien | Warehouse/Distribution | 1996, 1997, 1998, 1999 and 2001 | NAP | 1,130,862 | SF | Fee Simple | ||||
| 15.02 | Property | Cabela's Triadelphia | Warehouse/Distribution | 2005 | 2006 | 1,165,360 | SF | Fee Simple | ||||
| 15.03 | Property | Cabela's Tooele | Warehouse/Distribution | 2015 | NAP | 598,663 | SF | Fee Simple | ||||
| 16 | Loan | 34 | One Allen Center | General Suburban | 2007 | NAP | 150,509 | SF | 150.82 | Fee Simple | 22,700,000 | 22,700,000 |
| 17 | Loan | 35 | Waxahachie Marketplace | Anchored | 2016 | NAP | 175,983 | SF | 123.59 | Fee Simple | 21,750,000 | 21,750,000 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 215,383 | SF | 95.88 | 20,650,000 | 20,650,000 | ||||
| 18.01 | Property | Space Mart State College PA | Self Storage | 1998, 2006 | NAP | 82,850 | SF | Fee Simple | ||||
| 18.02 | Property | Space Mart Mechanicsburg PA | Self Storage | 2001-2003 | NAP | 74,445 | SF | Fee Simple | ||||
| 18.03 | Property | Space Mart Hatfield PA | Self Storage | 1984, 2002 | 1994 | 58,088 | SF | Fee Simple | ||||
| 19 | Loan | 14, 20 | Shops at Boardman | Anchored | 1992 | NAP | 315,724 | SF | 134.93 | Fee Simple | 19,600,000 | 19,600,000 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 204,100 | SF | 91.62 | 18,700,000 | 18,700,000 | ||||
| 20.01 | Property | Space Mart Sicklerville NJ | Self Storage | 2004-2006 | NAP | 79,300 | SF | Fee Simple | ||||
| 20.02 | Property | Space Mart Souderton PA | Self Storage | 2002 | NAP | 59,625 | SF | Fee Simple | ||||
| 20.03 | Property | Space Mart Blackwood NJ | Self Storage | 2004-2006 | NAP | 65,175 | SF | Fee Simple | ||||
| 21 | Loan | Colonia Verde | Anchored | 1974 | 1993 | 98,937 | SF | 179.91 | Fee Simple | 17,800,000 | 17,800,000 | |
| 22 | Loan | 1301 University Avenue | Student Housing | 2005 | NAP | 92 | Units | 178,744.98 | Fee Simple | 16,500,000 | 16,444,538 | |
| 23 | Loan | Heritage Marketplace | Unanchored | 2014, 2016 | NAP | 54,533 | SF | 288.82 | Fee Simple | 15,750,000 | 15,750,000 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | Full Service | 2002-2006 | 2007, 2013, 2015-2017 | 51 | Rooms | 784,313.73 | Fee Simple | 15,000,000 | 15,000,000 |
| 25 | Loan | Champions of the West | General Suburban | 1998 | NAP | 72,089 | SF | 197.67 | Fee Simple | 14,250,000 | 14,250,000 | |
| 26 | Loan | Goodfriend Self Storage | Self Storage | 1980 | 2014 | 89,800 | SF | 149.22 | Fee Simple | 13,400,000 | 13,400,000 | |
| 27 | Loan | Michaels Plaza | Anchored | 1986 | 2016 | 63,182 | SF | 210.50 | Fee Simple | 13,300,000 | 13,300,000 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 135,450 | SF | 93.39 | 12,650,000 | 12,650,000 | ||||
| 28.01 | Property | Space Mart Midlothian VA | Self Storage | 2009 | NAP | 68,400 | SF | Fee Simple | ||||
| 28.02 | Property | Space Mart Richmond VA | Self Storage | 2006 | NAP | 67,050 | SF | Fee Simple | ||||
| 29 | Loan | Shops of Grand Canyon | Shadow Anchored | 2004, 2005, 2007 | NAP | 64,770 | SF | 192.99 | Fee Simple | 12,500,000 | 12,500,000 | |
| 30 | Loan | Darmstadt Crossing | Anchored | 2015 | NAP | 73,476 | SF | 131.85 | Fee Simple | 9,700,000 | 9,687,848 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | Shadow Anchored | 1998 | NAP | 41,667 | SF | 176.40 | Fee Simple | 7,350,000 | 7,350,000 |
| 32 | Loan | Eliot Street Center | Multifamily/Retail | 2017 | NAP | 7,224 | SF | 996.68 | Fee Simple | 7,200,000 | 7,200,000 | |
| 33 | Loan | 42, 43 | Cash Wise Center | Anchored | 1993 | NAP | 70,900 | SF | 92.67 | Fee Simple | 6,570,000 | 6,570,000 |
| 34 | Loan | Ocoee Crossing | Anchored | 2001 | NAP | 62,904 | SF | 103.33 | Fee Simple | 6,500,000 | 6,500,000 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | Extended Stay | 2016 | NAP | 123 | Rooms | 50,813.01 | Fee Simple | 6,250,000 | 6,250,000 |
| 36 | Loan | Albertsons Henderson | Single Tenant Retail | 2005 | NAP | 58,254 | SF | 88.75 | Fee Simple | 5,170,000 | 5,170,000 |
A-1-6
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Allocated Cut-off Date Loan Amount ($) | % 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 ($) | Amortization Type |
| 1 | Loan | 8, 9 | Worldwide Plaza | 100,000,000 | 9.8% | 100,000,000 | 3.6045425532% | 0.01327% | 3.5912725532% | 304,550.47 | 3,654,605.64 | 1,572,351.44 | 18,868,217.28 | Interest Only |
| 2 | Loan | 10 | Residence Inn Anaheim | 78,500,000 | 7.7% | 65,486,696 | 4.59600% | 0.02452% | 4.57148% | 402,238.19 | 4,826,858.28 | Interest Only, Then Amortizing | ||
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 70,000,000 | 6.9% | 70,000,000 | 4.33250% | 0.01452% | 4.31798% | 256,239.29 | 3,074,871.48 | Interest Only | ||
| 3.01 | Property | Main & Redhill | 27,650,000 | |||||||||||
| 3.02 | Property | Two Venture | 19,580,000 | |||||||||||
| 3.03 | Property | Pacific Park Business Center | 13,970,000 | |||||||||||
| 3.04 | Property | One Venture | 8,800,000 | |||||||||||
| 4 | Loan | Life Time Fitness Portfolio | 57,000,000 | 5.6% | 52,103,395 | 4.43300% | 0.01452% | 4.41848% | 286,545.90 | 3,438,550.80 | Interest Only, Then Amortizing | |||
| 4.01 | Property | Life Time Fitness Folsom | 32,300,000 | |||||||||||
| 4.02 | Property | Life Time Fitness Fort Washington | 24,700,000 | |||||||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 50,000,000 | 4.9% | 50,000,000 | 4.59850% | 0.01327% | 4.58523% | 194,265.34 | 2,331,184.08 | 1,098,318.95 | 13,179,827.40 | Interest Only |
| 5.001 | Property | Hilton Garden Inn Glastonbury | 1,251,688 | |||||||||||
| 5.002 | Property | Sheraton Hotel Woodbury | 1,012,000 | |||||||||||
| 5.003 | Property | DoubleTree Holland | 901,000 | |||||||||||
| 5.004 | Property | Lexington Residence Inn | 865,500 | |||||||||||
| 5.005 | Property | Residence Inn Mystic Groton | 856,625 | |||||||||||
| 5.006 | Property | Lexington Courtyard | 838,875 | |||||||||||
| 5.007 | Property | Residence Inn Baton Rouge | 816,688 | |||||||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | 798,938 | |||||||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 790,063 | |||||||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 772,313 | |||||||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | 772,313 | |||||||||||
| 5.012 | Property | Bismarck Residence Inn | 763,438 | |||||||||||
| 5.013 | Property | Residence Inn Southington | 759,000 | |||||||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 759,000 | |||||||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | 732,375 | |||||||||||
| 5.016 | Property | TownePlace Suites Pocatello | 719,063 | |||||||||||
| 5.017 | Property | Rockford Residence Inn | 719,063 | |||||||||||
| 5.018 | Property | Residence Inn Danbury | 683,563 | |||||||||||
| 5.019 | Property | Westminster Hampton Inn | 670,188 | |||||||||||
| 5.020 | Property | Appleton Residence Inn | 625,813 | |||||||||||
| 5.021 | Property | Quantico Courtyard | 608,063 | |||||||||||
| 5.022 | Property | El Paso Staybridge Suites | 585,875 | |||||||||||
| 5.023 | Property | Fargo Residence Inn | 559,250 | |||||||||||
| 5.024 | Property | Langhorne SpringHill Suites | 545,938 | |||||||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 532,625 | |||||||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 519,313 | |||||||||||
| 5.027 | Property | Residence Inn Albuquerque | 510,438 | |||||||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | 488,250 | |||||||||||
| 5.029 | Property | Residence Inn Monroe | 483,813 | |||||||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 483,813 | |||||||||||
| 5.031 | Property | Amarillo Residence Inn | 483,813 | |||||||||||
| 5.032 | Property | TownePlace Suites Scranton | 466,063 | |||||||||||
| 5.033 | Property | SpringHill Suites Waterford | 461,625 | |||||||||||
| 5.034 | Property | Madison Residence Inn | 457,188 | |||||||||||
| 5.035 | Property | Peoria, IL Residence Inn | 448,313 | |||||||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 448,313 | |||||||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 448,313 | |||||||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 426,125 | |||||||||||
| 5.039 | Property | St. Joseph Hampton Inn | 421,688 | |||||||||||
| 5.040 | Property | Burnsville Hampton Inn | 417,250 | |||||||||||
| 5.041 | Property | Peoria, IL Courtyard | 408,375 | |||||||||||
| 5.042 | Property | Champaign Courtyard | 403,875 | |||||||||||
| 5.043 | Property | Springfield Courtyard | 399,438 | |||||||||||
| 5.044 | Property | Akron Courtyard | 395,000 | |||||||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 390,563 | |||||||||||
| 5.046 | Property | Memphis SpringHill Suites | 386,125 | |||||||||||
| 5.047 | Property | Tinley Park Hampton Inn | 377,250 | |||||||||||
| 5.048 | Property | Phoenix TownePlace Suites | 372,813 | |||||||||||
| 5.049 | Property | Woodbury Hampton Inn | 368,375 | |||||||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | 368,375 | |||||||||||
| 5.051 | Property | Wichita Falls Hampton Inn | 368,375 | |||||||||||
| 5.052 | Property | Zanesville Hampton Inn | 359,500 | |||||||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | 350,625 | |||||||||||
| 5.054 | Property | Lubbock Hampton Inn | 350,625 | |||||||||||
| 5.055 | Property | Phoenix SpringHill Suites | 341,750 | |||||||||||
| 5.056 | Property | Lewisville Residence Inn | 341,750 | |||||||||||
| 5.057 | Property | Battle Creek Hampton Inn | 341,750 | |||||||||||
| 5.058 | Property | Courtyard Scranton | 337,313 | |||||||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | 337,313 | |||||||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | 332,875 | |||||||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | 328,438 |
A-1-7
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Allocated Cut-off Date Loan Amount ($) | % 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 ($) | Amortization Type |
| 5.062 | Property | Corpus Christi Residence Inn | 328,438 | |||||||||||
| 5.063 | Property | Columbus Homewood Suites | 324,000 | |||||||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 319,563 | |||||||||||
| 5.065 | Property | Residence Inn Fort Smith | 315,125 | |||||||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 315,125 | |||||||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | 315,125 | |||||||||||
| 5.068 | Property | Topeka Residence Inn | 306,250 | |||||||||||
| 5.069 | Property | Bedford TownePlace Suites | 306,250 | |||||||||||
| 5.070 | Property | Wichita Hampton Inn | 301,813 | |||||||||||
| 5.071 | Property | Holiday Inn Express Malvern | 297,375 | |||||||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | 297,375 | |||||||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 297,375 | |||||||||||
| 5.074 | Property | Dallas Homewood Suites | 288,500 | |||||||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 284,063 | |||||||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 284,063 | |||||||||||
| 5.077 | Property | Willowbrook Homewood Suites | 279,625 | |||||||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | 266,313 | |||||||||||
| 5.079 | Property | Mansfield Hampton Inn | 261,875 | |||||||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 261,875 | |||||||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 248,563 | |||||||||||
| 5.082 | Property | Abilene Hampton Inn | 248,563 | |||||||||||
| 5.083 | Property | Akron Hampton Inn | 244,125 | |||||||||||
| 5.084 | Property | Fort Worth Hampton Inn | 244,125 | |||||||||||
| 5.085 | Property | Bloomington Courtyard | 239,688 | |||||||||||
| 5.086 | Property | Fargo Comfort Suites | 239,688 | |||||||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | 239,688 | |||||||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 239,688 | |||||||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | 239,688 | |||||||||||
| 5.090 | Property | Findlay Hampton Inn | 239,688 | |||||||||||
| 5.091 | Property | Forsyth Fairfield Inn | 235,250 | |||||||||||
| 5.092 | Property | Muncie Fairfield Inn | 235,250 | |||||||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 226,375 | |||||||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | 226,375 | |||||||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | 217,500 | |||||||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 217,500 | |||||||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 213,063 | |||||||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 213,063 | |||||||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | 213,063 | |||||||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | 208,625 | |||||||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 208,625 | |||||||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 208,625 | |||||||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | 204,188 | |||||||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 204,188 | |||||||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | 204,188 | |||||||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | 199,750 | |||||||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | 199,750 | |||||||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 199,750 | |||||||||||
| 5.109 | Property | San Angelo Hampton Inn | 195,313 | |||||||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 190,875 | |||||||||||
| 5.111 | Property | Willowbrook Hampton Inn | 190,875 | |||||||||||
| 5.112 | Property | Toledo Country Inn & Suites | 186,438 | |||||||||||
| 5.113 | Property | Dubuque Fairfield Inn | 182,000 | |||||||||||
| 5.114 | Property | Kankakee Fairfield Inn | 182,000 | |||||||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | 177,563 | |||||||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | 173,125 | |||||||||||
| 5.117 | Property | Lima Fairfield Inn | 173,125 | |||||||||||
| 5.118 | Property | Owatonna Country Inn & Suites | 168,688 | |||||||||||
| 5.119 | Property | Saginaw Fairfield Inn | 164,250 | |||||||||||
| 5.120 | Property | Youngstown Hampton Inn | 164,250 | |||||||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | 159,813 | |||||||||||
| 5.122 | Property | Middletown Fairfield Inn | 150,938 | |||||||||||
| 5.123 | Property | Mishawaka Best Western Plus | 150,938 | |||||||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | 150,938 | |||||||||||
| 5.125 | Property | Stafford Hampton Inn | 146,500 | |||||||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 142,063 | |||||||||||
| 5.127 | Property | Saginaw Comfort Suites | 142,063 | |||||||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | 141,438 | |||||||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | 137,625 | |||||||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 137,625 | |||||||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 137,625 | |||||||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 137,625 | |||||||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | 137,625 | |||||||||||
| 5.134 | Property | Topeka Fairfield Inn | 133,125 | |||||||||||
| 5.135 | Property | Lincoln Comfort Suites | 106,500 | |||||||||||
| 5.136 | Property | Wichita Comfort Inn | 93,188 |
A-1-8
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Allocated Cut-off Date Loan Amount ($) | % 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 ($) | Amortization Type |
| 5.137 | Property | Bloomington Comfort Suites | 88,750 | |||||||||||
| 5.138 | Property | Grand Forks Fairfield Inn | 84,313 | |||||||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | 47,500,000 | 4.7% | 47,500,000 | 4.37900% | 0.01452% | 4.36448% | 175,742.85 | 2,108,914.20 | 545,357.82 | 6,544,293.84 | Interest Only |
| 6.01 | Property | Cabela's Rogers | 5,044,895 | |||||||||||
| 6.02 | Property | Cabela's Lone Tree | 4,289,379 | |||||||||||
| 6.03 | Property | Bass Pro San Antonio | 4,191,893 | |||||||||||
| 6.04 | Property | Cabela's Allen | 4,118,779 | |||||||||||
| 6.05 | Property | Cabela's Lehi | 3,753,207 | |||||||||||
| 6.06 | Property | Bass Pro Tampa | 3,533,864 | |||||||||||
| 6.07 | Property | Cabela's Hammond | 3,168,291 | |||||||||||
| 6.08 | Property | Bass Pro Round Rock | 3,070,806 | |||||||||||
| 6.09 | Property | Cabela's Fort Mill | 2,851,462 | |||||||||||
| 6.10 | Property | Cabela's Wichita | 2,559,005 | |||||||||||
| 6.11 | Property | Cabela's Owatonna | 2,339,661 | |||||||||||
| 6.12 | Property | Cabela's Centerville | 2,169,061 | |||||||||||
| 6.13 | Property | Cabela's Huntsville | 2,022,832 | |||||||||||
| 6.14 | Property | Bass Pro Port St. Lucie | 1,876,603 | |||||||||||
| 6.15 | Property | Cabela's Waco | 1,462,288 | |||||||||||
| 6.16 | Property | Cabela's East Grand Forks | 1,047,973 | |||||||||||
| 7 | Loan | 20 | Loma Linda | 47,500,000 | 4.7% | 47,500,000 | 3.59000% | 0.01452% | 3.57548% | 144,077.84 | 1,728,934.08 | 242,657.41 | 2,911,888.92 | Interest Only |
| 8 | Loan | 15, 21, 22 | Olympic Tower | 44,000,000 | 4.3% | 44,000,000 | 3.95394737% | 0.01327% | 3.94067737% | 146,991.65 | 1,763,899.80 | 1,894,187.91 | 22,730,254.92 | Interest Only |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 41,250,000 | 4.0% | 36,071,623 | 4.46300% | 0.02452% | 4.43848% | 208,101.81 | 2,497,221.72 | Interest Only, Then Amortizing | ||
| 10 | Loan | 14, 25 | Westin Palo Alto | 40,000,000 | 3.9% | 36,737,716 | 4.73600% | 0.02202% | 4.71398% | 208,321.52 | 2,499,858.24 | 223,945.64 | 2,687,347.68 | Interest Only, Then Amortizing |
| 11 | Loan | 26, 27 | Inn at the Market | 35,000,000 | 3.4% | 32,102,618 | 4.64800% | 0.01452% | 4.63348% | 180,430.93 | 2,165,171.16 | Interest Only, Then Amortizing | ||
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 33,770,000 | 3.3% | 33,770,000 | 4.45000% | 0.01952% | 4.43048% | 126,969.73 | 1,523,636.76 | 617,290.20 | 7,407,482.40 | Interest Only |
| 12.01 | Property | RXR Plaza | 20,105,049 | |||||||||||
| 12.02 | Property | Omni | 13,664,951 | |||||||||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 33,750,000 | 3.3% | 33,750,000 | 4.30700% | 0.01452% | 4.29248% | 122,816.80 | 1,473,801.60 | 257,460.40 | 3,089,524.80 | Interest Only |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | 30,500,000 | 3.0% | 30,500,000 | 4.16850% | 0.01452% | 4.15398% | 107,420.89 | 1,289,050.68 | 144,401.86 | 1,732,822.32 | Interest Only |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | 28,400,000 | 2.8% | 28,400,000 | 4.35900% | 0.01452% | 4.34448% | 104,595.82 | 1,255,149.84 | 156,893.73 | 1,882,724.76 | Interest Only |
| 15.01 | Property | Cabela's Prairie du Chien | 10,560,000 | |||||||||||
| 15.02 | Property | Cabela's Triadelphia | 9,960,000 | |||||||||||
| 15.03 | Property | Cabela's Tooele | 7,880,000 | |||||||||||
| 16 | Loan | 34 | One Allen Center | 22,700,000 | 2.2% | 21,955,396 | 4.32100% | 0.04452% | 4.27648% | 112,615.91 | 1,351,390.92 | Interest Only, Then Amortizing | ||
| 17 | Loan | 35 | Waxahachie Marketplace | 21,750,000 | 2.1% | 19,977,467 | 4.73550% | 0.01452% | 4.72098% | 113,268.28 | 1,359,219.36 | Interest Only, Then Amortizing | ||
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 20,650,000 | 2.0% | 18,932,465 | 4.62100% | 0.01452% | 4.60648% | 106,120.38 | 1,273,444.56 | Interest Only, Then Amortizing | ||
| 18.01 | Property | Space Mart State College PA | 8,153,873 | |||||||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | 6,479,750 | |||||||||||
| 18.03 | Property | Space Mart Hatfield PA | 6,016,377 | |||||||||||
| 19 | Loan | 14, 20 | Shops at Boardman | 19,600,000 | 1.9% | 16,821,090 | 4.68050% | 0.05452% | 4.62598% | 101,423.42 | 1,217,081.04 | 119,017.27 | 1,428,207.24 | Interest Only, Then Amortizing |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 18,700,000 | 1.8% | 17,160,885 | 4.68100% | 0.01452% | 4.66648% | 96,771.83 | 1,161,261.96 | Interest Only, Then Amortizing | ||
| 20.01 | Property | Space Mart Sicklerville NJ | 7,695,166 | |||||||||||
| 20.02 | Property | Space Mart Souderton PA | 5,976,828 | |||||||||||
| 20.03 | Property | Space Mart Blackwood NJ | 5,028,006 | |||||||||||
| 21 | Loan | Colonia Verde | 17,800,000 | 1.7% | 16,055,134 | 4.87200% | 0.04452% | 4.82748% | 94,166.65 | 1,129,999.80 | Interest Only, Then Amortizing | |||
| 22 | Loan | 1301 University Avenue | 16,444,538 | 1.6% | 13,552,268 | 4.97200% | 0.01452% | 4.95748% | 88,293.43 | 1,059,521.16 | Amortizing | |||
| 23 | Loan | Heritage Marketplace | 15,750,000 | 1.5% | 14,148,960 | 4.65900% | 0.04202% | 4.61698% | 81,297.78 | 975,573.36 | Interest Only, Then Amortizing | |||
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 15,000,000 | 1.5% | 15,000,000 | 4.94350% | 0.01452% | 4.92898% | 62,652.00 | 751,824.00 | 104,419.99 | 1,253,039.88 | Interest Only |
| 25 | Loan | Champions of the West | 14,250,000 | 1.4% | 14,250,000 | 4.00000% | 0.01452% | 3.98548% | 48,159.72 | 577,916.64 | Interest Only | |||
| 26 | Loan | Goodfriend Self Storage | 13,400,000 | 1.3% | 11,512,240 | 4.72350% | 0.01452% | 4.70898% | 69,686.86 | 836,242.32 | Interest Only, Then Amortizing | |||
| 27 | Loan | Michaels Plaza | 13,300,000 | 1.3% | 13,300,000 | 4.30900% | 0.01452% | 4.29448% | 48,421.39 | 581,056.68 | Interest Only | |||
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 12,650,000 | 1.2% | 11,608,833 | 4.68100% | 0.01452% | 4.66648% | 65,463.30 | 785,559.60 | Interest Only, Then Amortizing | ||
| 28.01 | Property | Space Mart Midlothian VA | 6,492,132 | |||||||||||
| 28.02 | Property | Space Mart Richmond VA | 6,157,868 | |||||||||||
| 29 | Loan | Shops of Grand Canyon | 12,500,000 | 1.2% | 10,589,406 | 4.20100% | 0.05452% | 4.14648% | 61,134.44 | 733,613.28 | Interest Only, Then Amortizing | |||
| 30 | Loan | Darmstadt Crossing | 9,687,848 | 0.9% | 7,780,707 | 4.27510% | 0.05452% | 4.22058% | 47,860.81 | 574,329.72 | Amortizing | |||
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 7,350,000 | 0.7% | 6,148,457 | 4.68800% | 0.01452% | 4.67348% | 38,066.88 | 456,802.56 | Interest Only, Then Amortizing | ||
| 32 | Loan | Eliot Street Center | 7,200,000 | 0.7% | 6,211,590 | 4.88500% | 0.06202% | 4.82298% | 38,146.71 | 457,760.52 | Interest Only, Then Amortizing | |||
| 33 | Loan | 42, 43 | Cash Wise Center | 6,570,000 | 0.6% | 6,025,811 | 4.64300% | 0.07452% | 4.56848% | 33,849.78 | 406,197.36 | Interest Only, Then Amortizing | ||
| 34 | Loan | Ocoee Crossing | 6,500,000 | 0.6% | 5,540,559 | 4.42550% | 0.06202% | 4.36348% | 32,647.44 | 391,769.28 | Interest Only, Then Amortizing | |||
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 6,250,000 | 0.6% | 3,919,189 | 4.88300% | 0.05452% | 4.82848% | 40,844.35 | 490,132.20 | Amortizing | ||
| 36 | Loan | Albertsons Henderson | 5,170,000 | 0.5% | 5,170,000 | 4.38975% | 0.05452% | 4.33523% | 19,175.18 | 230,102.16 | Interest Only |
A-1-9
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | 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 | Worldwide Plaza | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/18/2017 | 6 | 12/6/2017 | 11/6/2027 | 11/6/2027 | No | ||
| 2 | Loan | 10 | Residence Inn Anaheim | Actual/360 | 3 | 12 | 9 | 120 | 117 | 360 | 360 | 8/3/2017 | 6 | 9/6/2017 | 8/6/2018 | 9/6/2018 | 8/6/2027 | No | |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/23/2017 | 6 | 12/6/2017 | 11/6/2027 | 11/6/2027 | No | ||
| 3.01 | Property | Main & Redhill | |||||||||||||||||
| 3.02 | Property | Two Venture | |||||||||||||||||
| 3.03 | Property | Pacific Park Business Center | |||||||||||||||||
| 3.04 | Property | One Venture | |||||||||||||||||
| 4 | Loan | Life Time Fitness Portfolio | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 10/2/2017 | 6 | 11/6/2017 | 10/6/2022 | 11/6/2022 | 10/6/2027 | No | ||
| 4.01 | Property | Life Time Fitness Folsom | |||||||||||||||||
| 4.02 | Property | Life Time Fitness Fort Washington | |||||||||||||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | Actual/360 | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 9/22/2017 | 6 | 11/6/2017 | 10/5/2022 | 10/5/2022 | No | ||
| 5.001 | Property | Hilton Garden Inn Glastonbury | |||||||||||||||||
| 5.002 | Property | Sheraton Hotel Woodbury | |||||||||||||||||
| 5.003 | Property | DoubleTree Holland | |||||||||||||||||
| 5.004 | Property | Lexington Residence Inn | |||||||||||||||||
| 5.005 | Property | Residence Inn Mystic Groton | |||||||||||||||||
| 5.006 | Property | Lexington Courtyard | |||||||||||||||||
| 5.007 | Property | Residence Inn Baton Rouge | |||||||||||||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | |||||||||||||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | |||||||||||||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | |||||||||||||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | |||||||||||||||||
| 5.012 | Property | Bismarck Residence Inn | |||||||||||||||||
| 5.013 | Property | Residence Inn Southington | |||||||||||||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | |||||||||||||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | |||||||||||||||||
| 5.016 | Property | TownePlace Suites Pocatello | |||||||||||||||||
| 5.017 | Property | Rockford Residence Inn | |||||||||||||||||
| 5.018 | Property | Residence Inn Danbury | |||||||||||||||||
| 5.019 | Property | Westminster Hampton Inn | |||||||||||||||||
| 5.020 | Property | Appleton Residence Inn | |||||||||||||||||
| 5.021 | Property | Quantico Courtyard | |||||||||||||||||
| 5.022 | Property | El Paso Staybridge Suites | |||||||||||||||||
| 5.023 | Property | Fargo Residence Inn | |||||||||||||||||
| 5.024 | Property | Langhorne SpringHill Suites | |||||||||||||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | |||||||||||||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | |||||||||||||||||
| 5.027 | Property | Residence Inn Albuquerque | |||||||||||||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | |||||||||||||||||
| 5.029 | Property | Residence Inn Monroe | |||||||||||||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | |||||||||||||||||
| 5.031 | Property | Amarillo Residence Inn | |||||||||||||||||
| 5.032 | Property | TownePlace Suites Scranton | |||||||||||||||||
| 5.033 | Property | SpringHill Suites Waterford | |||||||||||||||||
| 5.034 | Property | Madison Residence Inn | |||||||||||||||||
| 5.035 | Property | Peoria, IL Residence Inn | |||||||||||||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | |||||||||||||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | |||||||||||||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | |||||||||||||||||
| 5.039 | Property | St. Joseph Hampton Inn | |||||||||||||||||
| 5.040 | Property | Burnsville Hampton Inn | |||||||||||||||||
| 5.041 | Property | Peoria, IL Courtyard | |||||||||||||||||
| 5.042 | Property | Champaign Courtyard | |||||||||||||||||
| 5.043 | Property | Springfield Courtyard | |||||||||||||||||
| 5.044 | Property | Akron Courtyard | |||||||||||||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | |||||||||||||||||
| 5.046 | Property | Memphis SpringHill Suites | |||||||||||||||||
| 5.047 | Property | Tinley Park Hampton Inn | |||||||||||||||||
| 5.048 | Property | Phoenix TownePlace Suites | |||||||||||||||||
| 5.049 | Property | Woodbury Hampton Inn | |||||||||||||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | |||||||||||||||||
| 5.051 | Property | Wichita Falls Hampton Inn | |||||||||||||||||
| 5.052 | Property | Zanesville Hampton Inn | |||||||||||||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | |||||||||||||||||
| 5.054 | Property | Lubbock Hampton Inn | |||||||||||||||||
| 5.055 | Property | Phoenix SpringHill Suites | |||||||||||||||||
| 5.056 | Property | Lewisville Residence Inn | |||||||||||||||||
| 5.057 | Property | Battle Creek Hampton Inn | |||||||||||||||||
| 5.058 | Property | Courtyard Scranton | |||||||||||||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | |||||||||||||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | |||||||||||||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites |
A-1-10
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date |
| 5.062 | Property | Corpus Christi Residence Inn | |||||||||||||||||
| 5.063 | Property | Columbus Homewood Suites | |||||||||||||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | |||||||||||||||||
| 5.065 | Property | Residence Inn Fort Smith | |||||||||||||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | |||||||||||||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | |||||||||||||||||
| 5.068 | Property | Topeka Residence Inn | |||||||||||||||||
| 5.069 | Property | Bedford TownePlace Suites | |||||||||||||||||
| 5.070 | Property | Wichita Hampton Inn | |||||||||||||||||
| 5.071 | Property | Holiday Inn Express Malvern | |||||||||||||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | |||||||||||||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | |||||||||||||||||
| 5.074 | Property | Dallas Homewood Suites | |||||||||||||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | |||||||||||||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | |||||||||||||||||
| 5.077 | Property | Willowbrook Homewood Suites | |||||||||||||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | |||||||||||||||||
| 5.079 | Property | Mansfield Hampton Inn | |||||||||||||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | |||||||||||||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | |||||||||||||||||
| 5.082 | Property | Abilene Hampton Inn | |||||||||||||||||
| 5.083 | Property | Akron Hampton Inn | |||||||||||||||||
| 5.084 | Property | Fort Worth Hampton Inn | |||||||||||||||||
| 5.085 | Property | Bloomington Courtyard | |||||||||||||||||
| 5.086 | Property | Fargo Comfort Suites | |||||||||||||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | |||||||||||||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | |||||||||||||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | |||||||||||||||||
| 5.090 | Property | Findlay Hampton Inn | |||||||||||||||||
| 5.091 | Property | Forsyth Fairfield Inn | |||||||||||||||||
| 5.092 | Property | Muncie Fairfield Inn | |||||||||||||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | |||||||||||||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | |||||||||||||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | |||||||||||||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | |||||||||||||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | |||||||||||||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | |||||||||||||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | |||||||||||||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | |||||||||||||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | |||||||||||||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | |||||||||||||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | |||||||||||||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | |||||||||||||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | |||||||||||||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | |||||||||||||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | |||||||||||||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | |||||||||||||||||
| 5.109 | Property | San Angelo Hampton Inn | |||||||||||||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | |||||||||||||||||
| 5.111 | Property | Willowbrook Hampton Inn | |||||||||||||||||
| 5.112 | Property | Toledo Country Inn & Suites | |||||||||||||||||
| 5.113 | Property | Dubuque Fairfield Inn | |||||||||||||||||
| 5.114 | Property | Kankakee Fairfield Inn | |||||||||||||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | |||||||||||||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | |||||||||||||||||
| 5.117 | Property | Lima Fairfield Inn | |||||||||||||||||
| 5.118 | Property | Owatonna Country Inn & Suites | |||||||||||||||||
| 5.119 | Property | Saginaw Fairfield Inn | |||||||||||||||||
| 5.120 | Property | Youngstown Hampton Inn | |||||||||||||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | |||||||||||||||||
| 5.122 | Property | Middletown Fairfield Inn | |||||||||||||||||
| 5.123 | Property | Mishawaka Best Western Plus | |||||||||||||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | |||||||||||||||||
| 5.125 | Property | Stafford Hampton Inn | |||||||||||||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | |||||||||||||||||
| 5.127 | Property | Saginaw Comfort Suites | |||||||||||||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | |||||||||||||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | |||||||||||||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | |||||||||||||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | |||||||||||||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | |||||||||||||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | |||||||||||||||||
| 5.134 | Property | Topeka Fairfield Inn | |||||||||||||||||
| 5.135 | Property | Lincoln Comfort Suites | |||||||||||||||||
| 5.136 | Property | Wichita Comfort Inn |
A-1-11
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity (Mos.) | Remaining Term To Maturity (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | Last IO Due Date | First P&I Due Date | Maturity Date | ARD (Yes / No) | Final Maturity Date |
| 5.137 | Property | Bloomington Comfort Suites | |||||||||||||||||
| 5.138 | Property | Grand Forks Fairfield Inn | |||||||||||||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2017 | 6 | 11/6/2017 | 10/6/2027 | 10/6/2027 | No | ||
| 6.01 | Property | Cabela's Rogers | |||||||||||||||||
| 6.02 | Property | Cabela's Lone Tree | |||||||||||||||||
| 6.03 | Property | Bass Pro San Antonio | |||||||||||||||||
| 6.04 | Property | Cabela's Allen | |||||||||||||||||
| 6.05 | Property | Cabela's Lehi | |||||||||||||||||
| 6.06 | Property | Bass Pro Tampa | |||||||||||||||||
| 6.07 | Property | Cabela's Hammond | |||||||||||||||||
| 6.08 | Property | Bass Pro Round Rock | |||||||||||||||||
| 6.09 | Property | Cabela's Fort Mill | |||||||||||||||||
| 6.10 | Property | Cabela's Wichita | |||||||||||||||||
| 6.11 | Property | Cabela's Owatonna | |||||||||||||||||
| 6.12 | Property | Cabela's Centerville | |||||||||||||||||
| 6.13 | Property | Cabela's Huntsville | |||||||||||||||||
| 6.14 | Property | Bass Pro Port St. Lucie | |||||||||||||||||
| 6.15 | Property | Cabela's Waco | �� | ||||||||||||||||
| 6.16 | Property | Cabela's East Grand Forks | |||||||||||||||||
| 7 | Loan | 20 | Loma Linda | Actual/360 | 4 | 120 | 116 | 120 | 116 | 0 | 0 | 6/28/2017 | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | ||
| 8 | Loan | 15, 21, 22 | Olympic Tower | Actual/360 | 6 | 120 | 114 | 120 | 114 | 0 | 0 | 5/1/2017 | 6 | 6/6/2017 | 5/6/2027 | 5/6/2027 | No | ||
| 9 | Loan | 14, 15, 23, 24 | The Triangle | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 10/31/2017 | 6 | 12/6/2017 | 11/6/2020 | 12/6/2020 | 11/6/2027 | No | |
| 10 | Loan | 14, 25 | Westin Palo Alto | Actual/360 | 9 | 60 | 51 | 120 | 111 | 360 | 360 | 1/10/2017 | 6 | 3/6/2017 | 2/6/2022 | 3/6/2022 | 2/6/2027 | No | |
| 11 | Loan | 26, 27 | Inn at the Market | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 10/19/2017 | 6 | 12/6/2017 | 11/6/2022 | 12/6/2022 | 11/6/2027 | No | |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | Actual/360 | 5 | 120 | 115 | 120 | 115 | 0 | 0 | 6/6/2017 | 6 | 7/6/2017 | 6/6/2027 | 6/6/2027 | No | ||
| 12.01 | Property | RXR Plaza | |||||||||||||||||
| 12.02 | Property | Omni | |||||||||||||||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | Actual/360 | 4 | 120 | 116 | 120 | 116 | 0 | 0 | 7/6/2017 | 6 | 8/6/2017 | 7/6/2027 | 7/6/2027 | No | ||
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 7/14/2017 | 6 | 9/6/2017 | 8/6/2027 | 8/6/2027 | No | ||
| 15 | Loan | 18 | Cabela's Industrial Portfolio | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2017 | 6 | 11/6/2017 | 10/6/2027 | 10/6/2027 | No | ||
| 15.01 | Property | Cabela's Prairie du Chien | |||||||||||||||||
| 15.02 | Property | Cabela's Triadelphia | |||||||||||||||||
| 15.03 | Property | Cabela's Tooele | |||||||||||||||||
| 16 | Loan | 34 | One Allen Center | Actual/360 | 1 | 36 | 35 | 60 | 59 | 360 | 360 | 10/3/2017 | 6 | 11/6/2017 | 10/6/2020 | 11/6/2020 | 10/6/2022 | No | |
| 17 | Loan | 35 | Waxahachie Marketplace | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 9/22/2017 | 6 | 11/6/2017 | 10/6/2022 | 11/6/2022 | 10/6/2027 | No | |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 10/30/2017 | 6 | 12/6/2017 | 11/6/2022 | 12/6/2022 | 11/6/2027 | No | |
| 18.01 | Property | Space Mart State College PA | |||||||||||||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | |||||||||||||||||
| 18.03 | Property | Space Mart Hatfield PA | |||||||||||||||||
| 19 | Loan | 14, 20 | Shops at Boardman | Actual/360 | 5 | 24 | 19 | 120 | 115 | 360 | 360 | 6/1/2017 | 6 | 7/6/2017 | 6/6/2019 | 7/6/2019 | 6/6/2027 | No | |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 10/30/2017 | 6 | 12/6/2017 | 11/6/2022 | 12/6/2022 | 11/6/2027 | No | |
| 20.01 | Property | Space Mart Sicklerville NJ | |||||||||||||||||
| 20.02 | Property | Space Mart Souderton PA | |||||||||||||||||
| 20.03 | Property | Space Mart Blackwood NJ | |||||||||||||||||
| 21 | Loan | Colonia Verde | Actual/360 | 0 | 48 | 48 | 120 | 120 | 360 | 360 | 10/25/2017 | 6 | 12/6/2017 | 11/6/2021 | 12/6/2021 | 11/6/2027 | No | ||
| 22 | Loan | 1301 University Avenue | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 8/1/2017 | 6 | 9/6/2017 | 9/6/2017 | 8/6/2027 | No | |||
| 23 | Loan | Heritage Marketplace | Actual/360 | 0 | 48 | 48 | 120 | 120 | 360 | 360 | 10/30/2017 | 6 | 12/6/2017 | 11/6/2021 | 12/6/2021 | 11/6/2027 | No | ||
| 24 | Loan | 9, 14, 38, 39 | Esperanza | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 10/27/2017 | 6 | 12/6/2017 | 11/6/2027 | 11/6/2027 | No | ||
| 25 | Loan | Champions of the West | Actual/360 | 2 | 120 | 118 | 120 | 118 | 0 | 0 | 8/31/2017 | 6 | 10/6/2017 | 9/6/2027 | 9/6/2027 | No | |||
| 26 | Loan | Goodfriend Self Storage | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/12/2017 | 6 | 12/6/2017 | 11/6/2019 | 12/6/2019 | 11/6/2027 | No | ||
| 27 | Loan | Michaels Plaza | Actual/360 | 3 | 120 | 117 | 120 | 117 | 0 | 0 | 8/1/2017 | 6 | 9/6/2017 | 8/6/2027 | 8/6/2027 | No | |||
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 10/30/2017 | 6 | 12/6/2017 | 11/6/2022 | 12/6/2022 | 11/6/2027 | No | |
| 28.01 | Property | Space Mart Midlothian VA | |||||||||||||||||
| 28.02 | Property | Space Mart Richmond VA | |||||||||||||||||
| 29 | Loan | Shops of Grand Canyon | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 8/17/2017 | 6 | 10/6/2017 | 9/6/2019 | 10/6/2019 | 9/6/2027 | No | ||
| 30 | Loan | Darmstadt Crossing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/21/2017 | 6 | 11/6/2017 | 11/6/2017 | 10/6/2027 | No | |||
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 9/29/2017 | 6 | 11/6/2017 | 10/6/2018 | 11/6/2018 | 10/6/2027 | No | |
| 32 | Loan | Eliot Street Center | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/20/2017 | 6 | 12/6/2017 | 11/6/2019 | 12/6/2019 | 11/6/2027 | No | ||
| 33 | Loan | 42, 43 | Cash Wise Center | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 10/5/2017 | 6 | 11/6/2017 | 10/6/2022 | 11/6/2022 | 10/6/2027 | No | |
| 34 | Loan | Ocoee Crossing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 9/12/2017 | 6 | 11/6/2017 | 10/6/2019 | 11/6/2019 | 10/6/2027 | No | ||
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | Actual/360 | 0 | 0 | 0 | 120 | 120 | 240 | 240 | 10/13/2017 | 6 | 12/6/2017 | 12/6/2017 | 11/6/2027 | No | ||
| 36 | Loan | Albertsons Henderson | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/21/2017 | 6 | 11/6/2017 | 10/6/2027 | 10/6/2027 | No |
A-1-12
| GSMS 2017-GS8 Annex A-1 | |||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) |
| 1 | Loan | 8, 9 | Worldwide Plaza | 0 | 0 | Lockout/24_Defeasance/91_0%/5 | 117,970,886 |
| 2 | Loan | 10 | Residence Inn Anaheim | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | N/A |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 4,458,636 |
| 3.01 | Property | Main & Redhill | N/A | ||||
| 3.02 | Property | Two Venture | N/A | ||||
| 3.03 | Property | Pacific Park Business Center | N/A | ||||
| 3.04 | Property | One Venture | N/A | ||||
| 4 | Loan | Life Time Fitness Portfolio | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | |
| 4.01 | Property | Life Time Fitness Folsom | N/A | ||||
| 4.02 | Property | Life Time Fitness Fort Washington | N/A | ||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 0 | 0 | Lockout/12_>YM or 1%/13_Defeasance or >YM or 1%/30_0%/5 | 307,122,244 |
| 5.001 | Property | Hilton Garden Inn Glastonbury | 6,023,704 | ||||
| 5.002 | Property | Sheraton Hotel Woodbury | 6,144,584 | ||||
| 5.003 | Property | DoubleTree Holland | 5,521,927 | ||||
| 5.004 | Property | Lexington Residence Inn | 3,869,492 | ||||
| 5.005 | Property | Residence Inn Mystic Groton | 4,604,496 | ||||
| 5.006 | Property | Lexington Courtyard | 3,862,535 | ||||
| 5.007 | Property | Residence Inn Baton Rouge | 3,275,377 | ||||
| 5.008 | Property | TownePlace Suites Boise Downtown | 3,095,349 | ||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 2,922,636 | ||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 2,465,606 | ||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | 3,443,773 | ||||
| 5.012 | Property | Bismarck Residence Inn | 3,727,723 | ||||
| 5.013 | Property | Residence Inn Southington | 3,826,674 | ||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 4,767,107 | ||||
| 5.015 | Property | Montgomeryville Staybridge Suites | 3,586,300 | ||||
| 5.016 | Property | TownePlace Suites Pocatello | 2,483,091 | ||||
| 5.017 | Property | Rockford Residence Inn | 2,830,396 | ||||
| 5.018 | Property | Residence Inn Danbury | 3,178,646 | ||||
| 5.019 | Property | Westminster Hampton Inn | 2,868,799 | ||||
| 5.020 | Property | Appleton Residence Inn | 2,583,117 | ||||
| 5.021 | Property | Quantico Courtyard | 2,319,920 | ||||
| 5.022 | Property | El Paso Staybridge Suites | 3,890,537 | ||||
| 5.023 | Property | Fargo Residence Inn | 3,195,202 | ||||
| 5.024 | Property | Langhorne SpringHill Suites | 3,226,741 | ||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 2,535,962 | ||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 3,333,677 | ||||
| 5.027 | Property | Residence Inn Albuquerque | 2,647,706 | ||||
| 5.028 | Property | Residence Inn Kansas City Olathe | 2,700,805 | ||||
| 5.029 | Property | Residence Inn Monroe | 2,463,630 | ||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 2,655,629 | ||||
| 5.031 | Property | Amarillo Residence Inn | 2,663,994 | ||||
| 5.032 | Property | TownePlace Suites Scranton | 3,021,134 | ||||
| 5.033 | Property | SpringHill Suites Waterford | 2,709,449 | ||||
| 5.034 | Property | Madison Residence Inn | 2,228,534 | ||||
| 5.035 | Property | Peoria, IL Residence Inn | 2,375,412 | ||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 1,658,745 | ||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 2,399,511 | ||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 1,982,399 | ||||
| 5.039 | Property | St. Joseph Hampton Inn | 1,923,935 | ||||
| 5.040 | Property | Burnsville Hampton Inn | 2,071,990 | ||||
| 5.041 | Property | Peoria, IL Courtyard | 2,327,867 | ||||
| 5.042 | Property | Champaign Courtyard | 2,355,588 | ||||
| 5.043 | Property | Springfield Courtyard | 2,512,483 | ||||
| 5.044 | Property | Akron Courtyard | 2,945,799 | ||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 3,318,838 | ||||
| 5.046 | Property | Memphis SpringHill Suites | 2,267,231 | ||||
| 5.047 | Property | Tinley Park Hampton Inn | 1,975,229 | ||||
| 5.048 | Property | Phoenix TownePlace Suites | 1,704,923 | ||||
| 5.049 | Property | Woodbury Hampton Inn | 2,194,547 | ||||
| 5.050 | Property | Colorado Springs Fairfield Inn | 1,290,245 | ||||
| 5.051 | Property | Wichita Falls Hampton Inn | 2,265,966 | ||||
| 5.052 | Property | Zanesville Hampton Inn | 1,977,879 | ||||
| 5.053 | Property | Holland Fairfield Inn & Suites | 1,752,975 | ||||
| 5.054 | Property | Lubbock Hampton Inn | 3,050,120 | ||||
| 5.055 | Property | Phoenix SpringHill Suites | 1,877,354 | ||||
| 5.056 | Property | Lewisville Residence Inn | 2,250,660 | ||||
| 5.057 | Property | Battle Creek Hampton Inn | 1,976,574 | ||||
| 5.058 | Property | Courtyard Scranton | 2,988,160 | ||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | 1,650,520 | ||||
| 5.060 | Property | Branson Fairfield Inn & Suites | 1,736,390 | ||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | 1,746,723 | ||||
A-1-13
| GSMS 2017-GS8 Annex A-1 | |||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) |
| 5.062 | Property | Corpus Christi Residence Inn | 2,512,090 | ||||
| 5.063 | Property | Columbus Homewood Suites | 2,163,094 | ||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 2,628,780 | ||||
| 5.065 | Property | Residence Inn Fort Smith | 2,062,413 | ||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 1,569,217 | ||||
| 5.067 | Property | Plano Fairfield Inn & Suites | 2,374,400 | ||||
| 5.068 | Property | Topeka Residence Inn | 2,033,810 | ||||
| 5.069 | Property | Bedford TownePlace Suites | 1,674,842 | ||||
| 5.070 | Property | Wichita Hampton Inn | 2,041,172 | ||||
| 5.071 | Property | Holiday Inn Express Malvern | 1,999,217 | ||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | 2,269,905 | ||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 1,836,185 | ||||
| 5.074 | Property | Dallas Homewood Suites | 2,512,451 | ||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 1,510,483 | ||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 1,561,955 | ||||
| 5.077 | Property | Willowbrook Homewood Suites | 3,420,442 | ||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | 1,824,575 | ||||
| 5.079 | Property | Mansfield Hampton Inn | 1,650,892 | ||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 1,653,974 | ||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 1,445,665 | ||||
| 5.082 | Property | Abilene Hampton Inn | 1,810,079 | ||||
| 5.083 | Property | Akron Hampton Inn | 2,161,900 | ||||
| 5.084 | Property | Fort Worth Hampton Inn | 1,692,141 | ||||
| 5.085 | Property | Bloomington Courtyard | 2,173,353 | ||||
| 5.086 | Property | Fargo Comfort Suites | 2,195,469 | ||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | 1,554,330 | ||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 1,455,446 | ||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | 1,535,876 | ||||
| 5.090 | Property | Findlay Hampton Inn | 1,896,014 | ||||
| 5.091 | Property | Forsyth Fairfield Inn | 1,895,954 | ||||
| 5.092 | Property | Muncie Fairfield Inn | 1,495,803 | ||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 1,950,845 | ||||
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | 1,087,327 | ||||
| 5.095 | Property | Norman Fairfield Inn & Suites | 1,806,424 | ||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 1,663,070 | ||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 1,730,065 | ||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 1,320,567 | ||||
| 5.099 | Property | Waco Fairfield Inn & Suites | 1,286,546 | ||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | 1,519,563 | ||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 2,666,480 | ||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 1,531,880 | ||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | 1,914,365 | ||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 1,176,113 | ||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | 1,595,622 | ||||
| 5.106 | Property | Billings Fairfield Inn & Suites | 1,787,292 | ||||
| 5.107 | Property | Peru Fairfield Inn & Suites | 1,342,491 | ||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 1,928,379 | ||||
| 5.109 | Property | San Angelo Hampton Inn | 3,181,165 | ||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 1,730,482 | ||||
| 5.111 | Property | Willowbrook Hampton Inn | 2,813,050 | ||||
| 5.112 | Property | Toledo Country Inn & Suites | 1,344,881 | ||||
| 5.113 | Property | Dubuque Fairfield Inn | 1,194,775 | ||||
| 5.114 | Property | Kankakee Fairfield Inn | 1,426,997 | ||||
| 5.115 | Property | Canton Fairfield Inn & Suites | 2,123,671 | ||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | 2,562,297 | ||||
| 5.117 | Property | Lima Fairfield Inn | 1,312,759 | ||||
| 5.118 | Property | Owatonna Country Inn & Suites | 1,152,125 | ||||
| 5.119 | Property | Saginaw Fairfield Inn | 1,372,895 | ||||
| 5.120 | Property | Youngstown Hampton Inn | 1,707,146 | ||||
| 5.121 | Property | Longview Fairfield Inn & Suites | 1,452,979 | ||||
| 5.122 | Property | Middletown Fairfield Inn | 1,035,182 | ||||
| 5.123 | Property | Mishawaka Best Western Plus | 1,022,332 | ||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | 1,316,043 | ||||
| 5.125 | Property | Stafford Hampton Inn | 2,265,687 | ||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 1,213,574 | ||||
| 5.127 | Property | Saginaw Comfort Suites | 1,225,356 | ||||
| 5.128 | Property | Humble Fairfield Inn & Suites | 1,745,996 | ||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | 1,575,133 | ||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 1,703,332 | ||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 1,697,031 | ||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 1,509,224 | ||||
| 5.133 | Property | Temple Fairfield Inn & Suites | 1,204,673 | ||||
| 5.134 | Property | Topeka Fairfield Inn | 1,334,153 | ||||
| 5.135 | Property | Lincoln Comfort Suites | 1,077,918 | ||||
| 5.136 | Property | Wichita Comfort Inn | 1,177,357 | ||||
A-1-14
| GSMS 2017-GS8 Annex A-1 | |||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Grace Period- Late Fee | Grace Period- Default | Prepayment Provision (3) | 2014 EGI ($) |
| 5.137 | Property | Bloomington Comfort Suites | 1,141,607 | ||||
| 5.138 | Property | Grand Forks Fairfield Inn | 1,331,156 | ||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | 10 days grace, two times during the term of the loan, other than the payment due on the Maturity Date | 0 | Lockout/24_>YM or 1%/1_Defeasance or >YM or 1%/88_0%/7 | N/A |
| 6.01 | Property | Cabela’s Rogers | N/A | ||||
| 6.02 | Property | Cabela’s Lone Tree | N/A | ||||
| 6.03 | Property | Bass Pro San Antonio | N/A | ||||
| 6.04 | Property | Cabela’s Allen | N/A | ||||
| 6.05 | Property | Cabela’s Lehi | N/A | ||||
| 6.06 | Property | Bass Pro Tampa | N/A | ||||
| 6.07 | Property | Cabela’s Hammond | N/A | ||||
| 6.08 | Property | Bass Pro Round Rock | N/A | ||||
| 6.09 | Property | Cabela’s Fort Mill | N/A | ||||
| 6.10 | Property | Cabela’s Wichita | N/A | ||||
| 6.11 | Property | Cabela’s Owatonna | N/A | ||||
| 6.12 | Property | Cabela’s Centerville | N/A | ||||
| 6.13 | Property | Cabela’s Huntsville | N/A | ||||
| 6.14 | Property | Bass Pro Port St. Lucie | N/A | ||||
| 6.15 | Property | Cabela’s Waco | N/A | ||||
| 6.16 | Property | Cabela’s East Grand Forks | N/A | ||||
| 7 | Loan | 20 | Loma Linda | 0 | 0 | Lockout/28_Defeasance/87_0%/5 | N/A |
| 8 | Loan | 15, 21, 22 | Olympic Tower | 3 days grace, once per trailing 12-month period | 0 | Lockout/30_Defeasance/83_0%/7 | 71,105,293 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 5,766,162 |
| 10 | Loan | 14, 25 | Westin Palo Alto | 0 | 0 | Lockout/33_Defeasance/83_0%/4 | 20,714,492 |
| 11 | Loan | 26, 27 | Inn at the Market | 0 | 0 | Lockout/11_>YM or 1%/104_0%/5 | 6,565,437 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 5 days grace, once per calendar year | 0 | Lockout/29_Defeasance/84_0%/7 | 50,093,967 |
| 12.01 | Property | RXR Plaza | 30,169,556 | ||||
| 12.02 | Property | Omni | 19,924,411 | ||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 0 | 0 | Lockout/28_Defeasance/87_0%/5 | 2,527,835 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | 0 | 0 | Lockout/11_>YM or 1%/104_0%/5 | N/A |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | 10 days grace, twice during the term of the loan | 0 | Lockout/24_>YM or 1%/1_Defeasance or >YM or 1%/88_0%/7 | N/A |
| 15.01 | Property | Cabela’s Prairie du Chien | N/A | ||||
| 15.02 | Property | Cabela’s Triadelphia | N/A | ||||
| 15.03 | Property | Cabela’s Tooele | N/A | ||||
| 16 | Loan | 34 | One Allen Center | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A |
| 17 | Loan | 35 | Waxahachie Marketplace | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,312,953 |
| 18.01 | Property | Space Mart State College PA | 1,059,611 | ||||
| 18.02 | Property | Space Mart Mechanicsburg PA | 569,472 | ||||
| 18.03 | Property | Space Mart Hatfield PA | 683,870 | ||||
| 19 | Loan | 14, 20 | 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/29_Defeasance/86_0%/5 | 5,467,450 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,017,242 |
| 20.01 | Property | Space Mart Sicklerville NJ | 803,005 | ||||
| 20.02 | Property | Space Mart Souderton PA | 633,307 | ||||
| 20.03 | Property | Space Mart Blackwood NJ | 580,930 | ||||
| 21 | Loan | Colonia Verde | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | |
| 22 | Loan | 1301 University Avenue | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 2,131,478 | |
| 23 | Loan | Heritage Marketplace | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 17,007,332 |
| 25 | Loan | Champions of the West | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,850,721 | |
| 26 | Loan | Goodfriend Self Storage | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 133,028 | |
| 27 | Loan | Michaels Plaza | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 1,583,864 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,395,423 |
| 28.01 | Property | Space Mart Midlothian VA | 718,576 | ||||
| 28.02 | Property | Space Mart Richmond VA | 676,847 | ||||
| 29 | Loan | Shops of Grand Canyon | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,268,500 | |
| 30 | Loan | Darmstadt Crossing | 0 | 0 | Lockout/25_>YM or 1%/91_0%/4 | N/A | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 0 | 0 | Lockout/11_>YM or 1%/14_Defeasance or >YM or 1%/91_0%/4 | N/A |
| 32 | Loan | Eliot Street Center | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | |
| 33 | Loan | 42, 43 | Cash Wise Center | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 937,283 |
| 34 | Loan | Ocoee Crossing | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 873,190 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | N/A |
| 36 | Loan | Albertsons Henderson | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | |
A-1-15
| GSMS 2017-GS8 Annex A-1 | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | 2014 Expenses ($) | 2014 NOI ($) | 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 | Worldwide Plaza | 49,895,080 | 68,075,807 | 124,125,445 | 51,403,142 | 72,722,303 | 135,449,920 | 52,275,875 | 83,174,046 | 133,945,503 | 52,948,250 | 80,997,253 |
| 2 | Loan | 10 | Residence Inn Anaheim | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 20,462,860 | 10,476,189 | 9,986,671 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 1,393,304 | 3,065,332 | 4,778,536 | 1,397,087 | 3,381,449 | 8,838,984 | 2,110,250 | 6,728,734 | 8,916,829 | 2,291,856 | 6,624,973 |
| 3.01 | Property | Main & Redhill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 3.02 | Property | Two Venture | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 3.03 | Property | Pacific Park Business Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 3.04 | Property | One Venture | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 4 | Loan | Life Time Fitness Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 4.01 | Property | Life Time Fitness Folsom | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 4.02 | Property | Life Time Fitness Fort Washington | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 207,462,919 | 99,659,326 | 317,866,796 | 214,218,209 | 103,648,588 | 319,541,704 | 218,720,729 | 100,820,975 | 319,793,026 | 219,675,374 | 100,117,652 |
| 5.001 | Property | Hilton Garden Inn Glastonbury | 3,877,139 | 2,146,565 | 6,266,824 | 4,159,340 | 2,107,484 | 7,159,349 | 4,512,168 | 2,647,182 | 7,358,894 | 4,619,307 | 2,739,587 | |
| 5.002 | Property | Sheraton Hotel Woodbury | 4,085,458 | 2,059,127 | 6,548,909 | 4,420,942 | 2,127,967 | 7,262,744 | 4,941,231 | 2,321,513 | 7,261,788 | 4,991,998 | 2,269,790 | |
| 5.003 | Property | DoubleTree Holland | 3,883,729 | 1,638,198 | 5,934,787 | 4,024,464 | 1,910,323 | 5,900,323 | 4,158,697 | 1,741,625 | 5,932,654 | 4,238,090 | 1,694,563 | |
| 5.004 | Property | Lexington Residence Inn | 2,266,920 | 1,602,572 | 4,001,337 | 2,311,811 | 1,689,527 | 3,870,781 | 2,285,253 | 1,585,528 | 3,998,381 | 2,350,516 | 1,647,865 | |
| 5.005 | Property | Residence Inn Mystic Groton | 2,788,326 | 1,816,170 | 4,929,747 | 2,978,712 | 1,951,035 | 4,877,583 | 3,084,969 | 1,792,614 | 5,146,783 | 3,241,524 | 1,905,259 | |
| 5.006 | Property | Lexington Courtyard | 2,291,377 | 1,571,159 | 4,155,489 | 2,389,394 | 1,766,096 | 3,894,727 | 2,347,043 | 1,547,685 | 3,953,076 | 2,362,647 | 1,590,428 | |
| 5.007 | Property | Residence Inn Baton Rouge | 1,848,247 | 1,427,130 | 3,501,868 | 1,964,153 | 1,537,715 | 3,846,842 | 2,080,039 | 1,766,802 | 3,965,847 | 2,097,188 | 1,868,659 | |
| 5.008 | Property | TownePlace Suites Boise Downtown | 1,772,153 | 1,323,196 | 3,487,658 | 1,903,381 | 1,584,277 | 3,590,188 | 1,955,097 | 1,635,091 | 3,726,255 | 2,048,081 | 1,678,174 | |
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 2,156,232 | 766,404 | 3,790,408 | 2,556,452 | 1,233,955 | 4,123,750 | 2,808,432 | 1,315,317 | 4,126,176 | 2,934,432 | 1,191,744 | |
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 1,461,777 | 1,003,829 | 2,818,937 | 1,587,941 | 1,230,996 | 2,914,397 | 1,631,519 | 1,282,878 | 3,242,764 | 1,698,827 | 1,543,937 | |
| 5.011 | Property | Kalamazoo-Portage Courtyard | 2,261,705 | 1,182,068 | 3,556,450 | 2,229,950 | 1,326,500 | 3,632,427 | 2,169,011 | 1,463,416 | 3,641,503 | 2,122,905 | 1,518,598 | |
| 5.012 | Property | Bismarck Residence Inn | 1,929,938 | 1,797,785 | 3,563,404 | 1,997,869 | 1,565,535 | 3,485,729 | 1,912,729 | 1,573,000 | 3,530,516 | 1,872,182 | 1,658,333 | |
| 5.013 | Property | Residence Inn Southington | 2,205,630 | 1,621,044 | 3,846,531 | 2,244,789 | 1,601,742 | 3,756,635 | 2,319,950 | 1,436,685 | 3,929,975 | 2,435,025 | 1,494,950 | |
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 3,012,001 | 1,755,105 | 4,875,316 | 3,025,276 | 1,850,040 | 5,099,183 | 3,188,454 | 1,910,729 | 4,842,534 | 3,147,616 | 1,694,918 | |
| 5.015 | Property | Montgomeryville Staybridge Suites | 2,201,364 | 1,384,936 | 3,871,460 | 2,338,791 | 1,532,669 | 3,953,386 | 2,431,146 | 1,522,240 | 3,962,237 | 2,453,484 | 1,508,754 | |
| 5.016 | Property | TownePlace Suites Pocatello | 1,453,463 | 1,029,628 | 2,728,290 | 1,595,403 | 1,132,886 | 2,945,360 | 1,630,432 | 1,314,928 | 3,067,616 | 1,670,997 | 1,396,618 | |
| 5.017 | Property | Rockford Residence Inn | 1,919,873 | 910,523 | 2,971,563 | 1,864,634 | 1,106,929 | 3,305,418 | 1,997,760 | 1,307,658 | 3,764,931 | 2,067,603 | 1,697,328 | |
| 5.018 | Property | Residence Inn Danbury | 1,930,080 | 1,248,566 | 3,298,326 | 2,004,853 | 1,293,473 | 3,517,839 | 2,170,361 | 1,347,478 | 3,516,896 | 2,168,747 | 1,348,149 | |
| 5.019 | Property | Westminster Hampton Inn | 1,866,121 | 1,002,678 | 3,045,957 | 1,940,931 | 1,105,025 | 3,356,469 | 1,951,709 | 1,404,759 | 3,373,439 | 1,942,749 | 1,430,690 | |
| 5.020 | Property | Appleton Residence Inn | 1,593,268 | 989,849 | 2,753,010 | 1,658,040 | 1,094,970 | 3,080,299 | 1,730,373 | 1,349,926 | 3,123,122 | 1,724,749 | 1,398,374 | |
| 5.021 | Property | Quantico Courtyard | 1,852,309 | 467,611 | 2,978,871 | 2,015,041 | 963,830 | 3,215,438 | 2,137,281 | 1,078,157 | 3,215,857 | 2,071,714 | 1,144,142 | |
| 5.022 | Property | El Paso Staybridge Suites | 2,668,202 | 1,222,335 | 4,086,848 | 2,742,246 | 1,344,603 | 4,180,128 | 2,769,017 | 1,411,111 | 4,116,771 | 2,759,060 | 1,357,711 | |
| 5.023 | Property | Fargo Residence Inn | 1,968,430 | 1,226,773 | 3,081,743 | 1,985,240 | 1,096,503 | 3,134,166 | 1,968,534 | 1,165,632 | 3,001,459 | 1,900,313 | 1,101,146 | |
| 5.024 | Property | Langhorne SpringHill Suites | 1,862,432 | 1,364,309 | 3,205,969 | 2,039,566 | 1,166,403 | 3,270,265 | 2,197,735 | 1,072,530 | 3,362,627 | 2,258,326 | 1,104,301 | |
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 1,880,643 | 655,319 | 2,785,038 | 1,976,994 | 808,044 | 3,021,399 | 2,043,803 | 977,596 | 3,202,469 | 2,127,642 | 1,074,827 | |
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 2,181,395 | 1,152,282 | 3,545,593 | 2,255,329 | 1,290,265 | 3,411,066 | 2,254,663 | 1,156,403 | 3,411,787 | 2,290,871 | 1,120,916 | |
| 5.027 | Property | Residence Inn Albuquerque | 1,661,193 | 986,513 | 2,644,688 | 1,629,158 | 1,015,530 | 2,849,154 | 1,686,858 | 1,162,296 | 2,917,987 | 1,738,460 | 1,179,526 | |
| 5.028 | Property | Residence Inn Kansas City Olathe | 1,870,808 | 829,997 | 3,062,731 | 1,865,387 | 1,197,344 | 3,162,706 | 1,978,567 | 1,184,139 | 3,081,880 | 2,074,679 | 1,007,201 | |
| 5.029 | Property | Residence Inn Monroe | 1,513,450 | 950,180 | 2,735,433 | 1,569,763 | 1,165,670 | 2,756,565 | 1,598,945 | 1,157,619 | 2,665,836 | 1,625,060 | 1,040,776 | |
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 1,889,755 | 765,874 | 2,886,585 | 1,966,240 | 920,345 | 3,028,579 | 2,108,231 | 920,348 | 3,110,038 | 2,128,661 | 981,378 | |
| 5.031 | Property | Amarillo Residence Inn | 1,674,115 | 989,879 | 2,792,374 | 1,720,472 | 1,071,902 | 2,871,220 | 1,667,888 | 1,203,332 | 2,747,590 | 1,650,299 | 1,097,291 | |
| 5.032 | Property | TownePlace Suites Scranton | 1,669,379 | 1,351,755 | 2,932,298 | 1,620,366 | 1,311,932 | 2,398,005 | 1,743,238 | 654,767 | 2,496,881 | 1,691,224 | 805,657 | |
| 5.033 | Property | SpringHill Suites Waterford | 1,853,904 | 855,545 | 2,787,282 | 1,928,288 | 858,994 | 2,853,271 | 2,004,581 | 848,690 | 2,859,619 | 1,957,057 | 902,562 | |
| 5.034 | Property | Madison Residence Inn | 1,558,721 | 669,813 | 2,366,427 | 1,647,901 | 718,526 | 2,544,218 | 1,652,356 | 891,862 | 2,639,136 | 1,690,127 | 949,009 | |
| 5.035 | Property | Peoria, IL Residence Inn | 1,444,968 | 930,444 | 2,459,939 | 1,534,618 | 925,321 | 2,365,296 | 1,535,137 | 830,159 | 2,357,901 | 1,521,097 | 836,804 | |
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 1,325,813 | 332,933 | 2,162,586 | 1,454,965 | 707,621 | 2,452,761 | 1,494,845 | 957,916 | 2,563,035 | 1,548,595 | 1,014,440 | |
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 1,581,302 | 818,209 | 2,577,759 | 1,684,353 | 893,407 | 2,768,597 | 1,803,459 | 965,138 | 2,753,193 | 1,815,635 | 937,559 | |
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 1,227,235 | 755,164 | 2,089,038 | 1,316,285 | 772,753 | 2,193,045 | 1,347,294 | 845,752 | 2,206,928 | 1,323,398 | 883,531 | |
| 5.039 | Property | St. Joseph Hampton Inn | 1,261,199 | 662,736 | 2,060,642 | 1,366,599 | 694,043 | 2,116,330 | 1,364,033 | 752,296 | 2,243,094 | 1,402,016 | 841,077 | |
| 5.040 | Property | Burnsville Hampton Inn | 1,450,440 | 621,549 | 2,383,140 | 1,586,117 | 797,023 | 2,513,692 | 1,620,919 | 892,773 | 2,451,881 | 1,607,698 | 844,184 | |
| 5.041 | Property | Peoria, IL Courtyard | 1,569,339 | 758,528 | 2,372,558 | 1,625,033 | 747,525 | 2,211,395 | 1,618,435 | 592,960 | 2,268,382 | 1,648,823 | 619,559 | |
| 5.042 | Property | Champaign Courtyard | 1,643,752 | 711,836 | 2,324,194 | 1,619,544 | 704,650 | 1,930,941 | 1,508,436 | 422,506 | 2,160,267 | 1,567,839 | 592,428 | |
| 5.043 | Property | Springfield Courtyard | 1,723,446 | 789,037 | 2,442,202 | 1,709,214 | 732,988 | 2,455,943 | 1,700,788 | 755,155 | 2,636,840 | 1,762,245 | 874,595 | |
| 5.044 | Property | Akron Courtyard | 1,899,373 | 1,046,426 | 2,588,050 | 1,688,792 | 899,258 | 1,886,112 | 1,517,097 | 369,015 | 1,869,032 | 1,489,450 | 379,583 | |
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 2,468,395 | 850,443 | 3,431,792 | 2,515,202 | 916,590 | 3,435,701 | 2,618,033 | 817,668 | 3,410,091 | 2,543,511 | 866,581 | |
| 5.046 | Property | Memphis SpringHill Suites | 1,535,250 | 731,982 | 2,382,779 | 1,624,784 | 757,995 | 2,299,569 | 1,569,724 | 729,845 | 2,325,021 | 1,603,547 | 721,474 | |
| 5.047 | Property | Tinley Park Hampton Inn | 1,319,253 | 655,976 | 2,149,063 | 1,333,949 | 815,114 | 2,110,793 | 1,408,655 | 702,138 | 2,151,798 | 1,448,727 | 703,072 | |
| 5.048 | Property | Phoenix TownePlace Suites | 1,437,783 | 267,140 | 2,201,747 | 1,527,279 | 674,468 | 2,274,210 | 1,627,121 | 647,089 | 2,353,092 | 1,660,302 | 692,791 | |
| 5.049 | Property | Woodbury Hampton Inn | 1,365,081 | 829,466 | 2,161,282 | 1,370,287 | 790,996 | 2,392,020 | 1,544,238 | 847,782 | 2,308,124 | 1,510,028 | 798,096 | |
| 5.050 | Property | Colorado Springs Fairfield Inn | 1,004,898 | 285,347 | 1,421,348 | 1,073,815 | 347,533 | 1,711,854 | 1,170,177 | 541,677 | 1,948,316 | 1,230,598 | 717,718 | |
| 5.051 | Property | Wichita Falls Hampton Inn | 1,618,073 | 647,893 | 2,350,539 | 1,615,697 | 734,842 | 2,422,804 | 1,649,659 | 773,145 | 2,416,803 | 1,651,638 | 765,165 | |
| 5.052 | Property | Zanesville Hampton Inn | 1,236,490 | 741,389 | 2,043,172 | 1,225,924 | 817,248 | 2,178,807 | 1,418,953 | 759,854 | 2,173,408 | 1,362,054 | 811,355 | |
| 5.053 | Property | Holland Fairfield Inn & Suites | 1,042,481 | 710,494 | 1,921,133 | 1,135,603 | 785,530 | 1,908,912 | 1,179,992 | 728,920 | 1,909,262 | 1,191,601 | 717,661 | |
| 5.054 | Property | Lubbock Hampton Inn | 1,756,015 | 1,294,105 | 2,966,248 | 1,808,673 | 1,157,574 | 2,686,201 | 1,807,014 | 879,188 | 2,460,204 | 1,728,469 | 731,735 | |
| 5.055 | Property | Phoenix SpringHill Suites | 1,447,838 | 429,515 | 2,145,993 | 1,488,719 | 657,274 | 2,258,821 | 1,642,506 | 616,314 | 2,307,181 | 1,727,799 | 579,382 | |
| 5.056 | Property | Lewisville Residence Inn | 1,701,972 | 548,688 | 2,372,961 | 1,777,780 | 595,181 | 2,503,573 | 1,784,891 | 718,682 | 2,455,280 | 1,795,899 | 659,382 | |
| 5.057 | Property | Battle Creek Hampton Inn | 1,389,454 | 587,120 | 1,955,050 | 1,357,398 | 597,652 | 2,035,268 | 1,377,447 | 657,821 | 2,042,296 | 1,326,836 | 715,461 | |
| 5.058 | Property | Courtyard Scranton | 2,258,292 | 729,868 | 2,672,896 | 2,210,649 | 462,247 | 2,794,589 | 2,137,739 | 656,850 | 2,797,106 | 2,123,902 | 673,203 | |
| 5.059 | Property | Springfield Fairfield Inn & Suites | 1,117,796 | 532,724 | 1,644,687 | 1,064,362 | 580,325 | 1,713,413 | 1,112,408 | 601,005 | 1,841,426 | 1,139,072 | 702,355 | |
| 5.060 | Property | Branson Fairfield Inn & Suites | 1,253,709 | 482,682 | 2,032,941 | 1,363,174 | 669,767 | 2,173,150 | 1,412,957 | 760,193 | 2,164,584 | 1,445,294 | 719,290 | |
| 5.061 | Property | Toledo Fairfield Inn & Suites | 1,163,088 | 583,635 | 1,897,826 | 1,247,440 | 650,386 | 1,865,285 | 1,241,226 | 624,059 | 1,855,878 | 1,259,141 | 596,737 | |
A-1-16
| GSMS 2017-GS8 Annex A-1 | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) | 2016 EGI ($) | 2016 Expenses ($) | 2016 NOI ($) | Most Recent EGI (if past 2016) ($) | Most Recent Expenses (if past 2016) ($) | Most Recent NOI (if past 2016) ($) |
| 5.062 | Property | Corpus Christi Residence Inn | 1,778,689 | 733,401 | 2,724,343 | 1,871,306 | 853,037 | 2,481,681 | 1,730,763 | 750,918 | 2,177,276 | 1,654,580 | 522,696 | |
| 5.063 | Property | Columbus Homewood Suites | 1,522,604 | 640,490 | 2,041,003 | 1,543,237 | 497,766 | 2,264,976 | 1,807,108 | 457,868 | 2,409,232 | 1,861,656 | 547,575 | |
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 1,741,441 | 887,338 | 2,665,245 | 1,759,089 | 906,156 | 2,366,407 | 1,676,573 | 689,834 | 2,306,341 | 1,629,904 | 676,438 | |
| 5.065 | Property | Residence Inn Fort Smith | 1,412,681 | 649,732 | 2,164,522 | 1,411,284 | 753,238 | 2,371,302 | 1,559,141 | 812,161 | 2,054,920 | 1,499,620 | 555,299 | |
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 1,117,648 | 451,570 | 1,727,947 | 1,182,629 | 545,319 | 1,733,236 | 1,216,502 | 516,734 | 1,820,735 | 1,222,369 | 598,366 | |
| 5.067 | Property | Plano Fairfield Inn & Suites | 1,719,494 | 654,907 | 2,477,230 | 1,865,761 | 611,469 | 2,460,101 | 1,805,614 | 654,488 | 2,377,075 | 1,743,416 | 633,659 | |
| 5.068 | Property | Topeka Residence Inn | 1,498,486 | 535,324 | 2,240,262 | 1,643,324 | 596,938 | 2,422,091 | 1,687,503 | 734,588 | 2,407,863 | 1,685,685 | 722,178 | |
| 5.069 | Property | Bedford TownePlace Suites | 1,296,788 | 378,054 | 1,992,026 | 1,379,199 | 612,827 | 2,320,139 | 1,470,184 | 849,955 | 2,221,414 | 1,472,226 | 749,188 | |
| 5.070 | Property | Wichita Hampton Inn | 1,450,328 | 590,844 | 2,248,297 | 1,547,114 | 701,183 | 2,376,736 | 1,592,521 | 784,215 | 2,209,072 | 1,549,878 | 659,194 | |
| 5.071 | Property | Holiday Inn Express Malvern | 1,618,784 | 380,433 | 2,104,701 | 1,601,060 | 503,641 | 2,230,626 | 1,663,733 | 566,893 | 2,117,894 | 1,679,637 | 438,257 | |
| 5.072 | Property | Greeley Fairfield Inn & Suites | 1,145,261 | 1,124,644 | 2,075,857 | 1,164,830 | 911,027 | 1,798,149 | 1,166,122 | 632,027 | 1,936,009 | 1,213,814 | 722,194 | |
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 1,320,111 | 516,074 | 1,934,729 | 1,414,094 | 520,635 | 2,217,477 | 1,467,619 | 749,858 | 2,139,030 | 1,436,023 | 703,006 | |
| 5.074 | Property | Dallas Homewood Suites | 1,934,031 | 578,421 | 2,620,702 | 1,952,653 | 668,049 | 2,918,997 | 2,058,430 | 860,568 | 2,795,941 | 2,163,891 | 632,050 | |
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 965,177 | 545,306 | 1,575,296 | 1,016,864 | 558,432 | 1,691,487 | 1,067,294 | 624,193 | 1,685,529 | 1,077,166 | 608,363 | |
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 1,086,870 | 475,085 | 1,748,171 | 1,158,952 | 589,219 | 1,992,571 | 1,301,207 | 691,364 | 1,921,994 | 1,289,031 | 632,963 | |
| 5.077 | Property | Willowbrook Homewood Suites | 2,218,562 | 1,201,880 | 3,417,708 | 2,316,311 | 1,101,397 | 2,906,534 | 2,240,101 | 666,433 | 2,609,416 | 2,171,631 | 437,785 | |
| 5.078 | Property | Memphis Fairfield Inn & Suites | 1,267,329 | 557,246 | 1,822,996 | 1,254,039 | 568,957 | 1,787,080 | 1,276,935 | 510,145 | 1,829,750 | 1,261,320 | 568,430 | |
| 5.079 | Property | Mansfield Hampton Inn | 1,119,387 | 531,505 | 1,767,257 | 1,206,608 | 560,649 | 1,784,242 | 1,237,263 | 546,979 | 1,781,801 | 1,223,322 | 558,479 | |
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 1,198,743 | 455,231 | 1,940,623 | 1,291,807 | 648,815 | 2,043,045 | 1,300,513 | 742,532 | 1,887,940 | 1,322,521 | 565,419 | |
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 986,270 | 459,395 | 1,575,938 | 1,044,001 | 531,937 | 1,607,432 | 1,052,551 | 554,881 | 1,642,512 | 1,076,103 | 566,409 | |
| 5.082 | Property | Abilene Hampton Inn | 1,279,920 | 530,159 | 1,916,397 | 1,403,068 | 513,330 | 1,743,251 | 1,343,194 | 400,057 | 1,792,087 | 1,370,338 | 421,749 | |
| 5.083 | Property | Akron Hampton Inn | 1,340,973 | 820,927 | 1,916,369 | 1,253,703 | 662,666 | 1,679,968 | 1,223,180 | 456,788 | 1,498,405 | 1,146,168 | 352,237 | |
| 5.084 | Property | Fort Worth Hampton Inn | 1,383,915 | 308,226 | 1,869,132 | 1,468,143 | 400,988 | 2,251,157 | 1,673,581 | 577,576 | 2,256,753 | 1,701,829 | 554,925 | |
| 5.085 | Property | Bloomington Courtyard | 1,607,983 | 565,371 | 2,191,279 | 1,630,032 | 561,247 | 1,938,589 | 1,607,570 | 331,019 | 2,130,228 | 1,633,851 | 496,377 | |
| 5.086 | Property | Fargo Comfort Suites | 1,451,435 | 744,034 | 2,075,857 | 1,511,068 | 564,789 | 1,951,319 | 1,449,338 | 501,981 | 1,888,852 | 1,426,947 | 461,905 | |
| 5.087 | Property | Findlay Fairfield Inn & Suites | 1,045,034 | 509,295 | 1,496,169 | 1,034,089 | 462,080 | 1,515,781 | 1,049,166 | 466,616 | 1,501,068 | 1,047,890 | 453,179 | |
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 968,938 | 486,507 | 1,504,957 | 1,083,604 | 421,353 | 1,573,501 | 1,097,262 | 476,239 | 1,587,392 | 1,108,759 | 478,632 | |
| 5.089 | Property | Quincy Fairfield Inn & Suites | 1,065,406 | 470,469 | 1,602,810 | 1,111,653 | 491,157 | 1,694,157 | 1,171,486 | 522,671 | 1,639,136 | 1,147,516 | 491,620 | |
| 5.090 | Property | Findlay Hampton Inn | 1,341,584 | 554,430 | 1,617,828 | 1,244,771 | 373,057 | 1,742,671 | 1,329,683 | 412,989 | 1,756,570 | 1,340,563 | 416,007 | |
| 5.091 | Property | Forsyth Fairfield Inn | 1,048,243 | 847,711 | 1,779,648 | 1,062,282 | 717,366 | 1,536,895 | 1,011,325 | 525,570 | 1,532,954 | 1,009,727 | 523,227 | |
| 5.092 | Property | Muncie Fairfield Inn | 1,164,372 | 331,432 | 1,611,081 | 1,060,354 | 550,727 | 1,466,965 | 1,032,392 | 434,572 | 1,520,763 | 1,046,888 | 473,875 | |
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 1,171,737 | 779,108 | 1,697,864 | 1,114,025 | 583,840 | 1,561,960 | 1,125,514 | 436,445 | 1,630,192 | 1,143,211 | 486,980 | |
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | 923,313 | 164,014 | 1,377,324 | 984,725 | 392,599 | 1,565,309 | 1,071,905 | 493,403 | 1,563,147 | 1,059,499 | 503,648 | |
| 5.095 | Property | Norman Fairfield Inn & Suites | 1,199,964 | 606,460 | 1,839,754 | 1,242,940 | 596,814 | 1,616,764 | 1,203,070 | 413,694 | 1,602,125 | 1,191,135 | 410,991 | |
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 1,275,194 | 387,876 | 2,173,974 | 1,575,676 | 598,298 | 2,354,838 | 1,613,349 | 741,489 | 2,189,581 | 1,729,619 | 459,962 | |
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 1,153,563 | 576,502 | 1,771,145 | 1,178,970 | 592,175 | 1,729,824 | 1,142,968 | 586,856 | 1,689,636 | 1,155,578 | 534,058 | |
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 945,983 | 374,584 | 1,445,232 | 1,001,196 | 444,036 | 1,667,065 | 1,099,007 | 568,058 | 1,619,862 | 1,093,086 | 526,775 | |
| 5.099 | Property | Waco Fairfield Inn & Suites | 1,029,902 | 256,644 | 1,612,994 | 1,122,448 | 490,545 | 1,626,954 | 1,160,320 | 466,634 | 1,648,422 | 1,199,284 | 449,138 | |
| 5.100 | Property | Champaign Fairfield Inn & Suites | 1,109,186 | 410,377 | 1,577,589 | 1,153,208 | 424,381 | 1,359,434 | 1,080,478 | 278,956 | 1,387,601 | 1,071,588 | 316,013 | |
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 1,685,873 | 980,607 | 2,233,809 | 1,611,810 | 622,000 | 2,043,781 | 1,603,167 | 440,613 | 1,853,617 | 1,526,590 | 327,026 | |
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 1,301,544 | 230,336 | 1,943,016 | 1,354,261 | 588,755 | 1,776,297 | 1,335,283 | 441,014 | 1,773,103 | 1,349,124 | 423,978 | |
| 5.103 | Property | Fargo Fairfield Inn & Suites | 1,139,464 | 774,901 | 1,697,256 | 1,138,271 | 558,985 | 1,654,703 | 1,113,869 | 540,834 | 1,552,391 | 1,094,779 | 457,612 | |
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 913,320 | 262,792 | 1,534,412 | 966,797 | 567,614 | 1,405,928 | 935,075 | 470,853 | 1,407,695 | 949,295 | 458,400 | |
| 5.105 | Property | Abilene Fairfield Inn & Suites | 1,181,004 | 414,618 | 1,638,562 | 1,296,121 | 342,441 | 1,426,728 | 1,250,630 | 176,098 | 1,603,537 | 1,220,265 | 383,272 | |
| 5.106 | Property | Billings Fairfield Inn & Suites | 1,131,730 | 655,563 | 1,510,590 | 1,165,086 | 345,504 | 1,577,126 | 1,185,548 | 391,578 | 1,485,317 | 1,145,254 | 340,063 | |
| 5.107 | Property | Peru Fairfield Inn & Suites | 1,006,091 | 336,400 | 1,501,502 | 1,100,451 | 401,051 | 1,537,602 | 1,083,320 | 454,282 | 1,555,719 | 1,091,245 | 464,474 | |
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 1,443,592 | 484,786 | 2,166,742 | 1,575,601 | 591,142 | 2,377,076 | 1,677,045 | 700,031 | 2,173,862 | 1,700,586 | 473,276 | |
| 5.109 | Property | San Angelo Hampton Inn | 1,666,608 | 1,514,556 | 2,225,094 | 1,551,903 | 673,192 | 1,552,161 | 1,318,415 | 233,746 | 1,559,202 | 1,287,306 | 271,896 | |
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 1,088,362 | 642,120 | 1,488,380 | 1,060,497 | 427,883 | 1,440,935 | 1,073,209 | 367,726 | 1,529,756 | 1,078,903 | 450,853 | |
| 5.111 | Property | Willowbrook Hampton Inn | 1,837,253 | 975,797 | 2,726,417 | 1,797,588 | 928,829 | 2,105,337 | 1,704,979 | 400,358 | 1,913,096 | 1,728,838 | 184,258 | |
| 5.112 | Property | Toledo Country Inn & Suites | 1,058,713 | 286,168 | 1,485,401 | 1,092,909 | 392,492 | 1,524,953 | 1,145,508 | 379,445 | 1,571,795 | 1,132,818 | 438,976 | |
| 5.113 | Property | Dubuque Fairfield Inn | 879,956 | 314,819 | 1,239,260 | 871,538 | 367,723 | 1,238,764 | 912,979 | 325,785 | 1,327,625 | 935,571 | 392,055 | |
| 5.114 | Property | Kankakee Fairfield Inn | 1,034,014 | 392,983 | 1,575,211 | 1,064,792 | 510,418 | 1,487,879 | 1,072,636 | 415,242 | 1,519,463 | 1,100,604 | 418,860 | |
| 5.115 | Property | Canton Fairfield Inn & Suites | 1,219,739 | 903,932 | 1,500,570 | 1,087,034 | 413,536 | 1,370,413 | 1,100,289 | 270,123 | 1,409,300 | 1,120,357 | 288,943 | |
| 5.116 | Property | Westchase Fairfield Inn & Suites | 1,647,208 | 915,088 | 2,288,948 | 1,610,032 | 678,915 | 2,008,235 | 1,553,627 | 454,608 | 1,835,471 | 1,478,755 | 356,716 | |
| 5.117 | Property | Lima Fairfield Inn | 971,401 | 341,358 | 1,341,515 | 980,312 | 361,203 | 1,394,708 | 1,066,887 | 327,820 | 1,390,246 | 1,051,413 | 338,833 | |
| 5.118 | Property | Owatonna Country Inn & Suites | 803,784 | 348,341 | 1,162,042 | 867,995 | 294,047 | 1,236,521 | 892,558 | 343,963 | 1,323,977 | 903,852 | 420,125 | |
| 5.119 | Property | Saginaw Fairfield Inn | 1,077,179 | 295,717 | 1,181,507 | 1,003,042 | 178,465 | 1,164,706 | 1,040,197 | 124,509 | 1,347,458 | 1,109,435 | 238,023 | |
| 5.120 | Property | Youngstown Hampton Inn | 1,233,572 | 473,574 | 1,575,841 | 1,228,636 | 347,205 | 1,466,654 | 1,235,128 | 231,526 | 1,392,711 | 1,199,283 | 193,429 | |
| 5.121 | Property | Longview Fairfield Inn & Suites | 1,068,605 | 384,374 | 1,335,646 | 1,110,723 | 224,923 | 1,399,398 | 1,066,677 | 332,721 | 1,460,899 | 1,092,945 | 367,954 | |
| 5.122 | Property | Middletown Fairfield Inn | 827,136 | 208,046 | 1,169,284 | 873,186 | 296,098 | 1,215,051 | 905,361 | 309,690 | 1,210,883 | 919,498 | 291,386 | |
| 5.123 | Property | Mishawaka Best Western Plus | 895,374 | 126,957 | 1,112,668 | 858,648 | 254,020 | 1,281,652 | 963,589 | 318,063 | 1,265,104 | 948,409 | 316,695 | |
| 5.124 | Property | Tyler Fairfield Inn & Suites | 1,099,169 | 216,874 | 1,444,246 | 1,150,521 | 293,725 | 1,470,250 | 1,188,390 | 281,860 | 1,516,788 | 1,186,028 | 330,759 | |
| 5.125 | Property | Stafford Hampton Inn | 1,632,808 | 632,879 | 2,272,560 | 1,636,256 | 636,304 | 1,976,697 | 1,572,036 | 404,660 | 1,816,018 | 1,522,337 | 293,682 | |
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 916,916 | 296,659 | 1,422,621 | 997,351 | 425,270 | 1,349,205 | 983,117 | 366,089 | 1,305,725 | 991,823 | 313,902 | |
| 5.127 | Property | Saginaw Comfort Suites | 1,011,530 | 213,826 | 1,189,608 | 962,427 | 227,181 | 1,241,240 | 1,019,461 | 221,779 | 1,256,238 | 1,019,718 | 236,520 | |
| 5.128 | Property | Humble Fairfield Inn & Suites | 1,342,516 | 403,480 | 1,441,248 | 1,332,717 | 108,531 | 879,968 | 1,118,741 | (238,773) | 807,200 | 1,059,591 | (252,391) | |
| 5.129 | Property | Corpus Christi Country Inn & Suites | 1,291,514 | 283,619 | 1,635,352 | 1,354,737 | 280,616 | 1,494,300 | 1,315,967 | 178,333 | 1,508,590 | 1,303,023 | 205,567 | |
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 1,171,033 | 532,299 | 1,247,177 | 1,073,699 | 173,477 | 1,183,225 | 1,034,991 | 148,234 | 1,222,233 | 1,032,505 | 189,728 | |
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 1,079,102 | 617,929 | 1,493,300 | 1,061,007 | 432,293 | 1,299,430 | 1,001,519 | 297,911 | 1,102,938 | 973,061 | 129,877 | |
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 1,057,199 | 452,024 | 1,480,315 | 1,151,866 | 328,448 | 1,224,850 | 1,042,682 | 182,168 | 1,172,176 | 1,017,337 | 154,838 | |
| 5.133 | Property | Temple Fairfield Inn & Suites | 1,033,987 | 170,685 | 1,332,454 | 1,065,118 | 267,336 | 1,441,814 | 1,118,189 | 323,625 | 1,418,115 | 1,134,695 | 283,420 | |
| 5.134 | Property | Topeka Fairfield Inn | 991,662 | 342,490 | 1,455,676 | 1,052,998 | 402,677 | 1,517,702 | 1,124,798 | 392,904 | 1,429,949 | 1,130,194 | 299,755 | |
| 5.135 | Property | Lincoln Comfort Suites | 912,230 | 165,689 | 1,248,377 | 943,113 | 305,264 | 1,242,089 | 975,291 | 266,798 | 1,177,561 | 940,455 | 237,106 | |
| 5.136 | Property | Wichita Comfort Inn | 915,985 | 261,372 | 1,261,161 | 1,018,559 | 242,603 | 1,213,988 | 1,001,195 | 212,793 | 1,182,971 | 995,412 | 187,559 | |
A-1-17
| GSMS 2017-GS8 Annex A-1 | ||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | 2014 Expenses ($) | 2014 NOI ($) | 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) ($) |
| 5.137 | Property | Bloomington Comfort Suites | 959,513 | 182,094 | 1,234,825 | 969,091 | 265,734 | 1,047,435 | 966,570 | 80,864 | 1,020,044 | 935,012 | 85,032 | |
| 5.138 | Property | Grand Forks Fairfield Inn | 878,630 | 452,526 | 1,082,230 | 836,024 | 246,205 | 993,501 | 828,086 | 165,415 | 901,984 | 824,412 | 77,572 | |
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 6.01 | Property | Cabela’s Rogers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.02 | Property | Cabela’s Lone Tree | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.03 | Property | Bass Pro San Antonio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.04 | Property | Cabela’s Allen | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.05 | Property | Cabela’s Lehi | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.06 | Property | Bass Pro Tampa | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.07 | Property | Cabela’s Hammond | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.08 | Property | Bass Pro Round Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.09 | Property | Cabela’s Fort Mill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.10 | Property | Cabela’s Wichita | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.11 | Property | Cabela’s Owatonna | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.12 | Property | Cabela’s Centerville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.13 | Property | Cabela’s Huntsville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.14 | Property | Bass Pro Port St. Lucie | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.15 | Property | Cabela’s Waco | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 6.16 | Property | Cabela’s East Grand Forks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 7 | Loan | 20 | Loma Linda | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 8 | Loan | 15, 21, 22 | Olympic Tower | 21,121,302 | 49,983,991 | 81,133,807 | 23,050,850 | 58,082,957 | 85,428,630 | 24,792,052 | 60,636,578 | N/A | N/A | N/A |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 2,684,978 | 3,081,184 | 5,479,071 | 2,852,765 | 2,626,306 | 5,503,655 | 2,977,706 | 2,525,948 | 6,363,750 | 2,964,683 | 3,399,067 |
| 10 | Loan | 14, 25 | Westin Palo Alto | 12,460,766 | 8,253,726 | 21,803,368 | 13,089,002 | 8,714,366 | 22,805,793 | 13,525,053 | 9,280,740 | 22,889,901 | 13,699,498 | 9,190,403 |
| 11 | Loan | 26, 27 | Inn at the Market | 4,618,313 | 1,947,123 | 7,559,979 | 5,039,318 | 2,520,661 | 8,860,227 | 5,446,702 | 3,413,526 | 9,202,776 | 5,446,792 | 3,755,984 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 30,868,763 | 19,225,204 | 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 |
| 12.01 | Property | RXR Plaza | 19,832,470 | 10,337,086 | 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 | |
| 12.02 | Property | Omni | 11,036,292 | 8,888,118 | 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 | |
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 4,105,718 | (1,577,883) | 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 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 15.01 | Property | Cabela’s Prairie du Chien | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 15.02 | Property | Cabela’s Triadelphia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 15.03 | Property | Cabela’s Tooele | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 16 | Loan | 34 | One Allen Center | N/A | N/A | 3,476,104 | 1,324,561 | 2,151,543 | 3,514,173 | 1,316,157 | 2,198,016 | 3,162,613 | 1,248,735 | 1,913,877 |
| 17 | Loan | 35 | Waxahachie Marketplace | N/A | N/A | N/A | N/A | N/A | 1,724,146 | 549,697 | 1,174,449 | 2,282,304 | 602,516 | 1,679,788 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 796,633 | 1,516,320 | 2,599,730 | 856,668 | 1,743,062 | 2,621,263 | 862,417 | 1,758,846 | 2,617,207 | 873,774 | 1,743,433 |
| 18.01 | Property | Space Mart State College PA | 297,431 | 762,180 | 1,103,345 | 320,943 | 782,402 | 1,098,029 | 320,189 | 777,840 | 1,085,569 | 322,745 | 762,824 | |
| 18.02 | Property | Space Mart Mechanicsburg PA | 243,469 | 326,003 | 732,920 | 272,985 | 459,935 | 758,697 | 280,377 | 478,320 | 762,455 | 282,458 | 479,997 | |
| 18.03 | Property | Space Mart Hatfield PA | 255,733 | 428,137 | 763,465 | 262,740 | 500,725 | 764,537 | 261,851 | 502,686 | 769,183 | 268,571 | 500,612 | |
| 19 | Loan | 14, 20 | Shops at Boardman | 1,516,608 | 3,950,842 | 5,543,019 | 1,530,992 | 4,012,027 | 5,312,512 | 1,522,562 | 3,789,950 | N/A | N/A | N/A |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 831,002 | 1,186,240 | 2,227,928 | 857,339 | 1,370,589 | 2,349,964 | 885,327 | 1,464,637 | 2,338,642 | 890,042 | 1,448,600 |
| 20.01 | Property | Space Mart Sicklerville NJ | 294,911 | 508,094 | 895,492 | 307,696 | 587,796 | 940,045 | 313,751 | 626,294 | 935,313 | 317,825 | 617,488 | |
| 20.02 | Property | Space Mart Souderton PA | 246,470 | 386,837 | 716,755 | 253,208 | 463,547 | 734,504 | 263,123 | 471,381 | 726,607 | 265,125 | 461,482 | |
| 20.03 | Property | Space Mart Blackwood NJ | 289,621 | 291,309 | 615,681 | 296,435 | 319,246 | 675,415 | 308,453 | 366,962 | 676,722 | 307,092 | 369,630 | |
| 21 | Loan | Colonia Verde | N/A | N/A | 1,763,285 | 327,820 | 1,435,465 | 1,776,664 | 315,580 | 1,461,084 | 1,830,962 | 334,478 | 1,496,484 | |
| 22 | Loan | 1301 University Avenue | 714,850 | 1,416,628 | 2,210,912 | 722,163 | 1,488,749 | 2,296,159 | 791,808 | 1,504,351 | 2,288,965 | 817,228 | 1,471,737 | |
| 23 | Loan | Heritage Marketplace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 14,197,407 | 2,809,926 | 13,507,480 | 13,209,894 | 297,586 | 26,730,942 | 17,622,426 | 9,108,516 | 27,242,341 | 18,123,981 | 9,118,360 |
| 25 | Loan | Champions of the West | 707,888 | 1,142,833 | 2,195,319 | 791,545 | 1,403,775 | 2,439,706 | 789,850 | 1,649,856 | 2,578,519 | 845,219 | 1,733,300 | |
| 26 | Loan | Goodfriend Self Storage | 407,205 | (274,177) | 870,862 | 734,782 | 136,080 | 1,530,680 | 855,444 | 675,236 | 1,742,382 | 835,691 | 906,690 | |
| 27 | Loan | Michaels Plaza | 399,202 | 1,184,662 | 1,721,197 | 467,395 | 1,253,802 | 1,667,706 | 422,964 | 1,244,742 | 1,717,979 | 462,677 | 1,255,302 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 448,209 | 947,214 | 1,494,942 | 491,351 | 1,003,591 | 1,561,225 | 480,584 | 1,080,641 | 1,531,725 | 511,226 | 1,020,499 |
| 28.01 | Property | Space Mart Midlothian VA | 222,552 | 496,024 | 775,067 | 251,400 | 523,667 | 815,544 | 248,216 | 567,328 | 811,704 | 259,059 | 552,646 | |
| 28.02 | Property | Space Mart Richmond VA | 225,657 | 451,190 | 719,875 | 239,951 | 479,924 | 745,681 | 232,368 | 513,313 | 720,021 | 252,168 | 467,853 | |
| 29 | Loan | Shops of Grand Canyon | 423,752 | 844,748 | 1,407,211 | 445,771 | 961,440 | 1,468,306 | 431,621 | 1,036,685 | 1,586,064 | 465,434 | 1,120,630 | |
| 30 | Loan | Darmstadt Crossing | N/A | N/A | N/A | N/A | N/A | 1,246,825 | 410,175 | 836,650 | 1,338,926 | 402,358 | 936,568 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | N/A | N/A | 883,953 | 328,911 | 555,042 | 961,118 | 357,257 | 603,861 | 1,040,797 | 324,112 | 716,685 |
| 32 | Loan | Eliot Street Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| 33 | Loan | 42, 43 | Cash Wise Center | 263,900 | 673,383 | 897,451 | 202,203 | 695,248 | 887,909 | 188,385 | 699,524 | N/A | N/A | N/A |
| 34 | Loan | Ocoee Crossing | 211,812 | 661,378 | 949,663 | 201,798 | 747,865 | 846,328 | 212,769 | 633,559 | 845,721 | 204,095 | 641,626 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | N/A | N/A | N/A | N/A | N/A | 1,601,977 | 822,111 | 779,866 | 2,192,637 | 1,146,215 | 1,046,422 |
| 36 | Loan | Albertsons Henderson | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
A-1-18
| GSMS 2017-GS8 Annex A-1 | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | 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 | Worldwide Plaza | 6/30/2017 | 12 | Trailing 12 | 141,343,932 | 54,051,285 | 87,292,647 | 14.2% | 409,911 | 1,860,962 |
| 2 | Loan | 10 | Residence Inn Anaheim | 9/30/2017 | 12 | Trailing 12 | 20,756,985 | 11,620,999 | 9,135,986 | 11.6% | 1,037,849 | 0 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 7/31/2017 | 12 | Trailing 12 | 9,203,236 | 2,324,202 | 6,879,035 | 9.8% | 84,311 | 272,872 |
| 3.01 | Property | Main & Redhill | N/A | N/A | Not Available | N/A | N/A | N/A | N/A | 0 | ||
| 3.02 | Property | Two Venture | N/A | N/A | Not Available | N/A | N/A | N/A | N/A | 0 | ||
| 3.03 | Property | Pacific Park Business Center | N/A | N/A | Not Available | N/A | N/A | N/A | N/A | 0 | ||
| 3.04 | Property | One Venture | N/A | N/A | Not Available | N/A | N/A | N/A | N/A | 0 | ||
| 4 | Loan | Life Time Fitness Portfolio | N/A | N/A | Not Available | 5,732,262 | N/A | 5,732,262 | 10.1% | 13,900 | 220,083 | |
| 4.01 | Property | Life Time Fitness Folsom | N/A | N/A | Not Available | N/A | N/A | 3,250,236 | N/A | 0 | ||
| 4.02 | Property | Life Time Fitness Fort Washington | N/A | N/A | Not Available | N/A | N/A | 2,482,026 | N/A | 0 | ||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 6/30/2017 | 12 | Trailing 12 | 319,793,026 | 219,737,995 | 100,055,030 | 30.1% | 12,791,721 | 0 |
| 5.001 | Property | Hilton Garden Inn Glastonbury | 6/30/2017 | 12 | Trailing 12 | 7,358,894 | 4,624,342 | 2,734,552 | 294,356 | 0 | ||
| 5.002 | Property | Sheraton Hotel Woodbury | 6/30/2017 | 12 | Trailing 12 | 7,261,788 | 5,047,661 | 2,214,127 | 290,472 | 0 | ||
| 5.003 | Property | DoubleTree Holland | 6/30/2017 | 12 | Trailing 12 | 5,932,654 | 4,319,265 | 1,613,389 | 237,306 | 0 | ||
| 5.004 | Property | Lexington Residence Inn | 6/30/2017 | 12 | Trailing 12 | 3,998,381 | 2,328,156 | 1,670,225 | 159,935 | 0 | ||
| 5.005 | Property | Residence Inn Mystic Groton | 6/30/2017 | 12 | Trailing 12 | 5,146,783 | 3,242,420 | 1,904,364 | 205,871 | 0 | ||
| 5.006 | Property | Lexington Courtyard | 6/30/2017 | 12 | Trailing 12 | 3,953,076 | 2,340,780 | 1,612,296 | 158,123 | 0 | ||
| 5.007 | Property | Residence Inn Baton Rouge | 6/30/2017 | 12 | Trailing 12 | 3,965,847 | 2,071,680 | 1,894,167 | 158,634 | 0 | ||
| 5.008 | Property | TownePlace Suites Boise Downtown | 6/30/2017 | 12 | Trailing 12 | 3,726,255 | 2,022,275 | 1,703,980 | 149,050 | 0 | ||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 4,126,176 | 2,817,898 | 1,308,278 | 165,047 | 0 | ||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 6/30/2017 | 12 | Trailing 12 | 3,242,764 | 1,697,150 | 1,545,613 | 129,711 | 0 | ||
| 5.011 | Property | Kalamazoo-Portage Courtyard | 6/30/2017 | 12 | Trailing 12 | 3,641,503 | 2,119,865 | 1,521,638 | 145,660 | 0 | ||
| 5.012 | Property | Bismarck Residence Inn | 6/30/2017 | 12 | Trailing 12 | 3,530,516 | 1,867,741 | 1,662,775 | 141,221 | 0 | ||
| 5.013 | Property | Residence Inn Southington | 6/30/2017 | 12 | Trailing 12 | 3,929,975 | 2,373,325 | 1,556,650 | 157,199 | 0 | ||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 4,842,534 | 3,149,084 | 1,693,450 | 193,701 | 0 | ||
| 5.015 | Property | Montgomeryville Staybridge Suites | 6/30/2017 | 12 | Trailing 12 | 3,962,237 | 2,648,287 | 1,313,951 | 158,489 | 0 | ||
| 5.016 | Property | TownePlace Suites Pocatello | 6/30/2017 | 12 | Trailing 12 | 3,067,616 | 1,650,393 | 1,417,222 | 122,705 | 0 | ||
| 5.017 | Property | Rockford Residence Inn | 6/30/2017 | 12 | Trailing 12 | 3,764,931 | 2,067,832 | 1,697,099 | 150,597 | 0 | ||
| 5.018 | Property | Residence Inn Danbury | 6/30/2017 | 12 | Trailing 12 | 3,516,896 | 2,158,680 | 1,358,216 | 140,676 | 0 | ||
| 5.019 | Property | Westminster Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 3,373,439 | 1,933,157 | 1,440,282 | 134,938 | 0 | ||
| 5.020 | Property | Appleton Residence Inn | 6/30/2017 | 12 | Trailing 12 | 3,123,122 | 1,728,601 | 1,394,521 | 124,925 | 0 | ||
| 5.021 | Property | Quantico Courtyard | 6/30/2017 | 12 | Trailing 12 | 3,215,857 | 2,066,691 | 1,149,165 | 128,634 | 0 | ||
| 5.022 | Property | El Paso Staybridge Suites | 6/30/2017 | 12 | Trailing 12 | 4,116,771 | 2,771,634 | 1,345,137 | 164,671 | 0 | ||
| 5.023 | Property | Fargo Residence Inn | 6/30/2017 | 12 | Trailing 12 | 3,001,459 | 1,899,705 | 1,101,754 | 120,058 | 0 | ||
| 5.024 | Property | Langhorne SpringHill Suites | 6/30/2017 | 12 | Trailing 12 | 3,362,627 | 2,260,503 | 1,102,124 | 134,505 | 0 | ||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 6/30/2017 | 12 | Trailing 12 | 3,202,469 | 2,126,290 | 1,076,179 | 128,099 | 0 | ||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 3,411,787 | 2,292,540 | 1,119,247 | 136,471 | 0 | ||
| 5.027 | Property | Residence Inn Albuquerque | 6/30/2017 | 12 | Trailing 12 | 2,917,987 | 1,731,080 | 1,186,907 | 116,719 | 0 | ||
| 5.028 | Property | Residence Inn Kansas City Olathe | 6/30/2017 | 12 | Trailing 12 | 3,081,880 | 2,046,125 | 1,035,755 | 123,275 | 0 | ||
| 5.029 | Property | Residence Inn Monroe | 6/30/2017 | 12 | Trailing 12 | 2,665,836 | 1,619,969 | 1,045,867 | 106,633 | 0 | ||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 6/30/2017 | 12 | Trailing 12 | 3,110,038 | 2,119,324 | 990,714 | 124,402 | 0 | ||
| 5.031 | Property | Amarillo Residence Inn | 6/30/2017 | 12 | Trailing 12 | 2,747,590 | 1,645,420 | 1,102,171 | 109,904 | 0 | ||
| 5.032 | Property | TownePlace Suites Scranton | 6/30/2017 | 12 | Trailing 12 | 2,496,881 | 1,812,185 | 684,696 | 99,875 | 0 | ||
| 5.033 | Property | SpringHill Suites Waterford | 6/30/2017 | 12 | Trailing 12 | 2,859,619 | 1,928,224 | 931,395 | 114,385 | 0 | ||
| 5.034 | Property | Madison Residence Inn | 6/30/2017 | 12 | Trailing 12 | 2,639,136 | 1,696,740 | 942,396 | 105,565 | 0 | ||
| 5.035 | Property | Peoria, IL Residence Inn | 6/30/2017 | 12 | Trailing 12 | 2,357,901 | 1,523,019 | 834,883 | 94,316 | 0 | ||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,563,035 | 1,548,225 | 1,014,810 | 102,521 | 0 | ||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,753,193 | 1,814,857 | 938,336 | 110,128 | 0 | ||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,206,928 | 1,323,623 | 883,305 | 88,277 | 0 | ||
| 5.039 | Property | St. Joseph Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,243,094 | 1,400,668 | 842,426 | 89,724 | 0 | ||
| 5.040 | Property | Burnsville Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,451,881 | 1,577,524 | 874,358 | 98,075 | 0 | ||
| 5.041 | Property | Peoria, IL Courtyard | 6/30/2017 | 12 | Trailing 12 | 2,268,382 | 1,649,217 | 619,166 | 90,735 | 0 | ||
| 5.042 | Property | Champaign Courtyard | 6/30/2017 | 12 | Trailing 12 | 2,160,267 | 1,555,492 | 604,775 | 86,411 | 0 | ||
| 5.043 | Property | Springfield Courtyard | 6/30/2017 | 12 | Trailing 12 | 2,636,840 | 1,762,424 | 874,416 | 105,474 | 0 | ||
| 5.044 | Property | Akron Courtyard | 6/30/2017 | 12 | Trailing 12 | 1,869,032 | 1,489,577 | 379,455 | 74,761 | 0 | ||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 6/30/2017 | 12 | Trailing 12 | 3,410,091 | 2,566,009 | 844,083 | 136,404 | 0 | ||
| 5.046 | Property | Memphis SpringHill Suites | 6/30/2017 | 12 | Trailing 12 | 2,325,021 | 1,607,328 | 717,693 | 93,001 | 0 | ||
| 5.047 | Property | Tinley Park Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,151,798 | 1,448,880 | 702,919 | 86,072 | 0 | ||
| 5.048 | Property | Phoenix TownePlace Suites | 6/30/2017 | 12 | Trailing 12 | 2,353,092 | 1,656,725 | 696,367 | 94,124 | 0 | ||
| 5.049 | Property | Woodbury Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,308,124 | 1,540,164 | 767,960 | 92,325 | 0 | ||
| 5.050 | Property | Colorado Springs Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,948,316 | 1,228,273 | 720,043 | 77,933 | 0 | ||
| 5.051 | Property | Wichita Falls Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,416,803 | 1,644,425 | 772,378 | 96,672 | 0 | ||
| 5.052 | Property | Zanesville Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,173,408 | 1,362,481 | 810,928 | 86,936 | 0 | ||
| 5.053 | Property | Holland Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,909,262 | 1,192,706 | 716,556 | 76,370 | 0 | ||
| 5.054 | Property | Lubbock Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,460,204 | 1,744,735 | 715,469 | 98,408 | 0 | ||
| 5.055 | Property | Phoenix SpringHill Suites | 6/30/2017 | 12 | Trailing 12 | 2,307,181 | 1,727,771 | 579,410 | 92,287 | 0 | ||
| 5.056 | Property | Lewisville Residence Inn | 6/30/2017 | 12 | Trailing 12 | 2,455,280 | 1,788,526 | 666,754 | 98,211 | 0 | ||
| 5.057 | Property | Battle Creek Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,042,296 | 1,315,997 | 726,299 | 81,692 | 0 | ||
| 5.058 | Property | Courtyard Scranton | 6/30/2017 | 12 | Trailing 12 | 2,797,106 | 2,124,587 | 672,518 | 111,884 | 0 | ||
| 5.059 | Property | Springfield Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,841,426 | 1,139,777 | 701,649 | 73,657 | 0 | ||
| 5.060 | Property | Branson Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,164,584 | 1,444,321 | 720,263 | 86,583 | 0 | ||
| 5.061 | Property | Toledo Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,855,878 | 1,260,065 | 595,813 | 74,235 | 0 | ||
A-1-19
| GSMS 2017-GS8 Annex A-1 | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | 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 ($) |
| 5.062 | Property | Corpus Christi Residence Inn | 6/30/2017 | 12 | Trailing 12 | 2,177,276 | 1,659,769 | 517,507 | 87,091 | 0 | ||
| 5.063 | Property | Columbus Homewood Suites | 6/30/2017 | 12 | Trailing 12 | 2,409,232 | 1,863,118 | 546,114 | 96,369 | 0 | ||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 6/30/2017 | 12 | Trailing 12 | 2,306,341 | 1,636,855 | 669,486 | 92,254 | 0 | ||
| 5.065 | Property | Residence Inn Fort Smith | 6/30/2017 | 12 | Trailing 12 | 2,054,920 | 1,450,138 | 604,782 | 82,197 | 0 | ||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 6/30/2017 | 12 | Trailing 12 | 1,820,735 | 1,227,177 | 593,557 | 72,829 | 0 | ||
| 5.067 | Property | Plano Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,377,075 | 1,744,008 | 633,067 | 95,083 | 0 | ||
| 5.068 | Property | Topeka Residence Inn | 6/30/2017 | 12 | Trailing 12 | 2,407,863 | 1,681,339 | 726,525 | 96,315 | 0 | ||
| 5.069 | Property | Bedford TownePlace Suites | 6/30/2017 | 12 | Trailing 12 | 2,221,414 | 1,487,340 | 734,075 | 88,857 | 0 | ||
| 5.070 | Property | Wichita Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,209,072 | 1,547,588 | 661,483 | 88,363 | 0 | ||
| 5.071 | Property | Holiday Inn Express Malvern | 6/30/2017 | 12 | Trailing 12 | 2,117,894 | 1,679,907 | 437,987 | 84,716 | 0 | ||
| 5.072 | Property | Greeley Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,936,009 | 1,210,268 | 725,740 | 77,440 | 0 | ||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,139,030 | 1,428,656 | 710,374 | 85,561 | 0 | ||
| 5.074 | Property | Dallas Homewood Suites | 6/30/2017 | 12 | Trailing 12 | 2,795,941 | 2,156,056 | 639,885 | 111,838 | 0 | ||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,685,529 | 1,076,731 | 608,797 | 67,421 | 0 | ||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,921,994 | 1,318,907 | 603,087 | 76,880 | 0 | ||
| 5.077 | Property | Willowbrook Homewood Suites | 6/30/2017 | 12 | Trailing 12 | 2,609,416 | 2,170,796 | 438,620 | 104,377 | 0 | ||
| 5.078 | Property | Memphis Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,829,750 | 1,260,198 | 569,552 | 73,190 | 0 | ||
| 5.079 | Property | Mansfield Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,781,801 | 1,223,895 | 557,906 | 71,272 | 0 | ||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,887,940 | 1,312,844 | 575,097 | 75,518 | 0 | ||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,642,512 | 1,071,656 | 570,856 | 65,700 | 0 | ||
| 5.082 | Property | Abilene Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,792,087 | 1,374,656 | 417,430 | 71,683 | 0 | ||
| 5.083 | Property | Akron Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,498,405 | 1,146,895 | 351,510 | 59,936 | 0 | ||
| 5.084 | Property | Fort Worth Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 2,256,753 | 1,684,994 | 571,759 | 90,270 | 0 | ||
| 5.085 | Property | Bloomington Courtyard | 6/30/2017 | 12 | Trailing 12 | 2,130,228 | 1,633,656 | 496,572 | 85,209 | 0 | ||
| 5.086 | Property | Fargo Comfort Suites | 6/30/2017 | 12 | Trailing 12 | 1,888,852 | 1,427,750 | 461,102 | 75,554 | 0 | ||
| 5.087 | Property | Findlay Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,501,068 | 1,049,863 | 451,206 | 60,043 | 0 | ||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,587,392 | 1,105,680 | 481,711 | 63,496 | 0 | ||
| 5.089 | Property | Quincy Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,639,136 | 1,147,749 | 491,388 | 65,565 | 0 | ||
| 5.090 | Property | Findlay Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,756,570 | 1,328,843 | 427,727 | 70,263 | 0 | ||
| 5.091 | Property | Forsyth Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,532,954 | 1,009,941 | 523,013 | 61,318 | 0 | ||
| 5.092 | Property | Muncie Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,520,763 | 1,046,615 | 474,148 | 60,831 | 0 | ||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,630,192 | 1,139,400 | 490,792 | 65,208 | 0 | ||
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,563,147 | 1,062,334 | 500,813 | 62,526 | 0 | ||
| 5.095 | Property | Norman Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,602,125 | 1,189,547 | 412,579 | 64,085 | 0 | ||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 6/30/2017 | 12 | Trailing 12 | 2,189,581 | 1,707,853 | 481,728 | 87,583 | 0 | ||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,689,636 | 1,172,910 | 516,726 | 67,585 | 0 | ||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,619,862 | 1,098,242 | 521,619 | 64,794 | 0 | ||
| 5.099 | Property | Waco Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,648,422 | 1,186,550 | 461,872 | 65,937 | 0 | ||
| 5.100 | Property | Champaign Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,387,601 | 1,065,125 | 322,476 | 55,504 | 0 | ||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 6/30/2017 | 12 | Trailing 12 | 1,853,617 | 1,538,168 | 315,449 | 74,145 | 0 | ||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,773,103 | 1,343,811 | 429,292 | 70,924 | 0 | ||
| 5.103 | Property | Fargo Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,552,391 | 1,094,053 | 458,338 | 62,096 | 0 | ||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,407,695 | 949,554 | 458,141 | 56,308 | 0 | ||
| 5.105 | Property | Abilene Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,603,537 | 1,234,579 | 368,958 | 64,141 | 0 | ||
| 5.106 | Property | Billings Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,485,317 | 1,148,266 | 337,051 | 59,413 | 0 | ||
| 5.107 | Property | Peru Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,555,719 | 1,091,564 | 464,155 | 62,229 | 0 | ||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 2,173,862 | 1,712,134 | 461,728 | 86,954 | 0 | ||
| 5.109 | Property | San Angelo Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,559,202 | 1,310,186 | 249,016 | 62,368 | 0 | ||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,529,756 | 1,077,746 | 452,010 | 61,190 | 0 | ||
| 5.111 | Property | Willowbrook Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,913,096 | 1,727,544 | 185,552 | 76,524 | 0 | ||
| 5.112 | Property | Toledo Country Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,571,795 | 1,133,383 | 438,411 | 62,872 | 0 | ||
| 5.113 | Property | Dubuque Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,327,625 | 930,407 | 397,218 | 53,105 | 0 | ||
| 5.114 | Property | Kankakee Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,519,463 | 1,100,809 | 418,655 | 60,779 | 0 | ||
| 5.115 | Property | Canton Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,409,300 | 1,120,507 | 288,793 | 56,372 | 0 | ||
| 5.116 | Property | Westchase Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,835,471 | 1,491,276 | 344,195 | 73,419 | 0 | ||
| 5.117 | Property | Lima Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,390,246 | 1,051,819 | 338,426 | 55,610 | 0 | ||
| 5.118 | Property | Owatonna Country Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,323,977 | 902,541 | 421,437 | 52,959 | 0 | ||
| 5.119 | Property | Saginaw Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,347,458 | 1,108,514 | 238,945 | 53,898 | 0 | ||
| 5.120 | Property | Youngstown Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,392,711 | 1,199,834 | 192,877 | 55,708 | 0 | ||
| 5.121 | Property | Longview Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,460,899 | 1,096,406 | 364,493 | 58,436 | 0 | ||
| 5.122 | Property | Middletown Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,210,883 | 920,122 | 290,761 | 48,435 | 0 | ||
| 5.123 | Property | Mishawaka Best Western Plus | 6/30/2017 | 12 | Trailing 12 | 1,265,104 | 943,687 | 321,417 | 50,604 | 0 | ||
| 5.124 | Property | Tyler Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,516,788 | 1,186,245 | 330,542 | 60,672 | 0 | ||
| 5.125 | Property | Stafford Hampton Inn | 6/30/2017 | 12 | Trailing 12 | 1,816,018 | 1,529,816 | 286,202 | 72,641 | 0 | ||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,305,725 | 992,467 | 313,257 | 52,229 | 0 | ||
| 5.127 | Property | Saginaw Comfort Suites | 6/30/2017 | 12 | Trailing 12 | 1,256,238 | 1,021,179 | 235,059 | 50,250 | 0 | ||
| 5.128 | Property | Humble Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 807,200 | 1,060,302 | (253,103) | 32,288 | 0 | ||
| 5.129 | Property | Corpus Christi Country Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,508,590 | 1,307,144 | 201,446 | 60,344 | 0 | ||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,222,233 | 1,032,493 | 189,740 | 48,889 | 0 | ||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,102,938 | 970,197 | 132,741 | 44,118 | 0 | ||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,172,176 | 1,015,088 | 157,087 | 46,887 | 0 | ||
| 5.133 | Property | Temple Fairfield Inn & Suites | 6/30/2017 | 12 | Trailing 12 | 1,418,115 | 1,128,121 | 289,994 | 56,725 | 0 | ||
| 5.134 | Property | Topeka Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 1,429,949 | 1,117,486 | 312,463 | 57,198 | 0 | ||
| 5.135 | Property | Lincoln Comfort Suites | 6/30/2017 | 12 | Trailing 12 | 1,177,561 | 943,618 | 233,943 | 47,102 | 0 | ||
| 5.136 | Property | Wichita Comfort Inn | 6/30/2017 | 12 | Trailing 12 | 1,182,971 | 993,536 | 189,434 | 47,319 | 0 | ||
A-1-20
| GSMS 2017-GS8 Annex A-1 | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | 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 ($) | Underwritten TI / LC ($) |
| 5.137 | Property | Bloomington Comfort Suites | 6/30/2017 | 12 | Trailing 12 | 1,020,044 | 950,467 | 69,577 | 40,802 | 0 | ||
| 5.138 | Property | Grand Forks Fairfield Inn | 6/30/2017 | 12 | Trailing 12 | 901,984 | 814,653 | 87,331 | 36,079 | 0 | ||
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | N/A | N/A | Not Available | 32,578,204 | 7,640,446 | 24,937,758 | 12.8% | 474,132 | 948,264 |
| 6.01 | Property | Cabela’s Rogers | N/A | N/A | Not Available | N/A | N/A | 2,692,848 | N/A | 0 | ||
| 6.02 | Property | Cabela’s Lone Tree | N/A | N/A | Not Available | N/A | N/A | 2,287,705 | N/A | 0 | ||
| 6.03 | Property | Bass Pro San Antonio | N/A | N/A | Not Available | N/A | N/A | 2,159,612 | N/A | 0 | ||
| 6.04 | Property | Cabela’s Allen | N/A | N/A | Not Available | N/A | N/A | 1,964,900 | N/A | 0 | ||
| 6.05 | Property | Cabela’s Lehi | N/A | N/A | Not Available | N/A | N/A | 1,861,976 | N/A | 0 | ||
| 6.06 | Property | Bass Pro Tampa | N/A | N/A | Not Available | N/A | N/A | 2,154,700 | N/A | 0 | ||
| 6.07 | Property | Cabela’s Hammond | N/A | N/A | Not Available | N/A | N/A | 1,684,200 | N/A | 0 | ||
| 6.08 | Property | Bass Pro Round Rock | N/A | N/A | Not Available | N/A | N/A | 1,403,500 | N/A | 0 | ||
| 6.09 | Property | Cabela’s Fort Mill | N/A | N/A | Not Available | N/A | N/A | 1,522,423 | N/A | 0 | ||
| 6.10 | Property | Cabela’s Wichita | N/A | N/A | Not Available | N/A | N/A | 1,314,190 | N/A | 0 | ||
| 6.11 | Property | Cabela’s Owatonna | N/A | N/A | Not Available | N/A | N/A | 1,422,213 | N/A | 0 | ||
| 6.12 | Property | Cabela’s Centerville | N/A | N/A | Not Available | N/A | N/A | 1,070,028 | N/A | 0 | ||
| 6.13 | Property | Cabela’s Huntsville | N/A | N/A | Not Available | N/A | N/A | 959,058 | N/A | 0 | ||
| 6.14 | Property | Bass Pro Port St. Lucie | N/A | N/A | Not Available | N/A | N/A | 1,076,016 | N/A | 0 | ||
| 6.15 | Property | Cabela’s Waco | N/A | N/A | Not Available | N/A | N/A | 746,849 | N/A | 0 | ||
| 6.16 | Property | Cabela’s East Grand Forks | N/A | N/A | Not Available | N/A | N/A | 617,540 | N/A | 0 | ||
| 7 | Loan | 20 | Loma Linda | N/A | N/A | Not Available | 16,100,842 | 4,038,819 | 12,062,023 | 9.5% | 201,980 | 0 |
| 8 | Loan | 15, 21, 22 | Olympic Tower | N/A | N/A | Not Available | 94,904,955 | 26,624,023 | 68,280,932 | 11.2% | 131,343 | 2,012,895 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 7/31/2017 | 7 | Annualized | 7,493,249 | 3,407,699 | 4,085,550 | 9.9% | 40,905 | 133,312 |
| 10 | Loan | 14, 25 | Westin Palo Alto | 6/30/2017 | 12 | Trailing 12 | 22,889,901 | 13,526,255 | 9,363,646 | 11.3% | 915,596 | 0 |
| 11 | Loan | 26, 27 | Inn at the Market | 8/31/2017 | 12 | Trailing 12 | 9,231,052 | 5,111,406 | 4,119,646 | 11.8% | 369,242 | 0 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | 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 |
| 12.01 | Property | RXR Plaza | 3/31/2017 | 12 | Trailing 12 | 33,417,914 | 18,538,955 | 14,878,959 | 271,325 | 1,398,458 | ||
| 12.02 | Property | Omni | 3/31/2017 | 12 | Trailing 12 | 20,086,873 | 10,035,802 | 10,051,071 | 166,366 | 871,865 | ||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 3/31/2017 | 12 | Trailing 12 | 12,521,128 | 5,772,363 | 6,748,765 | 6.5% | 22,387 | 118,176 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | N/A | N/A | Not Available | 7,078,500 | N/A | 7,078,500 | 9.9% | 12,852 | 250,614 |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | N/A | N/A | Not Available | 11,896,414 | 2,790,022 | 9,106,392 | 12.8% | 434,233 | 868,466 |
| 15.01 | Property | Cabela’s Prairie du Chien | N/A | N/A | Not Available | N/A | N/A | 3,588,291 | N/A | 0 | ||
| 15.02 | Property | Cabela’s Triadelphia | N/A | N/A | Not Available | N/A | N/A | 3,271,839 | N/A | 0 | ||
| 15.03 | Property | Cabela’s Tooele | N/A | N/A | Not Available | N/A | N/A | 2,246,262 | N/A | 0 | ||
| 16 | Loan | 34 | One Allen Center | 6/30/2017 | 12 | Trailing 12 | 3,740,495 | 1,549,278 | 2,191,217 | 9.7% | 30,102 | 0 |
| 17 | Loan | 35 | Waxahachie Marketplace | 5/31/2017 | 12 | Trailing 12 | 3,161,210 | 1,013,074 | 2,148,136 | 9.9% | 26,397 | 94,679 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 8/31/2017 | 12 | Trailing 12 | 2,666,409 | 872,376 | 1,794,034 | 8.7% | 32,307 | 0 |
| 18.01 | Property | Space Mart State College PA | 8/31/2017 | 12 | Trailing 12 | 1,076,896 | 323,610 | 753,286 | 12,428 | 0 | ||
| 18.02 | Property | Space Mart Mechanicsburg PA | 8/31/2017 | 12 | Trailing 12 | 778,492 | 277,729 | 500,763 | 11,167 | 0 | ||
| 18.03 | Property | Space Mart Hatfield PA | 8/31/2017 | 12 | Trailing 12 | 811,021 | 271,036 | 539,985 | 8,713 | 0 | ||
| 19 | Loan | 14, 20 | Shops at Boardman | N/A | N/A | Not Available | 5,412,503 | 1,531,749 | 3,880,753 | 9.1% | 69,459 | 170,824 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 8/31/2017 | 12 | Trailing 12 | 2,393,908 | 895,290 | 1,498,618 | 8.0% | 30,615 | 0 |
| 20.01 | Property | Space Mart Sicklerville NJ | 8/31/2017 | 12 | Trailing 12 | 943,953 | 319,258 | 624,695 | 11,895 | 0 | ||
| 20.02 | Property | Space Mart Souderton PA | 8/31/2017 | 12 | Trailing 12 | 752,165 | 267,439 | 484,726 | 8,944 | 0 | ||
| 20.03 | Property | Space Mart Blackwood NJ | 8/31/2017 | 12 | Trailing 12 | 697,790 | 308,593 | 389,197 | 9,776 | 0 | ||
| 21 | Loan | Colonia Verde | 9/30/2017 | 12 | Trailing 12 | 1,837,229 | 377,345 | 1,459,884 | 8.2% | 21,960 | 38,192 | |
| 22 | Loan | 1301 University Avenue | 5/31/2017 | 12 | Trailing 12 | 2,241,892 | 824,875 | 1,417,017 | 8.6% | 32,200 | 0 | |
| 23 | Loan | Heritage Marketplace | N/A | N/A | Not Available | 1,966,224 | 483,711 | 1,482,513 | 9.4% | 10,907 | 50,170 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 8/31/2017 | 12 | Trailing 12 | 28,236,170 | 18,635,160 | 9,601,010 | 24.0% | 1,052,706 | 0 |
| 25 | Loan | Champions of the West | 6/30/2017 | 12 | Trailing 12 | 2,644,397 | 874,028 | 1,770,369 | 12.4% | 14,418 | 97,320 | |
| 26 | Loan | Goodfriend Self Storage | 9/30/2017 | 12 | Trailing 12 | 1,867,102 | 816,822 | 1,050,280 | 7.8% | 8,980 | 0 | |
| 27 | Loan | Michaels Plaza | 5/31/2017 | 12 | Trailing 12 | 1,863,365 | 495,062 | 1,368,303 | 10.3% | 10,109 | 29,575 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 8/31/2017 | 12 | Trailing 12 | 1,614,318 | 516,529 | 1,097,789 | 8.7% | 20,318 | 0 |
| 28.01 | Property | Space Mart Midlothian VA | 8/31/2017 | 12 | Trailing 12 | 850,193 | 262,171 | 588,022 | 10,260 | 0 | ||
| 28.02 | Property | Space Mart Richmond VA | 8/31/2017 | 12 | Trailing 12 | 764,125 | 254,358 | 509,767 | 10,058 | 0 | ||
| 29 | Loan | Shops of Grand Canyon | 4/30/2017 | 12 | Trailing 12 | 1,730,298 | 452,545 | 1,277,753 | 10.2% | 12,954 | 60,236 | |
| 30 | Loan | Darmstadt Crossing | 6/30/2017 | 12 | Trailing 12 | 1,378,005 | 383,670 | 994,335 | 10.3% | 11,021 | 41,551 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 7/31/2017 | 12 | Trailing 12 | 974,950 | 326,441 | 648,509 | 8.8% | 8,333 | 22,513 |
| 32 | Loan | Eliot Street Center | N/A | N/A | Not Available | 736,405 | 173,216 | 563,189 | 7.8% | 6,445 | 7,224 | |
| 33 | Loan | 42, 43 | Cash Wise Center | N/A | N/A | Not Available | 896,604 | 240,043 | 656,561 | 10.0% | 14,180 | 22,633 |
| 34 | Loan | Ocoee Crossing | 6/30/2017 | 12 | Trailing 12 | 845,237 | 205,820 | 639,416 | 9.8% | 16,984 | 37,479 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 8/31/2017 | 12 | Trailing 12 | 2,192,637 | 1,129,884 | 1,062,753 | 17.0% | 87,705 | 0 |
| 36 | Loan | Albertsons Henderson | N/A | N/A | Not Available | 499,193 | 10,617 | 488,576 | 9.5% | 8,738 | 27,671 | |
A-1-21
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | 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 ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) |
| 1 | Loan | 8, 9 | Worldwide Plaza | 85,021,775 | 3.77 | 13.8% | 1,740,000,000 | 10/1/2017 | NAP | NAP | 35.4% | 35.4% | 98.4% | 6/30/2017 | NAP |
| 2 | Loan | 10 | Residence Inn Anaheim | 8,098,137 | 1.68 | 10.3% | 123,000,000 | 7/2/2017 | NAP | NAP | 63.8% | 53.2% | 85.1% | 9/30/2017 | 204.69 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 6,521,852 | 2.12 | 9.3% | 119,000,000 | 9/5/2017 | 119,650,000 | 9/5/2018 | 58.8% | 58.5% | 94.7% | NAP | |
| 3.01 | Property | Main & Redhill | 2,543,457 | 47,000,000 | 9/5/2017 | NAP | NAP | 96.8% | 8/24/2017 | NAP | |||||
| 3.02 | Property | Two Venture | 1,724,276 | 33,300,000 | 9/5/2017 | NAP | NAP | 93.1% | 8/24/2017 | NAP | |||||
| 3.03 | Property | Pacific Park Business Center | 1,415,952 | 23,750,000 | 9/5/2017 | 24,400,000 | 9/5/2018 | 89.6% | 8/24/2017 | NAP | |||||
| 3.04 | Property | One Venture | 838,166 | 14,950,000 | 9/5/2017 | NAP | NAP | 100.0% | 8/24/2017 | NAP | |||||
| 4 | Loan | Life Time Fitness Portfolio | 5,498,279 | 1.60 | 9.6% | 89,230,000 | Various | NAP | NAP | 63.9% | 58.4% | 100.0% | NAP | ||
| 4.01 | Property | Life Time Fitness Folsom | 3,133,076 | 50,110,000 | 8/14/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 4.02 | Property | Life Time Fitness Fort Washington | 2,365,203 | 39,120,000 | 8/18/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 87,263,309 | 5.63 | 26.2% | 1,165,000,000 | Various | 1,218,500,000 | 9/1/2020 | 28.6% | 27.3% | 72.7% | 110.69 | |
| 5.001 | Property | Hilton Garden Inn Glastonbury | 2,440,196 | 28,200,000 | 8/8/2017 | 30,000,000 | 9/1/2020 | 80.0% | 6/30/2017 | 141.70 | |||||
| 5.002 | Property | Sheraton Hotel Woodbury | 1,923,656 | 20,900,000 | 8/8/2017 | 24,500,000 | 9/1/2020 | 80.1% | 6/30/2017 | 133.99 | |||||
| 5.003 | Property | DoubleTree Holland | 1,376,082 | 20,300,000 | 8/8/2017 | 22,100,000 | 9/1/2020 | 67.6% | 6/30/2017 | 115.16 | |||||
| 5.004 | Property | Lexington Residence Inn | 1,510,290 | 18,400,000 | 8/8/2017 | 21,100,000 | 9/1/2020 | 85.3% | 6/30/2017 | 121.06 | |||||
| 5.005 | Property | Residence Inn Mystic Groton | 1,698,492 | 18,900,000 | 8/8/2017 | 20,500,000 | 9/1/2020 | 78.7% | 6/30/2017 | 132.65 | |||||
| 5.006 | Property | Lexington Courtyard | 1,454,173 | 17,500,000 | 8/8/2017 | 20,600,000 | 9/1/2020 | 76.5% | 6/30/2017 | 128.36 | |||||
| 5.007 | Property | Residence Inn Baton Rouge | 1,735,533 | 18,400,000 | 8/8/2017 | 19,600,000 | 9/1/2020 | 88.0% | 6/30/2017 | 131.33 | |||||
| 5.008 | Property | TownePlace Suites Boise Downtown | 1,554,930 | 17,900,000 | 8/8/2017 | 19,500,000 | 9/1/2020 | 72.9% | 6/30/2017 | 114.41 | |||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 1,143,231 | 17,800,000 | 8/8/2017 | 19,800,000 | 9/1/2020 | 79.7% | 6/30/2017 | 122.36 | |||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 1,415,903 | 16,500,000 | 8/8/2017 | 18,700,000 | 9/1/2020 | 82.2% | 6/30/2017 | 121.42 | |||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | 1,375,978 | 16,200,000 | 8/8/2017 | 18,700,000 | 9/1/2020 | 78.1% | 6/30/2017 | 130.73 | |||||
| 5.012 | Property | Bismarck Residence Inn | 1,521,554 | 17,200,000 | 8/8/2017 | 18,400,000 | 9/1/2020 | 85.9% | 6/30/2017 | 119.68 | |||||
| 5.013 | Property | Residence Inn Southington | 1,399,451 | 14,800,000 | 8/8/2017 | 17,700,000 | 9/1/2020 | 80.5% | 6/30/2017 | 134.30 | |||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 1,499,749 | 17,100,000 | 8/8/2017 | 18,500,000 | 9/1/2020 | 78.5% | 6/30/2017 | 126.43 | |||||
| 5.015 | Property | Montgomeryville Staybridge Suites | 1,155,461 | 16,500,000 | 8/8/2017 | 17,700,000 | 9/1/2020 | 75.1% | 6/30/2017 | 127.63 | |||||
| 5.016 | Property | TownePlace Suites Pocatello | 1,294,518 | 16,200,000 | 8/8/2017 | 17,600,000 | 9/1/2020 | 77.4% | 6/30/2017 | 115.41 | |||||
| 5.017 | Property | Rockford Residence Inn | 1,546,502 | 14,900,000 | 8/8/2017 | 17,200,000 | 9/1/2020 | 89.9% | 6/30/2017 | 120.81 | |||||
| 5.018 | Property | Residence Inn Danbury | 1,217,540 | 15,400,000 | 8/8/2017 | 16,700,000 | 9/1/2020 | 79.9% | 6/30/2017 | 151.92 | |||||
| 5.019 | Property | Westminster Hampton Inn | 1,305,345 | 15,100,000 | 8/8/2017 | 16,400,000 | 9/1/2020 | 77.9% | 6/30/2017 | 111.01 | |||||
| 5.020 | Property | Appleton Residence Inn | 1,269,596 | 14,100,000 | 8/8/2017 | 15,000,000 | 9/1/2020 | 83.5% | 6/30/2017 | 153.52 | |||||
| 5.021 | Property | Quantico Courtyard | 1,020,531 | 12,400,000 | 8/8/2017 | 14,800,000 | 9/1/2020 | 78.6% | 6/30/2017 | 104.26 | |||||
| 5.022 | Property | El Paso Staybridge Suites | 1,180,466 | 13,200,000 | 8/8/2017 | 14,100,000 | 9/1/2020 | 87.9% | 6/30/2017 | 116.10 | |||||
| 5.023 | Property | Fargo Residence Inn | 981,696 | 12,600,000 | 8/7/2017 | 13,700,000 | 9/1/2020 | 79.1% | 6/30/2017 | 109.63 | |||||
| 5.024 | Property | Langhorne SpringHill Suites | 967,619 | 12,300,000 | 8/8/2017 | 13,200,000 | 9/1/2020 | 70.9% | 6/30/2017 | 139.84 | |||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 948,080 | 12,000,000 | 8/8/2017 | 12,900,000 | 9/1/2020 | 73.9% | 6/30/2017 | 114.33 | |||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 982,775 | 11,700,000 | 8/8/2017 | 12,500,000 | 9/1/2020 | 70.9% | 6/30/2017 | 109.42 | |||||
| 5.027 | Property | Residence Inn Albuquerque | 1,070,188 | 10,300,000 | 8/8/2017 | 12,300,000 | 9/1/2020 | 79.3% | 6/30/2017 | 111.30 | |||||
| 5.028 | Property | Residence Inn Kansas City Olathe | 912,480 | 11,000,000 | 8/8/2017 | 11,900,000 | 9/1/2020 | 74.8% | 6/30/2017 | 124.94 | |||||
| 5.029 | Property | Residence Inn Monroe | 939,234 | 10,000,000 | 8/8/2017 | 11,900,000 | 9/1/2020 | 82.4% | 6/30/2017 | 133.30 | |||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 866,313 | 10,900,000 | 8/8/2017 | 11,700,000 | 9/1/2020 | 74.3% | 6/30/2017 | 129.16 | |||||
| 5.031 | Property | Amarillo Residence Inn | 992,267 | 11,000,000 | 8/8/2017 | 11,900,000 | 9/1/2020 | 82.7% | 6/30/2017 | 114.96 | |||||
| 5.032 | Property | TownePlace Suites Scranton | 584,821 | 10,500,000 | 8/8/2017 | 11,400,000 | 9/1/2020 | 66.7% | 6/30/2017 | 89.84 | |||||
| 5.033 | Property | SpringHill Suites Waterford | 817,010 | 10,400,000 | 8/8/2017 | 11,400,000 | 9/1/2020 | 75.9% | 6/30/2017 | 127.31 | |||||
| 5.034 | Property | Madison Residence Inn | 836,831 | 9,400,000 | 8/8/2017 | 11,000,000 | 9/1/2020 | 86.7% | 6/30/2017 | 125.60 | |||||
| 5.035 | Property | Peoria, IL Residence Inn | 740,567 | 9,200,000 | 8/8/2017 | 11,000,000 | 9/1/2020 | 76.4% | 6/30/2017 | 126.56 | |||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 912,289 | 10,100,000 | 8/8/2017 | 10,800,000 | 9/1/2020 | 74.9% | 6/30/2017 | 119.34 | |||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 828,208 | 9,000,000 | 8/8/2017 | 11,000,000 | 9/1/2020 | 71.8% | 6/30/2017 | 115.22 | |||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 795,028 | 9,600,000 | 8/8/2017 | 10,400,000 | 9/1/2020 | 76.8% | 6/30/2017 | 125.45 | |||||
| 5.039 | Property | St. Joseph Hampton Inn | 752,702 | 9,500,000 | 8/8/2017 | 10,300,000 | 9/1/2020 | 84.7% | 6/30/2017 | 121.88 | |||||
| 5.040 | Property | Burnsville Hampton Inn | 776,282 | 8,400,000 | 8/8/2017 | 10,100,000 | 9/1/2020 | 75.4% | 6/30/2017 | 112.52 | |||||
| 5.041 | Property | Peoria, IL Courtyard | 528,430 | 8,100,000 | 8/8/2017 | 10,100,000 | 9/1/2020 | 63.3% | 6/30/2017 | 116.98 | |||||
| 5.042 | Property | Champaign Courtyard | 518,364 | 8,700,000 | 8/8/2017 | 9,900,000 | 9/1/2020 | 62.4% | 6/30/2017 | 113.59 | |||||
| 5.043 | Property | Springfield Courtyard | 768,943 | 8,600,000 | 8/8/2017 | 9,600,000 | 9/1/2020 | 76.8% | 6/30/2017 | 114.22 | |||||
| 5.044 | Property | Akron Courtyard | 304,694 | 8,900,000 | 8/8/2017 | 9,900,000 | 9/1/2020 | 50.1% | 6/30/2017 | 120.76 | |||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 707,679 | 8,800,000 | 8/8/2017 | 9,500,000 | 9/1/2020 | 80.4% | 6/30/2017 | 112.90 | |||||
| 5.046 | Property | Memphis SpringHill Suites | 624,692 | 8,300,000 | 8/8/2017 | 9,500,000 | 9/1/2020 | 75.9% | 6/30/2017 | 105.07 | |||||
| 5.047 | Property | Tinley Park Hampton Inn | 616,847 | 8,500,000 | 8/8/2017 | 9,200,000 | 9/1/2020 | 75.5% | 6/30/2017 | 122.54 | |||||
| 5.048 | Property | Phoenix TownePlace Suites | 602,244 | 8,400,000 | 8/8/2017 | 9,100,000 | 9/1/2020 | 80.6% | 6/30/2017 | 84.87 | |||||
| 5.049 | Property | Woodbury Hampton Inn | 675,635 | 8,100,000 | 8/8/2017 | 8,900,000 | 9/1/2020 | 79.8% | 6/30/2017 | 124.92 | |||||
| 5.050 | Property | Colorado Springs Fairfield Inn | 642,110 | 8,300,000 | 8/8/2017 | 9,000,000 | 9/1/2020 | 74.8% | 6/30/2017 | 108.71 | |||||
| 5.051 | Property | Wichita Falls Hampton Inn | 675,705 | 7,400,000 | 8/8/2017 | 8,800,000 | 9/1/2020 | 82.2% | 6/30/2017 | 107.44 | |||||
| 5.052 | Property | Zanesville Hampton Inn | 723,991 | 8,100,000 | 8/8/2017 | 8,700,000 | 9/1/2020 | 80.0% | 6/30/2017 | 117.59 | |||||
| 5.053 | Property | Holland Fairfield Inn & Suites | 640,186 | 7,900,000 | 8/8/2017 | 8,500,000 | 9/1/2020 | 69.5% | 6/30/2017 | 120.58 | |||||
| 5.054 | Property | Lubbock Hampton Inn | 617,061 | 7,900,000 | 8/8/2017 | 8,700,000 | 9/1/2020 | 71.6% | 6/30/2017 | 116.88 | |||||
| 5.055 | Property | Phoenix SpringHill Suites | 487,123 | 7,300,000 | 8/8/2017 | 8,400,000 | 9/1/2020 | 74.6% | 6/30/2017 | 103.42 | |||||
| 5.056 | Property | Lewisville Residence Inn | 568,543 | 7,700,000 | 8/8/2017 | 8,300,000 | 9/1/2020 | 80.6% | 6/30/2017 | 114.78 | |||||
| 5.057 | Property | Battle Creek Hampton Inn | 644,607 | 7,700,000 | 8/8/2017 | 8,200,000 | 9/1/2020 | 71.6% | 6/30/2017 | 122.94 | |||||
| 5.058 | Property | Courtyard Scranton | 560,634 | 7,300,000 | 8/8/2017 | 8,300,000 | 9/1/2020 | 60.6% | 6/30/2017 | 96.33 | |||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | 627,992 | 7,600,000 | 8/8/2017 | 8,200,000 | 9/1/2020 | 79.2% | 6/30/2017 | 105.13 | |||||
| 5.060 | Property | Branson Fairfield Inn & Suites | 633,680 | 6,400,000 | 8/8/2017 | 8,100,000 | 9/1/2020 | 65.1% | 6/30/2017 | 93.57 | |||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | 521,578 | 7,400,000 | 8/8/2017 | 8,100,000 | 9/1/2020 | 71.0% | 6/30/2017 | 114.74 |
A-1-22
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | 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 ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) |
| 5.062 | Property | Corpus Christi Residence Inn | 430,416 | 7,400,000 | 8/8/2017 | 8,200,000 | 9/1/2020 | 74.7% | 6/30/2017 | 119.64 | |||||
| 5.063 | Property | Columbus Homewood Suites | 449,744 | 7,300,000 | 8/8/2017 | 7,800,000 | 9/1/2020 | 81.8% | 6/30/2017 | 120.57 | |||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 577,232 | 6,700,000 | 8/8/2017 | 8,000,000 | 9/1/2020 | 69.0% | 6/30/2017 | 114.02 | |||||
| 5.065 | Property | Residence Inn Fort Smith | 522,585 | 6,000,000 | 8/8/2017 | 7,700,000 | 9/1/2020 | 74.2% | 6/30/2017 | 96.05 | |||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 520,728 | 6,400,000 | 8/8/2017 | 7,600,000 | 9/1/2020 | 76.1% | 6/30/2017 | 107.89 | |||||
| 5.067 | Property | Plano Fairfield Inn & Suites | 537,984 | 7,100,000 | 8/8/2017 | 7,700,000 | 9/1/2020 | 67.8% | 6/30/2017 | 95.26 | |||||
| 5.068 | Property | Topeka Residence Inn | 630,210 | 6,900,000 | 8/8/2017 | 7,400,000 | 9/1/2020 | 84.1% | 6/30/2017 | 117.71 | |||||
| 5.069 | Property | Bedford TownePlace Suites | 645,218 | 5,900,000 | 8/8/2017 | 7,400,000 | 9/1/2020 | 77.9% | 6/30/2017 | 90.85 | |||||
| 5.070 | Property | Wichita Hampton Inn | 573,121 | 6,800,000 | 8/8/2017 | 7,400,000 | 9/1/2020 | 73.1% | 6/30/2017 | 102.67 | |||||
| 5.071 | Property | Holiday Inn Express Malvern | 353,271 | 6,700,000 | 8/8/2017 | 7,300,000 | 9/1/2020 | 60.2% | 6/30/2017 | 108.94 | |||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | 648,300 | 6,000,000 | 8/8/2017 | 7,200,000 | 9/1/2020 | 80.4% | 6/30/2017 | 108.96 | |||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 624,813 | 6,700,000 | 8/8/2017 | 7,300,000 | 9/1/2020 | 74.5% | 6/30/2017 | 105.10 | |||||
| 5.074 | Property | Dallas Homewood Suites | 528,047 | 6,500,000 | 8/8/2017 | 7,100,000 | 9/1/2020 | 84.2% | 6/30/2017 | 115.77 | |||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 541,376 | 5,800,000 | 8/8/2017 | 6,800,000 | 9/1/2020 | 71.4% | 6/30/2017 | 118.49 | |||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 526,207 | 5,700,000 | 8/8/2017 | 6,900,000 | 9/1/2020 | 77.0% | 6/30/2017 | 111.04 | |||||
| 5.077 | Property | Willowbrook Homewood Suites | 334,243 | 6,300,000 | 8/8/2017 | 7,000,000 | 9/1/2020 | 73.2% | 6/30/2017 | 134.01 | |||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | 496,362 | 5,300,000 | 8/8/2017 | 6,500,000 | 9/1/2020 | 77.2% | 6/30/2017 | 103.97 | |||||
| 5.079 | Property | Mansfield Hampton Inn | 486,634 | 5,900,000 | 8/8/2017 | 6,300,000 | 9/1/2020 | 69.7% | 6/30/2017 | 113.75 | |||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 499,579 | 5,900,000 | 8/8/2017 | 6,500,000 | 9/1/2020 | 72.5% | 6/30/2017 | 113.74 | |||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 505,156 | 5,500,000 | 8/8/2017 | 5,900,000 | 9/1/2020 | 64.8% | 6/30/2017 | 114.28 | |||||
| 5.082 | Property | Abilene Hampton Inn | 345,747 | 5,200,000 | 8/8/2017 | 6,000,000 | 9/1/2020 | 76.0% | 6/30/2017 | 102.16 | |||||
| 5.083 | Property | Akron Hampton Inn | 291,574 | 5,500,000 | 8/8/2017 | 6,000,000 | 9/1/2020 | 57.1% | 6/30/2017 | 113.32 | |||||
| 5.084 | Property | Fort Worth Hampton Inn | 481,489 | 5,500,000 | 8/8/2017 | 6,000,000 | 9/1/2020 | 72.1% | 6/30/2017 | 107.40 | |||||
| 5.085 | Property | Bloomington Courtyard | 411,363 | 5,200,000 | 8/8/2017 | 6,100,000 | 9/1/2020 | 64.6% | 6/30/2017 | 107.17 | |||||
| 5.086 | Property | Fargo Comfort Suites | 385,548 | 5,400,000 | 8/8/2017 | 5,800,000 | 9/1/2020 | 70.7% | 6/30/2017 | 87.26 | |||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | 391,163 | 4,800,000 | 8/8/2017 | 5,700,000 | 9/1/2020 | 71.2% | 6/30/2017 | 105.99 | |||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 418,216 | 5,400,000 | 8/8/2017 | 5,800,000 | 9/1/2020 | 67.9% | 6/30/2017 | 105.81 | |||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | 425,822 | 5,400,000 | 8/8/2017 | 5,800,000 | 9/1/2020 | 75.6% | 6/30/2017 | 94.43 | |||||
| 5.090 | Property | Findlay Hampton Inn | 357,465 | 5,200,000 | 8/8/2017 | 6,000,000 | 9/1/2020 | 72.1% | 6/30/2017 | 108.43 | |||||
| 5.091 | Property | Forsyth Fairfield Inn | 461,695 | 5,300,000 | 8/8/2017 | 5,700,000 | 9/1/2020 | 61.6% | 6/30/2017 | 109.61 | |||||
| 5.092 | Property | Muncie Fairfield Inn | 413,317 | 5,300,000 | 8/8/2017 | 5,800,000 | 9/1/2020 | 68.8% | 6/30/2017 | 95.22 | |||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 425,584 | 5,100,000 | 8/8/2017 | 5,500,000 | 9/1/2020 | 70.7% | 6/30/2017 | 102.15 | |||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | 438,287 | 5,100,000 | 8/8/2017 | 5,500,000 | 9/1/2020 | 75.8% | 6/30/2017 | 103.52 | |||||
| 5.095 | Property | Norman Fairfield Inn & Suites | 348,494 | 4,900,000 | 8/8/2017 | 5,400,000 | 9/1/2020 | 62.8% | 6/30/2017 | 93.22 | |||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 394,145 | 5,000,000 | 8/8/2017 | 5,400,000 | 9/1/2020 | 67.9% | 6/30/2017 | 92.61 | |||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 449,140 | 4,900,000 | 8/8/2017 | 5,300,000 | 9/1/2020 | 71.4% | 6/30/2017 | 107.19 | |||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 456,825 | 4,100,000 | 8/8/2017 | 5,200,000 | 9/1/2020 | 73.0% | 6/30/2017 | 100.60 | |||||
| 5.099 | Property | Waco Fairfield Inn & Suites | 395,935 | 4,800,000 | 8/8/2017 | 5,100,000 | 9/1/2020 | 68.7% | 6/30/2017 | 105.34 | |||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | 266,972 | 4,000,000 | 8/8/2017 | 5,100,000 | 9/1/2020 | 66.4% | 6/30/2017 | 94.43 | |||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 241,304 | 4,700,000 | 8/8/2017 | 5,300,000 | 9/1/2020 | 62.6% | 6/30/2017 | 93.99 | |||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 358,367 | 4,700,000 | 8/8/2017 | 5,100,000 | 9/1/2020 | 70.3% | 6/30/2017 | 103.49 | |||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | 396,242 | 3,900,000 | 8/8/2017 | 5,000,000 | 9/1/2020 | 71.0% | 6/30/2017 | 98.30 | |||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 401,833 | 4,600,000 | 8/8/2017 | 4,900,000 | 9/1/2020 | 71.5% | 6/30/2017 | 98.12 | |||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | 304,816 | 4,600,000 | 8/8/2017 | 4,900,000 | 9/1/2020 | 67.6% | 6/30/2017 | 90.22 | |||||
| 5.106 | Property | Billings Fairfield Inn & Suites | 277,638 | 3,800,000 | 8/8/2017 | 4,900,000 | 9/1/2020 | 67.4% | 6/30/2017 | 99.42 | |||||
| 5.107 | Property | Peru Fairfield Inn & Suites | 401,926 | 4,500,000 | 8/8/2017 | 4,900,000 | 9/1/2020 | 74.0% | 6/30/2017 | 91.94 | |||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 374,773 | 4,500,000 | 8/8/2017 | 4,900,000 | 9/1/2020 | 78.3% | 6/30/2017 | 93.75 | |||||
| 5.109 | Property | San Angelo Hampton Inn | 186,648 | 4,400,000 | 8/8/2017 | 4,800,000 | 9/1/2020 | 69.1% | 6/30/2017 | 97.35 | |||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 390,819 | 4,300,000 | 8/8/2017 | 4,600,000 | 9/1/2020 | 68.8% | 6/30/2017 | 98.47 | |||||
| 5.111 | Property | Willowbrook Hampton Inn | 109,028 | 4,300,000 | 8/8/2017 | 4,800,000 | 9/1/2020 | 61.3% | 6/30/2017 | 114.56 | |||||
| 5.112 | Property | Toledo Country Inn & Suites | 375,539 | 4,200,000 | 8/8/2017 | 4,400,000 | 9/1/2020 | 78.3% | 6/30/2017 | 88.77 | |||||
| 5.113 | Property | Dubuque Fairfield Inn | 344,113 | 4,100,000 | 8/8/2017 | 4,400,000 | 9/1/2020 | 67.1% | 6/30/2017 | 97.87 | |||||
| 5.114 | Property | Kankakee Fairfield Inn | 357,876 | 3,900,000 | 8/8/2017 | 4,400,000 | 9/1/2020 | 72.9% | 6/30/2017 | 100.20 | |||||
| 5.115 | Property | Canton Fairfield Inn & Suites | 232,421 | 3,300,000 | 8/8/2017 | 4,400,000 | 9/1/2020 | 64.1% | 6/30/2017 | 99.19 | |||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | 270,776 | 3,900,000 | 8/8/2017 | 4,500,000 | 9/1/2020 | 59.9% | 6/30/2017 | 103.80 | |||||
| 5.117 | Property | Lima Fairfield Inn | 282,817 | 3,900,000 | 8/8/2017 | 4,200,000 | 9/1/2020 | 64.8% | 6/30/2017 | 93.56 | |||||
| 5.118 | Property | Owatonna Country Inn & Suites | 368,477 | 3,800,000 | 8/8/2017 | 4,100,000 | 9/1/2020 | 79.2% | 6/30/2017 | 96.46 | |||||
| 5.119 | Property | Saginaw Fairfield Inn | 185,046 | 3,700,000 | 8/8/2017 | 4,000,000 | 9/1/2020 | 58.7% | 6/30/2017 | 84.15 | |||||
| 5.120 | Property | Youngstown Hampton Inn | 137,169 | 2,700,000 | 8/8/2017 | 4,100,000 | 9/1/2020 | 62.8% | 6/30/2017 | 96.20 | |||||
| 5.121 | Property | Longview Fairfield Inn & Suites | 306,057 | 3,600,000 | 8/8/2017 | 3,900,000 | 9/1/2020 | 67.6% | 6/30/2017 | 94.57 | |||||
| 5.122 | Property | Middletown Fairfield Inn | 242,326 | 2,700,000 | 8/8/2017 | 3,700,000 | 9/1/2020 | 68.2% | 6/30/2017 | 85.05 | |||||
| 5.123 | Property | Mishawaka Best Western Plus | 270,813 | 3,400,000 | 8/8/2017 | 3,700,000 | 9/1/2020 | 59.3% | 6/30/2017 | 96.79 | |||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | 269,871 | 3,400,000 | 8/8/2017 | 3,500,000 | 9/1/2020 | 71.1% | 6/30/2017 | 92.96 | |||||
| 5.125 | Property | Stafford Hampton Inn | 213,562 | 3,200,000 | 8/8/2017 | 3,800,000 | 9/1/2020 | 61.1% | 6/30/2017 | 95.42 | |||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 261,028 | 3,200,000 | 8/8/2017 | 3,500,000 | 9/1/2020 | 61.1% | 6/30/2017 | 96.61 | |||||
| 5.127 | Property | Saginaw Comfort Suites | 184,810 | 3,200,000 | 8/8/2017 | 3,400,000 | 9/1/2020 | 62.4% | 6/30/2017 | 83.69 | |||||
| 5.128 | Property | Humble Fairfield Inn & Suites | (285,391) | 3,200,000 | 8/8/2017 | 3,600,000 | 9/1/2020 | 56.6% | 6/30/2017 | 89.38 | |||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | 141,102 | 3,100,000 | 8/8/2017 | 3,400,000 | 9/1/2020 | 73.4% | 6/30/2017 | 90.85 | |||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 140,851 | 3,100,000 | 8/8/2017 | 3,500,000 | 9/1/2020 | 59.1% | 6/30/2017 | 90.38 | |||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 88,623 | 2,300,000 | 8/8/2017 | 3,600,000 | 9/1/2020 | 47.8% | 6/30/2017 | 100.91 | |||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 110,200 | 3,100,000 | 8/8/2017 | 3,500,000 | 9/1/2020 | 59.6% | 6/30/2017 | 85.78 | |||||
| 5.133 | Property | Temple Fairfield Inn & Suites | 233,270 | 3,100,000 | 8/8/2017 | 3,400,000 | 9/1/2020 | 71.7% | 6/30/2017 | 89.20 | |||||
| 5.134 | Property | Topeka Fairfield Inn | 255,265 | 3,000,000 | 8/8/2017 | 3,300,000 | 9/1/2020 | 65.7% | 6/30/2017 | 96.00 | |||||
| 5.135 | Property | Lincoln Comfort Suites | 186,840 | 2,400,000 | 8/8/2017 | 2,600,000 | 9/1/2020 | 63.8% | 6/30/2017 | 84.46 | |||||
| 5.136 | Property | Wichita Comfort Inn | 142,116 | 2,100,000 | 8/8/2017 | 2,300,000 | 9/1/2020 | 69.5% | 6/30/2017 | 81.52 |
A-1-23
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | 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 ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) |
| 5.137 | Property | Bloomington Comfort Suites | 28,775 | 1,700,000 | 8/8/2017 | 2,200,000 | 9/1/2020 | 58.5% | 6/30/2017 | 79.88 | |||||
| 5.138 | Property | Grand Forks Fairfield Inn | 51,251 | 1,900,000 | 8/8/2017 | 2,200,000 | 9/1/2020 | 49.6% | 6/30/2017 | 80.63 | |||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | 23,515,362 | 2.72 | 12.1% | 386,700,000 | 7/1/2017 | NAP | NAP | 50.4% | 50.4% | 100.0% | NAP | |
| 6.01 | Property | Cabela's Rogers | 2,553,064 | 41,100,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.02 | Property | Cabela's Lone Tree | 2,206,647 | 34,950,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.03 | Property | Bass Pro San Antonio | 2,021,120 | 34,200,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.04 | Property | Cabela's Allen | 1,884,403 | 33,600,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.05 | Property | Cabela's Lehi | 1,734,692 | 30,600,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.06 | Property | Bass Pro Tampa | 2,055,149 | 28,800,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.07 | Property | Cabela's Hammond | 1,542,641 | 25,700,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.08 | Property | Bass Pro Round Rock | 1,312,927 | 25,000,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.09 | Property | Cabela's Fort Mill | 1,444,066 | 23,250,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.10 | Property | Cabela's Wichita | 1,253,666 | 20,800,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.11 | Property | Cabela's Owatonna | 1,300,723 | 19,000,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.12 | Property | Cabela's Centerville | 1,016,124 | 17,600,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.13 | Property | Cabela's Huntsville | 897,226 | 16,400,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.14 | Property | Bass Pro Port St. Lucie | 1,011,039 | 15,350,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.15 | Property | Cabela's Waco | 714,402 | 11,850,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 6.16 | Property | Cabela's East Grand Forks | 567,474 | 8,500,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 7 | Loan | 20 | Loma Linda | 11,860,043 | 2.56 | 9.3% | 215,000,000 | 6/15/2017 | NAP | NAP | 59.3% | 59.3% | 100.0% | 10/31/2017 | NAP |
| 8 | Loan | 15, 21, 22 | Olympic Tower | 66,136,694 | 2.70 | 10.8% | 1,900,000,000 | 4/1/2017 | NAP | NAP | 32.2% | 32.2% | 98.8% | 4/27/2017 | NAP |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 3,911,333 | 1.57 | 9.5% | 55,700,000 | 9/20/2017 | 60,900,000 | 4/1/2019 | 74.1% | 59.2% | 93.1% | 11/1/2017 | NAP |
| 10 | Loan | 14, 25 | Westin Palo Alto | 8,448,050 | 1.63 | 10.2% | 137,200,000 | 7/18/2017 | 146,800,000 | 7/1/2019 | 60.5% | 51.9% | 85.4% | 6/30/2017 | 353.08 |
| 11 | Loan | 26, 27 | Inn at the Market | 3,750,404 | 1.73 | 10.7% | 53,000,000 | 4/7/2017 | NAP | NAP | 66.0% | 60.6% | 89.1% | 8/31/2017 | 336.57 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 22,222,017 | 2.49 | 11.2% | 320,000,000 | 3/24/2017 | NAP | NAP | 61.9% | 61.9% | 85.5% | NAP | |
| 12.01 | Property | RXR Plaza | 13,209,177 | 189,000,000 | 3/24/2017 | NAP | NAP | 84.9% | 4/20/2017 | NAP | |||||
| 12.02 | Property | Omni | 9,012,841 | 131,000,000 | 3/24/2017 | NAP | NAP | 86.5% | 4/20/2017 | NAP | |||||
| 13 | Loan | 14, 20, 32 | 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% | 92.5% | 5/23/2017 | NAP |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | 6,815,034 | 2.26 | 9.5% | 110,000,000 | 6/26/2017 | NAP | NAP | 65.0% | 65.0% | 100.0% | 10/31/2017 | NAP |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | 7,803,693 | 2.49 | 11.0% | 133,000,000 | 7/1/2017 | NAP | NAP | 53.4% | 53.4% | 100.0% | NAP | |
| 15.01 | Property | Cabela's Prairie du Chien | 3,079,403 | 49,500,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 15.02 | Property | Cabela's Triadelphia | 2,747,427 | 46,600,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 15.03 | Property | Cabela's Tooele | 1,976,864 | 36,900,000 | 7/1/2017 | NAP | NAP | 100.0% | 10/31/2017 | NAP | |||||
| 16 | Loan | 34 | One Allen Center | 2,161,115 | 1.60 | 9.5% | 31,600,000 | 8/21/2017 | NAP | NAP | 71.8% | 69.5% | 87.7% | 9/1/2017 | NAP |
| 17 | Loan | 35 | Waxahachie Marketplace | 2,027,060 | 1.49 | 9.3% | 32,750,000 | 8/3/2017 | NAP | NAP | 66.4% | 61.0% | 94.9% | 7/1/2017 | NAP |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 1,761,726 | 1.38 | 8.5% | 29,920,000 | Various | NAP | NAP | 69.0% | 63.3% | 86.4% | NAP | |
| 18.01 | Property | Space Mart State College PA | 740,858 | 10,910,000 | 9/8/2017 | NAP | NAP | 81.4% | 8/31/2017 | NAP | |||||
| 18.02 | Property | Space Mart Mechanicsburg PA | 489,596 | 8,670,000 | 9/7/2017 | NAP | NAP | 90.1% | 8/31/2017 | NAP | |||||
| 18.03 | Property | Space Mart Hatfield PA | 531,272 | 8,050,000 | 9/9/2017 | NAP | NAP | 88.7% | 8/31/2017 | NAP | |||||
| 19 | Loan | 14, 20 | Shops at Boardman | 3,640,470 | 1.38 | 8.5% | 56,800,000 | 3/30/2017 | 57,990,000 | 4/1/2018 | 75.0% | 63.0% | 94.4% | 10/1/2017 | NAP |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 1,468,003 | 1.26 | 7.9% | 27,210,000 | 9/9/2017 | NAP | NAP | 68.7% | 63.1% | 90.0% | NAP | |
| 20.01 | Property | Space Mart Sicklerville NJ | 612,800 | 10,300,000 | 9/9/2017 | NAP | NAP | 94.6% | 8/31/2017 | NAP | |||||
| 20.02 | Property | Space Mart Souderton PA | 475,782 | 8,000,000 | 9/9/2017 | NAP | NAP | 86.7% | 8/31/2017 | NAP | |||||
| 20.03 | Property | Space Mart Blackwood NJ | 379,420 | 6,730,000 | 9/9/2017 | NAP | NAP | 87.5% | 8/31/2017 | NAP | |||||
| 21 | Loan | Colonia Verde | 1,399,731 | 1.24 | 7.9% | 24,500,000 | 10/2/2017 | NAP | NAP | 72.7% | 65.5% | 98.0% | 9/1/2017 | NAP | |
| 22 | Loan | 1301 University Avenue | 1,384,817 | 1.31 | 8.4% | 24,800,000 | 6/23/2017 | NAP | NAP | 66.3% | 54.6% | 100.0% | 6/22/2017 | NAP | |
| 23 | Loan | Heritage Marketplace | 1,421,436 | 1.46 | 9.0% | 26,490,000 | 9/20/2017 | NAP | NAP | 59.5% | 53.4% | 100.0% | 5/1/2017 | NAP | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 8,548,304 | 4.26 | 21.4% | 101,000,000 | 7/12/2017 | 117,000,000 | 8/1/2021 | 39.6% | 34.2% | 76.0% | 8/31/2017 | 666.26 |
| 25 | Loan | Champions of the West | 1,658,631 | 2.87 | 11.6% | 31,700,000 | 8/7/2017 | NAP | NAP | 45.0% | 45.0% | 92.8% | 8/1/2017 | NAP | |
| 26 | Loan | Goodfriend Self Storage | 1,041,300 | 1.25 | 7.8% | 20,200,000 | 8/22/2017 | NAP | NAP | 66.3% | 57.0% | 90.4% | 10/4/2017 | NAP | |
| 27 | Loan | Michaels Plaza | 1,328,618 | 2.29 | 10.0% | 22,150,000 | 6/28/2017 | NAP | NAP | 60.0% | 60.0% | 98.1% | 6/1/2017 | NAP | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 1,077,471 | 1.37 | 8.5% | 18,340,000 | Various | 17,030,000 | 6/11/2018 | 69.0% | 68.2% | 82.5% | NAP | |
| 28.01 | Property | Space Mart Midlothian VA | 577,762 | 8,740,000 | 9/7/2017 | NAP | NAP | 89.3% | 8/31/2017 | NAP | |||||
| 28.02 | Property | Space Mart Richmond VA | 499,710 | 8,180,000 | 9/11/2017 | 8,290,000 | 6/11/2018 | 75.6% | 8/31/2017 | NAP | |||||
| 29 | Loan | Shops of Grand Canyon | 1,204,563 | 1.64 | 9.6% | 17,250,000 | 6/30/2017 | NAP | NAP | 72.5% | 61.4% | 100.0% | 8/15/2017 | NAP | |
| 30 | Loan | Darmstadt Crossing | 941,763 | 1.64 | 9.7% | 13,800,000 | 8/17/2017 | NAP | NAP | 70.2% | 56.4% | 100.0% | 9/1/2017 | NAP | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 617,662 | 1.35 | 8.4% | 11,130,000 | 6/28/2017 | 11,200,000 | 6/28/2017 | 66.0% | 54.9% | 78.6% | 6/30/2017 | NAP |
| 32 | Loan | Eliot Street Center | 549,520 | 1.20 | 7.6% | 10,630,000 | 9/15/2017 | NAP | NAP | 67.7% | 58.4% | 100.0% | 11/1/2017 | NAP | |
| 33 | Loan | 42, 43 | Cash Wise Center | 619,747 | 1.53 | 9.4% | 9,250,000 | 8/31/2017 | NAP | NAP | 71.0% | 65.1% | 100.0% | 9/1/2017 | NAP |
| 34 | Loan | Ocoee Crossing | 584,953 | 1.49 | 9.0% | 9,050,000 | 7/5/2017 | NAP | NAP | 71.8% | 61.2% | 96.8% | 9/1/2017 | NAP | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 975,048 | 1.99 | 15.6% | 10,100,000 | 9/7/2017 | 10,800,000 | 10/1/2019 | 61.9% | 36.3% | 74.7% | 8/31/2017 | 64.43 |
| 36 | Loan | Albertsons Henderson | 452,167 | 1.97 | 8.7% | 9,800,000 | 8/21/2017 | NAP | NAP | 52.8% | 52.8% | 100.0% | 10/31/2017 | NAP |
A-1-24
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft |
| 1 | Loan | 8, 9 | Worldwide Plaza | NAP | Nomura Holding America Inc. | 819,906 | 9/30/2033 | Cravath, Swaine & Moore LLP | 617,135 | 8/31/2024 | Mercury Parking LLC | 131,971 |
| 2 | Loan | 10 | Residence Inn Anaheim | 175.17 | NAP | NAP | NAP | |||||
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | NAP | ||||||||
| 3.01 | Property | Main & Redhill | NAP | Hyperdisk Marketing Inc. | 15,290 | 6/30/2018 | Orange County Kickboxing | 9,570 | 8/31/2020 | Trust Temporary Services Inc. | 7,809 | |
| 3.02 | Property | Two Venture | NAP | South County Bank N.A. | 9,486 | 3/31/2020 | FEDChex Recovery LLC | 7,838 | 9/30/2018 | Hormel Foods Sales LLC | 7,187 | |
| 3.03 | Property | Pacific Park Business Center | NAP | MAC Flooring Inc. | 7,997 | 9/30/2021 | CDB/MPB Inc. | 7,692 | 2/28/2023 | Inceptus Medical, LLC | 6,973 | |
| 3.04 | Property | One Venture | NAP | Renwood RealtyTrac LLC | 15,310 | 6/30/2021 | Shiftpixy Inc | 11,130 | 6/14/2021 | TMC America LLC | 5,431 | |
| 4 | Loan | Life Time Fitness Portfolio | NAP | |||||||||
| 4.01 | Property | Life Time Fitness Folsom | NAP | Healthy Way of Life V, LLC 1 | 115,998 | 12/31/2042 | NAP | NAP | ||||
| 4.02 | Property | Life Time Fitness Fort Washington | NAP | Healthy Way of Life V, LLC 2 | 115,668 | 12/31/2042 | NAP | NAP | ||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 80.48 | ||||||||
| 5.001 | Property | Hilton Garden Inn Glastonbury | 113.42 | NAP | NAP | NAP | ||||||
| 5.002 | Property | Sheraton Hotel Woodbury | 107.28 | NAP | NAP | NAP | ||||||
| 5.003 | Property | DoubleTree Holland | 77.86 | NAP | NAP | NAP | ||||||
| 5.004 | Property | Lexington Residence Inn | 103.25 | NAP | NAP | NAP | ||||||
| 5.005 | Property | Residence Inn Mystic Groton | 104.42 | NAP | NAP | NAP | ||||||
| 5.006 | Property | Lexington Courtyard | 98.17 | NAP | NAP | NAP | ||||||
| 5.007 | Property | Residence Inn Baton Rouge | 115.57 | NAP | NAP | NAP | ||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | 83.39 | NAP | NAP | NAP | ||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | 97.58 | NAP | NAP | NAP | ||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | 99.81 | NAP | NAP | NAP | ||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | 102.08 | NAP | NAP | NAP | ||||||
| 5.012 | Property | Bismarck Residence Inn | 102.83 | NAP | NAP | NAP | ||||||
| 5.013 | Property | Residence Inn Southington | 108.08 | NAP | NAP | NAP | ||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | 100.75 | NAP | NAP | NAP | ||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | 95.84 | NAP | NAP | NAP | ||||||
| 5.016 | Property | TownePlace Suites Pocatello | 89.34 | NAP | NAP | NAP | ||||||
| 5.017 | Property | Rockford Residence Inn | 108.61 | NAP | NAP | NAP | ||||||
| 5.018 | Property | Residence Inn Danbury | 121.42 | NAP | NAP | NAP | ||||||
| 5.019 | Property | Westminster Hampton Inn | 86.49 | NAP | NAP | NAP | ||||||
| 5.020 | Property | Appleton Residence Inn | 128.27 | NAP | NAP | NAP | ||||||
| 5.021 | Property | Quantico Courtyard | 81.96 | NAP | NAP | NAP | ||||||
| 5.022 | Property | El Paso Staybridge Suites | 102.00 | NAP | NAP | NAP | ||||||
| 5.023 | Property | Fargo Residence Inn | 86.71 | NAP | NAP | NAP | ||||||
| 5.024 | Property | Langhorne SpringHill Suites | 99.16 | NAP | NAP | NAP | ||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | 84.54 | NAP | NAP | NAP | ||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | 77.57 | NAP | NAP | NAP | ||||||
| 5.027 | Property | Residence Inn Albuquerque | 88.24 | NAP | NAP | NAP | ||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | 93.45 | NAP | NAP | NAP | ||||||
| 5.029 | Property | Residence Inn Monroe | 109.85 | NAP | NAP | NAP | ||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | 95.92 | NAP | NAP | NAP | ||||||
| 5.031 | Property | Amarillo Residence Inn | 95.08 | NAP | NAP | NAP | ||||||
| 5.032 | Property | TownePlace Suites Scranton | 59.89 | NAP | NAP | NAP | ||||||
| 5.033 | Property | SpringHill Suites Waterford | 96.69 | NAP | NAP | NAP | ||||||
| 5.034 | Property | Madison Residence Inn | 108.89 | NAP | NAP | NAP | ||||||
| 5.035 | Property | Peoria, IL Residence Inn | 96.68 | NAP | NAP | NAP | ||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | 89.39 | NAP | NAP | NAP | ||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | 82.67 | NAP | NAP | NAP | ||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | 96.39 | NAP | NAP | NAP | ||||||
| 5.039 | Property | St. Joseph Hampton Inn | 103.27 | NAP | NAP | NAP | ||||||
| 5.040 | Property | Burnsville Hampton Inn | 84.87 | NAP | NAP | NAP | ||||||
| 5.041 | Property | Peoria, IL Courtyard | 74.08 | NAP | NAP | NAP | ||||||
| 5.042 | Property | Champaign Courtyard | 70.93 | NAP | NAP | NAP | ||||||
| 5.043 | Property | Springfield Courtyard | 87.76 | NAP | NAP | NAP | ||||||
| 5.044 | Property | Akron Courtyard | 60.48 | NAP | NAP | NAP | ||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | 90.74 | NAP | NAP | NAP | ||||||
| 5.046 | Property | Memphis SpringHill Suites | 79.75 | NAP | NAP | NAP | ||||||
| 5.047 | Property | Tinley Park Hampton Inn | 92.57 | NAP | NAP | NAP | ||||||
| 5.048 | Property | Phoenix TownePlace Suites | 68.36 | NAP | NAP | NAP | ||||||
| 5.049 | Property | Woodbury Hampton Inn | 99.72 | NAP | NAP | NAP | ||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | 81.35 | NAP | NAP | NAP | ||||||
| 5.051 | Property | Wichita Falls Hampton Inn | 88.27 | NAP | NAP | NAP | ||||||
| 5.052 | Property | Zanesville Hampton Inn | 94.07 | NAP | NAP | NAP | ||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | 83.81 | NAP | NAP | NAP | ||||||
| 5.054 | Property | Lubbock Hampton Inn | 83.63 | NAP | NAP | NAP | ||||||
| 5.055 | Property | Phoenix SpringHill Suites | 77.10 | NAP | NAP | NAP | ||||||
| 5.056 | Property | Lewisville Residence Inn | 92.49 | NAP | NAP | NAP | ||||||
| 5.057 | Property | Battle Creek Hampton Inn | 87.99 | NAP | NAP | NAP | ||||||
| 5.058 | Property | Courtyard Scranton | 58.36 | NAP | NAP | NAP | ||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | 83.26 | NAP | NAP | NAP | ||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | 60.93 | NAP | NAP | NAP | ||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | 81.48 | NAP | NAP | NAP |
A-1-25
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft |
| 5.062 | Property | Corpus Christi Residence Inn | 89.38 | NAP | NAP | NAP | ||||||
| 5.063 | Property | Columbus Homewood Suites | 98.66 | NAP | NAP | NAP | ||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | 78.68 | NAP | NAP | NAP | ||||||
| 5.065 | Property | Residence Inn Fort Smith | 71.31 | NAP | NAP | NAP | ||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | 82.06 | NAP | NAP | NAP | ||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | 64.61 | NAP | NAP | NAP | ||||||
| 5.068 | Property | Topeka Residence Inn | 98.97 | NAP | NAP | NAP | ||||||
| 5.069 | Property | Bedford TownePlace Suites | 70.73 | NAP | NAP | NAP | ||||||
| 5.070 | Property | Wichita Hampton Inn | 75.09 | NAP | NAP | NAP | ||||||
| 5.071 | Property | Holiday Inn Express Malvern | 65.55 | NAP | NAP | NAP | ||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | 87.57 | NAP | NAP | NAP | ||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | 78.30 | NAP | NAP | NAP | ||||||
| 5.074 | Property | Dallas Homewood Suites | 97.53 | NAP | NAP | NAP | ||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | 84.64 | NAP | NAP | NAP | ||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | 85.52 | NAP | NAP | NAP | ||||||
| 5.077 | Property | Willowbrook Homewood Suites | 98.07 | NAP | NAP | NAP | ||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | 80.20 | NAP | NAP | NAP | ||||||
| 5.079 | Property | Mansfield Hampton Inn | 79.24 | NAP | NAP | NAP | ||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | 82.45 | NAP | NAP | NAP | ||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | 74.09 | NAP | NAP | NAP | ||||||
| 5.082 | Property | Abilene Hampton Inn | 77.67 | NAP | NAP | NAP | ||||||
| 5.083 | Property | Akron Hampton Inn | 64.69 | NAP | NAP | NAP | ||||||
| 5.084 | Property | Fort Worth Hampton Inn | 77.42 | NAP | NAP | NAP | ||||||
| 5.085 | Property | Bloomington Courtyard | 69.21 | NAP | NAP | NAP | ||||||
| 5.086 | Property | Fargo Comfort Suites | 61.68 | NAP | NAP | NAP | ||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | 75.42 | NAP | NAP | NAP | ||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | 71.86 | NAP | NAP | NAP | ||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | 71.40 | NAP | NAP | NAP | ||||||
| 5.090 | Property | Findlay Hampton Inn | 78.17 | NAP | NAP | NAP | ||||||
| 5.091 | Property | Forsyth Fairfield Inn | 67.49 | NAP | NAP | NAP | ||||||
| 5.092 | Property | Muncie Fairfield Inn | 65.48 | NAP | NAP | NAP | ||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | 72.26 | NAP | NAP | NAP | ||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | 78.43 | NAP | NAP | NAP | ||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | 58.58 | NAP | NAP | NAP | ||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | 62.86 | NAP | NAP | NAP | ||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | 76.53 | NAP | NAP | NAP | ||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | 73.46 | NAP | NAP | NAP | ||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | 72.39 | NAP | NAP | NAP | ||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | 62.73 | NAP | NAP | NAP | ||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | 58.85 | NAP | NAP | NAP | ||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | 72.78 | NAP | NAP | NAP | ||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | 69.83 | NAP | NAP | NAP | ||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | 70.19 | NAP | NAP | NAP | ||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | 60.96 | NAP | NAP | NAP | ||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | 67.04 | NAP | NAP | NAP | ||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | 68.02 | NAP | NAP | NAP | ||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | 73.40 | NAP | NAP | NAP | ||||||
| 5.109 | Property | San Angelo Hampton Inn | 67.25 | NAP | NAP | NAP | ||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | 67.72 | NAP | NAP | NAP | ||||||
| 5.111 | Property | Willowbrook Hampton Inn | 70.18 | NAP | NAP | NAP | ||||||
| 5.112 | Property | Toledo Country Inn & Suites | 69.11 | NAP | NAP | NAP | ||||||
| 5.113 | Property | Dubuque Fairfield Inn | 65.73 | NAP | NAP | NAP | ||||||
| 5.114 | Property | Kankakee Fairfield Inn | 72.51 | NAP | NAP | NAP | ||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | 63.59 | NAP | NAP | NAP | ||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | 62.16 | NAP | NAP | NAP | ||||||
| 5.117 | Property | Lima Fairfield Inn | 60.65 | NAP | NAP | NAP | ||||||
| 5.118 | Property | Owatonna Country Inn & Suites | 75.33 | NAP | NAP | NAP | ||||||
| 5.119 | Property | Saginaw Fairfield Inn | 48.11 | NAP | NAP | NAP | ||||||
| 5.120 | Property | Youngstown Hampton Inn | 60.39 | NAP | NAP | NAP | ||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | 63.90 | NAP | NAP | NAP | ||||||
| 5.122 | Property | Middletown Fairfield Inn | 58.01 | NAP | NAP | NAP | ||||||
| 5.123 | Property | Mishawaka Best Western Plus | 56.52 | NAP | NAP | NAP | ||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | 66.13 | NAP | NAP | NAP | ||||||
| 5.125 | Property | Stafford Hampton Inn | 58.29 | NAP | NAP | NAP | ||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | 59.06 | NAP | NAP | NAP | ||||||
| 5.127 | Property | Saginaw Comfort Suites | 52.20 | NAP | NAP | NAP | ||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | 35.10 | NAP | NAP | NAP | ||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | 66.33 | NAP | NAP | NAP | ||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | 53.39 | NAP | NAP | NAP | ||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | 48.24 | NAP | NAP | NAP | ||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | 51.16 | NAP | NAP | NAP | ||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | 63.92 | NAP | NAP | NAP | ||||||
| 5.134 | Property | Topeka Fairfield Inn | 63.10 | NAP | NAP | NAP | ||||||
| 5.135 | Property | Lincoln Comfort Suites | 53.85 | NAP | NAP | NAP | ||||||
| 5.136 | Property | Wichita Comfort Inn | 56.65 | NAP | NAP | NAP |
A-1-26
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft |
| 5.137 | Property | Bloomington Comfort Suites | 46.73 | NAP | NAP | NAP | ||||||
| 5.138 | Property | Grand Forks Fairfield Inn | 39.98 | NAP | NAP | NAP | ||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | NAP | ||||||||
| 6.01 | Property | Cabela's Rogers | NAP | Cabela's | 186,379 | 4/30/2042 | NAP | NAP | ||||
| 6.02 | Property | Cabela's Lone Tree | NAP | Cabela's | 108,077 | 4/30/2042 | NAP | NAP | ||||
| 6.03 | Property | Bass Pro San Antonio | NAP | Bass Pro | 184,656 | 4/30/2042 | NAP | NAP | ||||
| 6.04 | Property | Cabela's Allen | NAP | Cabela's | 107,329 | 4/30/2042 | NAP | NAP | ||||
| 6.05 | Property | Cabela's Lehi | NAP | Cabela's | 169,713 | 4/30/2042 | NAP | NAP | ||||
| 6.06 | Property | Bass Pro Tampa | NAP | Bass Pro | 132,734 | 4/30/2042 | NAP | NAP | ||||
| 6.07 | Property | Cabela's Hammond | NAP | Cabela's | 188,745 | 4/30/2042 | NAP | NAP | ||||
| 6.08 | Property | Bass Pro Round Rock | NAP | Bass Pro | 120,763 | 4/30/2042 | NAP | NAP | ||||
| 6.09 | Property | Cabela's Fort Mill | NAP | Cabela's | 104,476 | 4/30/2042 | NAP | NAP | ||||
| 6.10 | Property | Cabela's Wichita | NAP | Cabela's | 80,699 | 4/30/2042 | NAP | NAP | ||||
| 6.11 | Property | Cabela's Owatonna | NAP | Cabela's | 161,987 | 4/30/2042 | NAP | NAP | ||||
| 6.12 | Property | Cabela's Centerville | NAP | Cabela's | 71,872 | 4/30/2042 | NAP | NAP | ||||
| 6.13 | Property | Cabela's Huntsville | NAP | Cabela's | 82,443 | 4/30/2042 | NAP | NAP | ||||
| 6.14 | Property | Bass Pro Port St. Lucie | NAP | Bass Pro | 86,637 | 4/30/2042 | NAP | NAP | ||||
| 6.15 | Property | Cabela's Waco | NAP | Cabela's | 43,263 | 4/30/2042 | NAP | NAP | ||||
| 6.16 | Property | Cabela's East Grand Forks | NAP | Cabela's | 66,754 | 4/30/2042 | NAP | NAP | ||||
| 7 | Loan | 20 | Loma Linda | NAP | US Dept. of Veterans Affairs | 327,614 | 5/26/2036 | NAP | NAP | |||
| 8 | Loan | 15, 21, 22 | Olympic Tower | NAP | NBA Properties, Inc. | 191,957 | 12/31/2035 | Richemont North America, Inc. | 126,386 | 7/31/2028 | Cartier | 55,000 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | NAP | 24 Hour Fitness | 59,260 | 11/4/2026 | Triangle Square Cinemas | 37,681 | 6/15/2020 | Time Night Club | 19,120 |
| 10 | Loan | 14, 25 | Westin Palo Alto | 301.44 | NAP | NAP | NAP | |||||
| 11 | Loan | 26, 27 | Inn at the Market | 299.88 | NAP | NAP | NAP | |||||
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | NAP | ||||||||
| 12.01 | Property | RXR Plaza | NAP | Openlink Financial LLC | 96,325 | 12/31/2025 | Flushing Bank | 90,877 | 12/31/2026 | Rivkin Radler LLC | 84,736 | |
| 12.02 | Property | Omni | NAP | HealthPlex Inc. | 77,464 | 3/31/2022 | Congdon Flaherty O'Callaghan | 67,109 | 12/31/2018 | Long Island Power Authority | 50,897 | |
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | NAP | Urban Compass, Inc. | 113,418 | 5/31/2025 | AltSchool II, LLC | 12,090 | 7/31/2028 | TD Bank | 3,915 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | NAP | Petco | 257,040 | 7/31/2037 | NAP | NAP | |||
| 15 | Loan | 18 | Cabela's Industrial Portfolio | NAP | ||||||||
| 15.01 | Property | Cabela's Prairie du Chien | NAP | Cabela's | 1,130,862 | 4/30/2042 | NAP | NAP | ||||
| 15.02 | Property | Cabela's Triadelphia | NAP | Cabela's | 1,165,360 | 4/30/2042 | NAP | NAP | ||||
| 15.03 | Property | Cabela's Tooele | NAP | Cabela's | 598,663 | 4/30/2042 | NAP | NAP | ||||
| 16 | Loan | 34 | One Allen Center | NAP | Concur | 21,805 | 8/31/2022 | Premier Executive Suites | 16,538 | 3/31/2027 | Replacement Source | 16,084 |
| 17 | Loan | 35 | Waxahachie Marketplace | NAP | Academy | 64,292 | 1/31/2032 | TJMaxx | 22,000 | 4/30/2026 | Tuesday Morning | 12,045 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | NAP | ||||||||
| 18.01 | Property | Space Mart State College PA | NAP | NAP | NAP | NAP | ||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | NAP | NAP | NAP | NAP | ||||||
| 18.03 | Property | Space Mart Hatfield PA | NAP | NAP | NAP | NAP | ||||||
| 19 | Loan | 14, 20 | Shops at Boardman | NAP | TJ Maxx / Home Goods | 53,000 | 9/30/2019 | Best Buy | 45,270 | 1/31/2020 | Barnes & Noble | 30,200 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | NAP | ||||||||
| 20.01 | Property | Space Mart Sicklerville NJ | NAP | NAP | NAP | NAP | ||||||
| 20.02 | Property | Space Mart Souderton PA | NAP | NAP | NAP | NAP | ||||||
| 20.03 | Property | Space Mart Blackwood NJ | NAP | NAP | NAP | NAP | ||||||
| 21 | Loan | Colonia Verde | NAP | Safeway | 36,188 | 6/30/2032 | Walgreens | 14,065 | 4/30/2044 | Ace Hardware (Desert Vista) | 11,428 | |
| 22 | Loan | 1301 University Avenue | NAP | NAP | NAP | NAP | ||||||
| 23 | Loan | Heritage Marketplace | NAP | Barrio Queen | 4,500 | 4/30/2025 | LO-LO's Chicken & Waffles | 4,045 | 12/31/2024 | Peoples Mortgage Company | 3,866 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 506.16 | NAP | NAP | NAP | |||||
| 25 | Loan | Champions of the West | NAP | TDI Construction Services, LLC | 10,743 | 10/31/2022 | Metron Inc | 6,200 | 11/30/2021 | Champion Risk & Insurance Services. LP | 5,405 | |
| 26 | Loan | Goodfriend Self Storage | NAP | NAP | NAP | NAP | ||||||
| 27 | Loan | Michaels Plaza | NAP | Michael's Stores, Inc. | 27,000 | 1/31/2028 | Lamps Plus, Inc. | 10,016 | 4/30/2020 | David's Bridal Inc. | 9,300 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | NAP | ||||||||
| 28.01 | Property | Space Mart Midlothian VA | NAP | NAP | NAP | NAP | ||||||
| 28.02 | Property | Space Mart Richmond VA | NAP | NAP | NAP | NAP | ||||||
| 29 | Loan | Shops of Grand Canyon | NAP | Hollywood Kids | 8,261 | 9/30/2021 | Great American Pub | 4,620 | 10/31/2022 | Creative Spa Design | 4,455 | |
| 30 | Loan | Darmstadt Crossing | NAP | Schnucks | 59,476 | 12/31/2035 | Hacienda Mexican Restaurant | 7,000 | 2/29/2028 | Premiere Tanning | 2,800 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | NAP | Montana Liquors | 4,023 | 3/31/2019 | Ruffing It | 3,919 | 1/31/2019 | LK Nails & Spa | 2,700 |
| 32 | Loan | Eliot Street Center | NAP | 5 De Mayo | 3,767 | 8/31/2027 | Lohmeyer Eyecare | 1,800 | 5/30/2027 | Parkside Provisions | 1,657 | |
| 33 | Loan | 42, 43 | Cash Wise Center | NAP | Cash Wise Grocery | 62,572 | 12/31/2029 | West Side Liquor | 8,328 | 6/30/2021 | NAP | |
| 34 | Loan | Ocoee Crossing | NAP | Food City | 46,904 | 12/31/2033 | Workout Anytime Partners | 5,600 | 1/31/2019 | Express Employment | 3,200 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 48.14 | NAP | NAP | NAP | |||||
| 36 | Loan | Albertsons Henderson | NAP | Albertsons | 58,254 | 2/28/2035 | NAP | NAP |
A-1-27
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II |
| 1 | Loan | 8, 9 | Worldwide Plaza | 11/30/2027 | WNET.ORG and THIRTEEN | 102,709 | 8/31/2026 | Rubenstein Associates, Inc. | 68,432 | 4/30/2031 | 9/14/2017 | No |
| 2 | Loan | 10 | Residence Inn Anaheim | NAP | NAP | 7/11/2017 | No | |||||
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | |||||||||
| 3.01 | Property | Main & Redhill | 7/31/2021 | Greenhouse Agency, Inc. | 7,478 | 11/30/2019 | Maricich & Associates, Inc. | 6,400 | 7/31/2020 | 9/11/2017 | No | |
| 3.02 | Property | Two Venture | 1/31/2022 | Rocket Software Inc. | 7,047 | 9/30/2020 | Mercury Insurance Services | 6,233 | 5/31/2019 | 9/11/2017 | No | |
| 3.03 | Property | Pacific Park Business Center | 9/30/2018 | Invoy Technologies LLC | 5,213 | 2/28/2019 | Global Genes | 4,853 | 11/11/2021 | 9/11/2017 | No | |
| 3.04 | Property | One Venture | 4/30/2018 | KES Technologies Inc. | 3,119 | 4/30/2020 | 360 DG OCLA | 2,936 | 8/6/2021 | 9/11/2017 | No | |
| 4 | Loan | Life Time Fitness Portfolio | ||||||||||
| 4.01 | Property | Life Time Fitness Folsom | NAP | NAP | 5/4/2017 | No | ||||||
| 4.02 | Property | Life Time Fitness Fort Washington | NAP | NAP | 9/14/2017 | No | ||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | |||||||||
| 5.001 | Property | Hilton Garden Inn Glastonbury | NAP | NAP | 8/28/2017 | No | ||||||
| 5.002 | Property | Sheraton Hotel Woodbury | NAP | NAP | 8/25/2017 | No | ||||||
| 5.003 | Property | DoubleTree Holland | NAP | NAP | 8/25/2017 | No | ||||||
| 5.004 | Property | Lexington Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.005 | Property | Residence Inn Mystic Groton | NAP | NAP | 8/28/2017 | No | ||||||
| 5.006 | Property | Lexington Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.007 | Property | Residence Inn Baton Rouge | NAP | NAP | 8/25/2017 | No | ||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | NAP | NAP | 8/25/2017 | No | ||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | NAP | NAP | 8/25/2017 | No | ||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.012 | Property | Bismarck Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.013 | Property | Residence Inn Southington | NAP | NAP | 8/25/2017 | No | ||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | NAP | NAP | 8/28/2017 | No | ||||||
| 5.016 | Property | TownePlace Suites Pocatello | NAP | NAP | 8/25/2017 | No | ||||||
| 5.017 | Property | Rockford Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.018 | Property | Residence Inn Danbury | NAP | NAP | 8/28/2017 | No | ||||||
| 5.019 | Property | Westminster Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.020 | Property | Appleton Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.021 | Property | Quantico Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.022 | Property | El Paso Staybridge Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.023 | Property | Fargo Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.024 | Property | Langhorne SpringHill Suites | NAP | NAP | 8/28/2017 | No | ||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | NAP | NAP | 8/28/2017 | No | ||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.027 | Property | Residence Inn Albuquerque | NAP | NAP | 8/25/2017 | No | ||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | NAP | NAP | 8/25/2017 | No | ||||||
| 5.029 | Property | Residence Inn Monroe | NAP | NAP | 8/25/2017 | No | ||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | NAP | NAP | 8/25/2017 | No | ||||||
| 5.031 | Property | Amarillo Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.032 | Property | TownePlace Suites Scranton | NAP | NAP | 8/28/2017 | No | ||||||
| 5.033 | Property | SpringHill Suites Waterford | NAP | NAP | 8/28/2017 | No | ||||||
| 5.034 | Property | Madison Residence Inn | NAP | NAP | 8/29/2017 | No | ||||||
| 5.035 | Property | Peoria, IL Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.039 | Property | St. Joseph Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.040 | Property | Burnsville Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.041 | Property | Peoria, IL Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.042 | Property | Champaign Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.043 | Property | Springfield Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.044 | Property | Akron Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.046 | Property | Memphis SpringHill Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.047 | Property | Tinley Park Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.048 | Property | Phoenix TownePlace Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.049 | Property | Woodbury Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.051 | Property | Wichita Falls Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.052 | Property | Zanesville Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.054 | Property | Lubbock Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.055 | Property | Phoenix SpringHill Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.056 | Property | Lewisville Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.057 | Property | Battle Creek Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.058 | Property | Courtyard Scranton | NAP | NAP | 8/28/2017 | No | ||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No |
A-1-28
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II |
| 5.062 | Property | Corpus Christi Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.063 | Property | Columbus Homewood Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.065 | Property | Residence Inn Fort Smith | NAP | NAP | 8/25/2017 | No | ||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | NAP | NAP | 8/25/2017 | No | ||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.068 | Property | Topeka Residence Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.069 | Property | Bedford TownePlace Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.070 | Property | Wichita Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.071 | Property | Holiday Inn Express Malvern | NAP | NAP | 8/28/2017 | No | ||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.074 | Property | Dallas Homewood Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.077 | Property | Willowbrook Homewood Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.079 | Property | Mansfield Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.082 | Property | Abilene Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.083 | Property | Akron Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.084 | Property | Fort Worth Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.085 | Property | Bloomington Courtyard | NAP | NAP | 8/25/2017 | No | ||||||
| 5.086 | Property | Fargo Comfort Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.090 | Property | Findlay Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.091 | Property | Forsyth Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.092 | Property | Muncie Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | NAP | NAP | 8/25/2017 | No | ||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.109 | Property | San Angelo Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.111 | Property | Willowbrook Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.112 | Property | Toledo Country Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.113 | Property | Dubuque Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.114 | Property | Kankakee Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.117 | Property | Lima Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.118 | Property | Owatonna Country Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.119 | Property | Saginaw Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.120 | Property | Youngstown Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.122 | Property | Middletown Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.123 | Property | Mishawaka Best Western Plus | NAP | NAP | 8/25/2017 | No | ||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.125 | Property | Stafford Hampton Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.127 | Property | Saginaw Comfort Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.134 | Property | Topeka Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 5.135 | Property | Lincoln Comfort Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.136 | Property | Wichita Comfort Inn | NAP | NAP | 8/25/2017 | No |
A-1-29
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II |
| 5.137 | Property | Bloomington Comfort Suites | NAP | NAP | 8/25/2017 | No | ||||||
| 5.138 | Property | Grand Forks Fairfield Inn | NAP | NAP | 8/25/2017 | No | ||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | |||||||||
| 6.01 | Property | Cabela's Rogers | NAP | NAP | 11/28/2016 | No | ||||||
| 6.02 | Property | Cabela's Lone Tree | NAP | NAP | 11/28/2016 | No | ||||||
| 6.03 | Property | Bass Pro San Antonio | NAP | NAP | 4/14/2017 | No | ||||||
| 6.04 | Property | Cabela's Allen | NAP | NAP | 4/7/2017 | No | ||||||
| 6.05 | Property | Cabela's Lehi | NAP | NAP | 4/7/2017 | No | ||||||
| 6.06 | Property | Bass Pro Tampa | NAP | NAP | 4/14/2017 | No | ||||||
| 6.07 | Property | Cabela's Hammond | NAP | NAP | 4/7/2017 | No | ||||||
| 6.08 | Property | Bass Pro Round Rock | NAP | NAP | 4/14/2017 | No | ||||||
| 6.09 | Property | Cabela's Fort Mill | NAP | NAP | 11/28/2016 | No | ||||||
| 6.10 | Property | Cabela's Wichita | NAP | NAP | 11/28/2016 | No | ||||||
| 6.11 | Property | Cabela's Owatonna | NAP | NAP | 4/7/2017 | No | ||||||
| 6.12 | Property | Cabela's Centerville | NAP | NAP | 11/28/2016 | No | ||||||
| 6.13 | Property | Cabela's Huntsville | NAP | NAP | 11/28/2016 | No | ||||||
| 6.14 | Property | Bass Pro Port St. Lucie | NAP | NAP | 4/14/2017 | No | ||||||
| 6.15 | Property | Cabela's Waco | NAP | NAP | 11/28/2016 | No | ||||||
| 6.16 | Property | Cabela's East Grand Forks | NAP | NAP | 4/7/2017 | No | ||||||
| 7 | Loan | 20 | Loma Linda | NAP | NAP | 3/22/2017 | No | |||||
| 8 | Loan | 15, 21, 22 | Olympic Tower | 7/31/2037 | MSD Capital, L.P. | 43,979 | 3/31/2022 | Versace U.S.A., Inc. | 20,000 | 12/31/2023 | 3/21/2017 | No |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 12/31/2031 | Tavern & Bowl | 14,239 | 2/28/2029 | The Yard House | 9,300 | 10/31/2026 | 9/15/2017 | No |
| 10 | Loan | 14, 25 | Westin Palo Alto | NAP | NAP | 11/16/2016 | No | |||||
| 11 | Loan | 26, 27 | Inn at the Market | NAP | NAP | 9/29/2017 | No | |||||
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | |||||||||
| 12.01 | Property | RXR Plaza | 6/30/2023 | Ruskin Moscou Faltischek P.C. | 63,530 | 12/31/2026 | MBSC Securities Corporation | 63,119 | 9/30/2021 | 4/7/2017 | Yes | |
| 12.02 | Property | Omni | 4/30/2025 | Forchelli Curto Deegan | 44,785 | 7/31/2020 | Arbor Commercial Mortgage LLC | 36,488 | 2/28/2027 | 4/10/2017 | No | |
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 11/30/2027 | NAP | NAP | 6/6/2017 | No | ||||
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | NAP | NAP | 6/27/2017 | No | |||||
| 15 | Loan | 18 | Cabela's Industrial Portfolio | |||||||||
| 15.01 | Property | Cabela's Prairie du Chien | NAP | NAP | 6/19/2017 | No | ||||||
| 15.02 | Property | Cabela's Triadelphia | NAP | NAP | 6/19/2017 | No | ||||||
| 15.03 | Property | Cabela's Tooele | NAP | NAP | 7/12/2017 | No | ||||||
| 16 | Loan | 34 | One Allen Center | 4/30/2021 | Lewis & Ellis | 13,207 | 12/31/2021 | No Magic Incorporated | 10,227 | 2/28/2022 | 7/31/2017 | No |
| 17 | Loan | 35 | Waxahachie Marketplace | 7/31/2021 | Shoe Carnival | 11,040 | 1/31/2028 | Ulta | 10,037 | 5/31/2026 | 8/8/2017 | No |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | |||||||||
| 18.01 | Property | Space Mart State College PA | NAP | NAP | 9/12/2017 | No | ||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | NAP | NAP | 9/13/2017 | No | ||||||
| 18.03 | Property | Space Mart Hatfield PA | NAP | NAP | 9/13/2017 | No | ||||||
| 19 | Loan | 14, 20 | Shops at Boardman | 1/31/2021 | Boardman Movies 8 | 25,296 | 6/30/2024 | Office Max | 23,000 | 1/25/2023 | 4/14/2017 | No |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | |||||||||
| 20.01 | Property | Space Mart Sicklerville NJ | NAP | NAP | 9/13/2017 | No | ||||||
| 20.02 | Property | Space Mart Souderton PA | NAP | NAP | 9/13/2017 | No | ||||||
| 20.03 | Property | Space Mart Blackwood NJ | NAP | NAP | 9/13/2017 | No | ||||||
| 21 | Loan | Colonia Verde | 7/31/2024 | Rise Combat Sports | 3,822 | 7/31/2020 | Wells Fargo (Ground Lease) | 3,457 | 8/31/2019 | 8/18/2017 | No | |
| 22 | Loan | 1301 University Avenue | NAP | NAP | 6/30/2017 | No | ||||||
| 23 | Loan | Heritage Marketplace | 10/31/2018 | Sutra Studios | 3,696 | 10/31/2027 | Sushi Brokers Gilbert | 3,565 | 10/31/2026 | 10/2/2017 | No | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | NAP | NAP | 7/18/2017 | No | |||||
| 25 | Loan | Champions of the West | 1/31/2020 | Davis Reed Construction | 5,121 | 8/31/2021 | McKinney Advisory Group. Inc. | 4,941 | 5/31/2022 | 8/18/2017 | No | |
| 26 | Loan | Goodfriend Self Storage | NAP | NAP | 9/29/2017 | No | ||||||
| 27 | Loan | Michaels Plaza | 12/31/2019 | United States of America (Armed Forces) | 4,000 | 6/3/2022 | Top City Nails | 2,654 | 11/30/2025 | 6/28/2017 | Yes | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | |||||||||
| 28.01 | Property | Space Mart Midlothian VA | NAP | NAP | 9/11/2017 | No | ||||||
| 28.02 | Property | Space Mart Richmond VA | NAP | NAP | 9/11/2017 | No | ||||||
| 29 | Loan | Shops of Grand Canyon | 12/31/2020 | Carpets N More | 4,210 | 6/30/2019 | Fuddruckers | 3,800 | 12/31/2020 | 6/28/2017 | No | |
| 30 | Loan | Darmstadt Crossing | 3/31/2021 | Pro Nails | 1,400 | 1/31/2021 | Philly Grill | 1,400 | 4/30/2021 | 8/25/2017 | No | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 11/30/2020 | South Springs Dental | 2,500 | 2/28/2019 | Black Bear Coffee | 1,820 | 12/31/2022 | 9/6/2017 | No |
| 32 | Loan | Eliot Street Center | 4/30/2022 | NAP | NAP | 9/28/2017 | No | |||||
| 33 | Loan | 42, 43 | Cash Wise Center | NAP | NAP | 9/5/2017 | No | |||||
| 34 | Loan | Ocoee Crossing | 6/30/2019 | Asian Garden | 2,400 | 12/31/2021 | Four Seasons Nail / Spa | 1,600 | 6/15/2024 | 7/14/2017 | No | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | NAP | NAP | 9/21/2017 | No | |||||
| 36 | Loan | Albertsons Henderson | NAP | NAP | 8/16/2017 | No |
A-1-30
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) |
| 1 | Loan | 8, 9 | Worldwide Plaza | NAP | 9/14/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 2,500,000 | 0 | 0 |
| 2 | Loan | 10 | Residence Inn Anaheim | NAP | 7/10/2017 | 7/10/2017 | 9% | No | 198,449 | 39,690 | 0 | 0 | 0 | 68,982 | 0 | 0 | 0 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | No | 0 | 127,270 | 0 | 0 | 111,000 | 0 | 111,000 | 670,000 | 0 | ||||
| 3.01 | Property | Main & Redhill | NAP | 9/11/2017 | 9/11/2017 | 12% | No | ||||||||||
| 3.02 | Property | Two Venture | NAP | 9/11/2017 | 9/11/2017 | 8% | No | ||||||||||
| 3.03 | Property | Pacific Park Business Center | NAP | 9/11/2017 | 9/11/2017 | 10% | No | ||||||||||
| 3.04 | Property | One Venture | NAP | 9/11/2017 | 9/11/2017 | 7% | No | ||||||||||
| 4 | Loan | Life Time Fitness Portfolio | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| 4.01 | Property | Life Time Fitness Folsom | NAP | 8/29/2017 | 8/29/2017 | 5% | No | ||||||||||
| 4.02 | Property | Life Time Fitness Fort Washington | NAP | 8/30/2017 | NAP | NAP | No | ||||||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| 5.001 | Property | Hilton Garden Inn Glastonbury | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.002 | Property | Sheraton Hotel Woodbury | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.003 | Property | DoubleTree Holland | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.004 | Property | Lexington Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.005 | Property | Residence Inn Mystic Groton | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.006 | Property | Lexington Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.007 | Property | Residence Inn Baton Rouge | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | NAP | 8/25/2017 | 8/25/2017 | 13% | No | ||||||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | NAP | 8/25/2017 | 8/25/2017 | 8% | No | ||||||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.012 | Property | Bismarck Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.013 | Property | Residence Inn Southington | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.016 | Property | TownePlace Suites Pocatello | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.017 | Property | Rockford Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.018 | Property | Residence Inn Danbury | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.019 | Property | Westminster Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.020 | Property | Appleton Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.021 | Property | Quantico Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.022 | Property | El Paso Staybridge Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.023 | Property | Fargo Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.024 | Property | Langhorne SpringHill Suites | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.027 | Property | Residence Inn Albuquerque | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.029 | Property | Residence Inn Monroe | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.031 | Property | Amarillo Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.032 | Property | TownePlace Suites Scranton | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.033 | Property | SpringHill Suites Waterford | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.034 | Property | Madison Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.035 | Property | Peoria, IL Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.039 | Property | St. Joseph Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.040 | Property | Burnsville Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.041 | Property | Peoria, IL Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.042 | Property | Champaign Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.043 | Property | Springfield Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.044 | Property | Akron Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.046 | Property | Memphis SpringHill Suites | NAP | 8/25/2017 | 8/25/2017 | 6% | No | ||||||||||
| 5.047 | Property | Tinley Park Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.048 | Property | Phoenix TownePlace Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.049 | Property | Woodbury Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.051 | Property | Wichita Falls Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.052 | Property | Zanesville Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.054 | Property | Lubbock Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.055 | Property | Phoenix SpringHill Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.056 | Property | Lewisville Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.057 | Property | Battle Creek Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.058 | Property | Courtyard Scranton | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No |
A-1-31
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) |
| 5.062 | Property | Corpus Christi Residence Inn | NAP | 9/18/2017 | NAP | NAP | No | ||||||||||
| 5.063 | Property | Columbus Homewood Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.065 | Property | Residence Inn Fort Smith | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.068 | Property | Topeka Residence Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.069 | Property | Bedford TownePlace Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.070 | Property | Wichita Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.071 | Property | Holiday Inn Express Malvern | NAP | 8/16/2017 | NAP | NAP | No | ||||||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.074 | Property | Dallas Homewood Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.077 | Property | Willowbrook Homewood Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | NAP | 8/25/2017 | 8/25/2017 | 6% | No | ||||||||||
| 5.079 | Property | Mansfield Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.082 | Property | Abilene Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.083 | Property | Akron Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.084 | Property | Fort Worth Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.085 | Property | Bloomington Courtyard | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.086 | Property | Fargo Comfort Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.090 | Property | Findlay Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.091 | Property | Forsyth Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.092 | Property | Muncie Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | NAP | 9/18/2017 | NAP | NAP | No | ||||||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | NAP | 9/18/2017 | NAP | NAP | No | ||||||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.109 | Property | San Angelo Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.111 | Property | Willowbrook Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.112 | Property | Toledo Country Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.113 | Property | Dubuque Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.114 | Property | Kankakee Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.117 | Property | Lima Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.118 | Property | Owatonna Country Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.119 | Property | Saginaw Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.120 | Property | Youngstown Hampton Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.122 | Property | Middletown Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.123 | Property | Mishawaka Best Western Plus | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.125 | Property | Stafford Hampton Inn | NAP | 9/18/2017 | NAP | NAP | No | ||||||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.127 | Property | Saginaw Comfort Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | NAP | 9/18/2017 | NAP | NAP | No | ||||||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.134 | Property | Topeka Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.135 | Property | Lincoln Comfort Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.136 | Property | Wichita Comfort Inn | NAP | 8/25/2017 | NAP | NAP | No |
A-1-32
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) |
| 5.137 | Property | Bloomington Comfort Suites | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 5.138 | Property | Grand Forks Fairfield Inn | NAP | 8/25/2017 | NAP | NAP | No | ||||||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| 6.01 | Property | Cabela's Rogers | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.02 | Property | Cabela's Lone Tree | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.03 | Property | Bass Pro San Antonio | NAP | 4/14/2017 | NAP | NAP | No | ||||||||||
| 6.04 | Property | Cabela's Allen | NAP | 4/7/2017 | NAP | NAP | No | ||||||||||
| 6.05 | Property | Cabela's Lehi | NAP | 4/7/2017 | 4/7/2017 | 6% | No | ||||||||||
| 6.06 | Property | Bass Pro Tampa | NAP | 4/14/2017 | NAP | NAP | No | ||||||||||
| 6.07 | Property | Cabela's Hammond | NAP | 4/7/2017 | NAP | NAP | No | ||||||||||
| 6.08 | Property | Bass Pro Round Rock | NAP | 4/14/2017 | NAP | NAP | No | ||||||||||
| 6.09 | Property | Cabela's Fort Mill | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.10 | Property | Cabela's Wichita | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.11 | Property | Cabela's Owatonna | NAP | 4/14/2017 | NAP | NAP | No | ||||||||||
| 6.12 | Property | Cabela's Centerville | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.13 | Property | Cabela's Huntsville | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.14 | Property | Bass Pro Port St. Lucie | NAP | 4/14/2017 | NAP | NAP | No | ||||||||||
| 6.15 | Property | Cabela's Waco | NAP | 6/21/2017 | NAP | NAP | No | ||||||||||
| 6.16 | Property | Cabela's East Grand Forks | NAP | 4/7/2017 | NAP | NAP | No | ||||||||||
| 7 | Loan | 20 | Loma Linda | NAP | 3/20/2017 | 6/20/2017 | 7% | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 8 | Loan | 15, 21, 22 | Olympic Tower | NAP | 3/20/2017 | NAP | NAP | No | 0 | 0 | 298,431 | 0 | 25,989,597 | 0 | 0 | 21,357,936 | 0 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | NAP | 9/18/2017 | 9/18/2017 | 10% | No | 0 | 52,967 | 0 | 0 | 0 | 3,409 | 0 | 1,250,000 | 0 |
| 10 | Loan | 14, 25 | Westin Palo Alto | NAP | 11/16/2016 | 11/16/2016 | 11% | No | 230,402 | 47,470 | 43,485 | 7,248 | 0 | 83,405 | 4,000,000 | 0 | 0 |
| 11 | Loan | 26, 27 | Inn at the Market | NAP | 9/27/2017 | 9/29/2017 | 10% | No | 54,912 | 27,456 | 0 | 0 | 0 | 30,676 | 0 | 0 | 0 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | No | 2,049,623 | 906,920 | 0 | 0 | 0 | 33,207 | 0 | 3,350,000 | 199,244 | ||||
| 12.01 | Property | RXR Plaza | 5/15/2017 | 4/7/2017 | NAP | NAP | No | ||||||||||
| 12.02 | Property | Omni | NAP | 4/10/2017 | NAP | NAP | No | ||||||||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | NAP | 6/6/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | NAP | 6/27/2017 | 6/27/2017 | 8% | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| 15.01 | Property | Cabela's Prairie du Chien | NAP | 6/19/2017 | NAP | NAP | No | ||||||||||
| 15.02 | Property | Cabela's Triadelphia | NAP | 6/19/2017 | NAP | NAP | No | ||||||||||
| 15.03 | Property | Cabela's Tooele | NAP | 6/19/2017 | 4/7/2017 | 5% | No | ||||||||||
| 16 | Loan | 34 | One Allen Center | NAP | 7/31/2017 | NAP | NAP | No | 464,272 | 34,157 | 0 | 0 | 0 | 2,508 | 0 | 1,700,000 | 0 |
| 17 | Loan | 35 | Waxahachie Marketplace | NAP | 8/9/2017 | NAP | NAP | No | 385,283 | 28,346 | 0 | 0 | 0 | 1,467 | 0 | 300,000 | 0 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | No | 37,718 | 18,859 | 9,882 | 1,750 | 0 | 2,692 | 0 | 0 | 0 | ||||
| 18.01 | Property | Space Mart State College PA | NAP | 9/13/2017 | NAP | NAP | No | ||||||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | NAP | 9/13/2017 | NAP | NAP | No | ||||||||||
| 18.03 | Property | Space Mart Hatfield PA | NAP | 9/13/2017 | NAP | NAP | No | ||||||||||
| 19 | Loan | 14, 20 | Shops at Boardman | NAP | 4/14/2017 | NAP | NAP | No | 269,269 | 53,854 | 39,875 | 6,646 | 0 | 5,788 | 0 | 500,000 | 20,833 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | No | 48,553 | 24,277 | 10,817 | 1,906 | 0 | 2,551 | 0 | 0 | 0 | ||||
| 20.01 | Property | Space Mart Sicklerville NJ | NAP | 9/12/2017 | NAP | NAP | No | ||||||||||
| 20.02 | Property | Space Mart Souderton PA | NAP | 9/13/2017 | NAP | NAP | No | ||||||||||
| 20.03 | Property | Space Mart Blackwood NJ | NAP | 9/11/2017 | NAP | NAP | No | ||||||||||
| 21 | Loan | Colonia Verde | NAP | 8/21/2017 | NAP | NAP | No | 30,960 | 15,480 | 6,807 | 3,403 | 0 | 1,830 | 0 | 0 | 4,167 | |
| 22 | Loan | 1301 University Avenue | NAP | 7/28/2017 | NAP | NAP | No | 178,206 | 29,062 | 47,387 | 3,645 | 0 | 2,683 | 0 | 0 | 0 | |
| 23 | Loan | Heritage Marketplace | NAP | 9/28/2017 | NAP | NAP | No | 9,063 | 4,531 | 2,183 | 1,092 | 0 | 1,136 | 40,900 | 0 | 4,544 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | NAP | 7/17/2017 | 7/25/2017 | 4% | No | 0 | 0 | 0 | 71,756 | 786,478 | 92,716 | 0 | 0 | 0 |
| 25 | Loan | Champions of the West | NAP | 8/23/2017 | 8/22/2017 | 7% | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 26 | Loan | Goodfriend Self Storage | NAP | 9/29/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 748 | 17,960 | 0 | 0 | |
| 27 | Loan | Michaels Plaza | 7/27/2017 | 6/26/2017 | 6/27/2017 | 13% | No | 72,108 | 14,422 | 3,307 | 1,654 | 0 | 0 | 0 | 0 | 0 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | No | 24,158 | 8,375 | 7,126 | 1,256 | 0 | 1,692 | 0 | 0 | 0 | ||||
| 28.01 | Property | Space Mart Midlothian VA | NAP | 9/11/2017 | NAP | NAP | No | ||||||||||
| 28.02 | Property | Space Mart Richmond VA | NAP | 9/11/2017 | NAP | NAP | No | ||||||||||
| 29 | Loan | Shops of Grand Canyon | NAP | 6/26/2017 | NAP | NAP | No | 8,150 | 8,150 | 4,041 | 2,021 | 0 | 1,078 | 0 | 0 | 6,739 | |
| 30 | Loan | Darmstadt Crossing | NAP | 8/25/2017 | NAP | NAP | No | 0 | 17,733 | 6,004 | 1,835 | 0 | 918 | 50,000 | 0 | 4,167 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | NAP | 9/6/2017 | NAP | NAP | No | 68,344 | 13,669 | 0 | 0 | 0 | 694 | 0 | 104,000 | 9,583 |
| 32 | Loan | Eliot Street Center | NAP | 9/28/2017 | NAP | NAP | No | 7,652 | 1,275 | 5,260 | 2,630 | 0 | 537 | 0 | 0 | 452 | |
| 33 | Loan | 42, 43 | Cash Wise Center | NAP | 9/8/2017 | NAP | NAP | No | 12,552 | 12,552 | 0 | 0 | 50,000 | 0 | 50,000 | 150,000 | 0 |
| 34 | Loan | Ocoee Crossing | NAP | 7/18/2017 | NAP | NAP | No | 77,428 | 8,603 | 0 | 0 | 1,415 | 1,415 | 0 | 5,000 | 5,000 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | NAP | 9/21/2017 | NAP | NAP | No | 0 | 5,576 | 0 | 0 | 0 | 7,309 | 0 | 0 | 0 |
| 36 | Loan | Albertsons Henderson | NAP | 8/16/2017 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-1-33
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | 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 | Worldwide Plaza | 10,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | Loan | 10 | Residence Inn Anaheim | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 670,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3.01 | Property | Main & Redhill | ||||||||||
| 3.02 | Property | Two Venture | ||||||||||
| 3.03 | Property | Pacific Park Business Center | ||||||||||
| 3.04 | Property | One Venture | ||||||||||
| 4 | Loan | Life Time Fitness Portfolio | 0 | 0 | 0 | 0 | 0 | 56,075 | 0 | 1,491,958 | 0 | |
| 4.01 | Property | Life Time Fitness Folsom | ||||||||||
| 4.02 | Property | Life Time Fitness Fort Washington | ||||||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,240,000 | 492,981 |
| 5.001 | Property | Hilton Garden Inn Glastonbury | ||||||||||
| 5.002 | Property | Sheraton Hotel Woodbury | ||||||||||
| 5.003 | Property | DoubleTree Holland | ||||||||||
| 5.004 | Property | Lexington Residence Inn | ||||||||||
| 5.005 | Property | Residence Inn Mystic Groton | ||||||||||
| 5.006 | Property | Lexington Courtyard | ||||||||||
| 5.007 | Property | Residence Inn Baton Rouge | ||||||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | ||||||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | ||||||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | ||||||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | ||||||||||
| 5.012 | Property | Bismarck Residence Inn | ||||||||||
| 5.013 | Property | Residence Inn Southington | ||||||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | ||||||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | ||||||||||
| 5.016 | Property | TownePlace Suites Pocatello | ||||||||||
| 5.017 | Property | Rockford Residence Inn | ||||||||||
| 5.018 | Property | Residence Inn Danbury | ||||||||||
| 5.019 | Property | Westminster Hampton Inn | ||||||||||
| 5.020 | Property | Appleton Residence Inn | ||||||||||
| 5.021 | Property | Quantico Courtyard | ||||||||||
| 5.022 | Property | El Paso Staybridge Suites | ||||||||||
| 5.023 | Property | Fargo Residence Inn | ||||||||||
| 5.024 | Property | Langhorne SpringHill Suites | ||||||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | ||||||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | ||||||||||
| 5.027 | Property | Residence Inn Albuquerque | ||||||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | ||||||||||
| 5.029 | Property | Residence Inn Monroe | ||||||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | ||||||||||
| 5.031 | Property | Amarillo Residence Inn | ||||||||||
| 5.032 | Property | TownePlace Suites Scranton | ||||||||||
| 5.033 | Property | SpringHill Suites Waterford | ||||||||||
| 5.034 | Property | Madison Residence Inn | ||||||||||
| 5.035 | Property | Peoria, IL Residence Inn | ||||||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | ||||||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | ||||||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | ||||||||||
| 5.039 | Property | St. Joseph Hampton Inn | ||||||||||
| 5.040 | Property | Burnsville Hampton Inn | ||||||||||
| 5.041 | Property | Peoria, IL Courtyard | ||||||||||
| 5.042 | Property | Champaign Courtyard | ||||||||||
| 5.043 | Property | Springfield Courtyard | ||||||||||
| 5.044 | Property | Akron Courtyard | ||||||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | ||||||||||
| 5.046 | Property | Memphis SpringHill Suites | ||||||||||
| 5.047 | Property | Tinley Park Hampton Inn | ||||||||||
| 5.048 | Property | Phoenix TownePlace Suites | ||||||||||
| 5.049 | Property | Woodbury Hampton Inn | ||||||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | ||||||||||
| 5.051 | Property | Wichita Falls Hampton Inn | ||||||||||
| 5.052 | Property | Zanesville Hampton Inn | ||||||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | ||||||||||
| 5.054 | Property | Lubbock Hampton Inn | ||||||||||
| 5.055 | Property | Phoenix SpringHill Suites | ||||||||||
| 5.056 | Property | Lewisville Residence Inn | ||||||||||
| 5.057 | Property | Battle Creek Hampton Inn | ||||||||||
| 5.058 | Property | Courtyard Scranton | ||||||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | ||||||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | ||||||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites |
A-1-34
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | 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 ($) | Ongoing Other Reserve ($) |
| 5.062 | Property | Corpus Christi Residence Inn | ||||||||||
| 5.063 | Property | Columbus Homewood Suites | ||||||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | ||||||||||
| 5.065 | Property | Residence Inn Fort Smith | ||||||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | ||||||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | ||||||||||
| 5.068 | Property | Topeka Residence Inn | ||||||||||
| 5.069 | Property | Bedford TownePlace Suites | ||||||||||
| 5.070 | Property | Wichita Hampton Inn | ||||||||||
| 5.071 | Property | Holiday Inn Express Malvern | ||||||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | ||||||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | ||||||||||
| 5.074 | Property | Dallas Homewood Suites | ||||||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | ||||||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | ||||||||||
| 5.077 | Property | Willowbrook Homewood Suites | ||||||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | ||||||||||
| 5.079 | Property | Mansfield Hampton Inn | ||||||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | ||||||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | ||||||||||
| 5.082 | Property | Abilene Hampton Inn | ||||||||||
| 5.083 | Property | Akron Hampton Inn | ||||||||||
| 5.084 | Property | Fort Worth Hampton Inn | ||||||||||
| 5.085 | Property | Bloomington Courtyard | ||||||||||
| 5.086 | Property | Fargo Comfort Suites | ||||||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | ||||||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | ||||||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | ||||||||||
| 5.090 | Property | Findlay Hampton Inn | ||||||||||
| 5.091 | Property | Forsyth Fairfield Inn | ||||||||||
| 5.092 | Property | Muncie Fairfield Inn | ||||||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | ||||||||||
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | ||||||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | ||||||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | ||||||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | ||||||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | ||||||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | ||||||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | ||||||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | ||||||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | ||||||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | ||||||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | ||||||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | ||||||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | ||||||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | ||||||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | ||||||||||
| 5.109 | Property | San Angelo Hampton Inn | ||||||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | ||||||||||
| 5.111 | Property | Willowbrook Hampton Inn | ||||||||||
| 5.112 | Property | Toledo Country Inn & Suites | ||||||||||
| 5.113 | Property | Dubuque Fairfield Inn | ||||||||||
| 5.114 | Property | Kankakee Fairfield Inn | ||||||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | ||||||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | ||||||||||
| 5.117 | Property | Lima Fairfield Inn | ||||||||||
| 5.118 | Property | Owatonna Country Inn & Suites | ||||||||||
| 5.119 | Property | Saginaw Fairfield Inn | ||||||||||
| 5.120 | Property | Youngstown Hampton Inn | ||||||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | ||||||||||
| 5.122 | Property | Middletown Fairfield Inn | ||||||||||
| 5.123 | Property | Mishawaka Best Western Plus | ||||||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | ||||||||||
| 5.125 | Property | Stafford Hampton Inn | ||||||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | ||||||||||
| 5.127 | Property | Saginaw Comfort Suites | ||||||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | ||||||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | ||||||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | ||||||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | ||||||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | ||||||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | ||||||||||
| 5.134 | Property | Topeka Fairfield Inn | ||||||||||
| 5.135 | Property | Lincoln Comfort Suites | ||||||||||
| 5.136 | Property | Wichita Comfort Inn |
A-1-35
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | 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 ($) |
| 5.137 | Property | Bloomington Comfort Suites | ||||||||||
| 5.138 | Property | Grand Forks Fairfield Inn | ||||||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 6.01 | Property | Cabela’s Rogers | ||||||||||
| 6.02 | Property | Cabela’s Lone Tree | ||||||||||
| 6.03 | Property | Bass Pro San Antonio | ||||||||||
| 6.04 | Property | Cabela’s Allen | ||||||||||
| 6.05 | Property | Cabela’s Lehi | ||||||||||
| 6.06 | Property | Bass Pro Tampa | ||||||||||
| 6.07 | Property | Cabela’s Hammond | ||||||||||
| 6.08 | Property | Bass Pro Round Rock | ||||||||||
| 6.09 | Property | Cabela’s Fort Mill | ||||||||||
| 6.10 | Property | Cabela’s Wichita | ||||||||||
| 6.11 | Property | Cabela’s Owatonna | ||||||||||
| 6.12 | Property | Cabela’s Centerville | ||||||||||
| 6.13 | Property | Cabela’s Huntsville | ||||||||||
| 6.14 | Property | Bass Pro Port St. Lucie | ||||||||||
| 6.15 | Property | Cabela’s Waco | ||||||||||
| 6.16 | Property | Cabela’s East Grand Forks | ||||||||||
| 7 | Loan | 20 | Loma Linda | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 8 | Loan | 15, 21, 22 | Olympic Tower | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,997,581 | 153,680 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 813,873 | 0 |
| 10 | Loan | 14, 25 | Westin Palo Alto | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,744 | 0 |
| 11 | Loan | 26, 27 | Inn at the Market | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 0 | 0 | 0 | 0 | 55,603 | 0 | 0 | 11,709,150 | 0 |
| 12.01 | Property | RXR Plaza | ||||||||||
| 12.02 | Property | Omni | ||||||||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,352,756 | 0 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 605,000 | 0 |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 15.01 | Property | Cabela’s Prairie du Chien | ||||||||||
| 15.02 | Property | Cabela’s Triadelphia | ||||||||||
| 15.03 | Property | Cabela’s Tooele | ||||||||||
| 16 | Loan | 34 | One Allen Center | 1,700,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 17 | Loan | 35 | Waxahachie Marketplace | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 235,707 | 0 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 0 | 0 | 0 | 12,705 | 0 | 0 | 0 | 0 | 0 |
| 18.01 | Property | Space Mart State College PA | ||||||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | ||||||||||
| 18.03 | Property | Space Mart Hatfield PA | ||||||||||
| 19 | Loan | 14, 20 | Shops at Boardman | 750,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 0 | 0 | 0 | 19,135 | 0 | 0 | 0 | 0 | 0 |
| 20.01 | Property | Space Mart Sicklerville NJ | ||||||||||
| 20.02 | Property | Space Mart Souderton PA | ||||||||||
| 20.03 | Property | Space Mart Blackwood NJ | ||||||||||
| 21 | Loan | Colonia Verde | 225,000 | 0 | 0 | 0 | 0 | 25,625 | 0 | 0 | 0 | |
| 22 | Loan | 1301 University Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 23 | Loan | Heritage Marketplace | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 363,089 | 0 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 25 | Loan | Champions of the West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 26 | Loan | Goodfriend Self Storage | 0 | 0 | 0 | 0 | 0 | 30,000 | 0 | 0 | 0 | |
| 27 | Loan | Michaels Plaza | 0 | 0 | 0 | 23,256 | 0 | 0 | 0 | 0 | 0 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 0 | 0 | 0 | 10,476 | 0 | 0 | 0 | 0 | 0 |
| 28.01 | Property | Space Mart Midlothian VA | ||||||||||
| 28.02 | Property | Space Mart Richmond VA | ||||||||||
| 29 | Loan | Shops of Grand Canyon | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 56,550 | 0 | |
| 30 | Loan | Darmstadt Crossing | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 113,553 | 0 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 219,000 | 0 | 0 | 172,128 | 0 | 0 | 0 | 17,583 | 0 |
| 32 | Loan | Eliot Street Center | 16,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 33 | Loan | 42, 43 | Cash Wise Center | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 34 | Loan | Ocoee Crossing | 180,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 36 | Loan | Albertsons Henderson | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-1-36
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Other Reserve Description |
| 1 | Loan | 8, 9 | Worldwide Plaza | |
| 2 | Loan | 10 | Residence Inn Anaheim | |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | |
| 3.01 | Property | Main & Redhill | ||
| 3.02 | Property | Two Venture | ||
| 3.03 | Property | Pacific Park Business Center | ||
| 3.04 | Property | One Venture | ||
| 4 | Loan | Life Time Fitness Portfolio | LTF Rent Holdback Reserve | |
| 4.01 | Property | Life Time Fitness Folsom | ||
| 4.02 | Property | Life Time Fitness Fort Washington | ||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | PIP Reserve |
| 5.001 | Property | Hilton Garden Inn Glastonbury | ||
| 5.002 | Property | Sheraton Hotel Woodbury | ||
| 5.003 | Property | DoubleTree Holland | ||
| 5.004 | Property | Lexington Residence Inn | ||
| 5.005 | Property | Residence Inn Mystic Groton | ||
| 5.006 | Property | Lexington Courtyard | ||
| 5.007 | Property | Residence Inn Baton Rouge | ||
| 5.008 | Property | TownePlace Suites Boise Downtown | ||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | ||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | ||
| 5.011 | Property | Kalamazoo-Portage Courtyard | ||
| 5.012 | Property | Bismarck Residence Inn | ||
| 5.013 | Property | Residence Inn Southington | ||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | ||
| 5.015 | Property | Montgomeryville Staybridge Suites | ||
| 5.016 | Property | TownePlace Suites Pocatello | ||
| 5.017 | Property | Rockford Residence Inn | ||
| 5.018 | Property | Residence Inn Danbury | ||
| 5.019 | Property | Westminster Hampton Inn | ||
| 5.020 | Property | Appleton Residence Inn | ||
| 5.021 | Property | Quantico Courtyard | ||
| 5.022 | Property | El Paso Staybridge Suites | ||
| 5.023 | Property | Fargo Residence Inn | ||
| 5.024 | Property | Langhorne SpringHill Suites | ||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | ||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | ||
| 5.027 | Property | Residence Inn Albuquerque | ||
| 5.028 | Property | Residence Inn Kansas City Olathe | ||
| 5.029 | Property | Residence Inn Monroe | ||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | ||
| 5.031 | Property | Amarillo Residence Inn | ||
| 5.032 | Property | TownePlace Suites Scranton | ||
| 5.033 | Property | SpringHill Suites Waterford | ||
| 5.034 | Property | Madison Residence Inn | ||
| 5.035 | Property | Peoria, IL Residence Inn | ||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | ||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | ||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | ||
| 5.039 | Property | St. Joseph Hampton Inn | ||
| 5.040 | Property | Burnsville Hampton Inn | ||
| 5.041 | Property | Peoria, IL Courtyard | ||
| 5.042 | Property | Champaign Courtyard | ||
| 5.043 | Property | Springfield Courtyard | ||
| 5.044 | Property | Akron Courtyard | ||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | ||
| 5.046 | Property | Memphis SpringHill Suites | ||
| 5.047 | Property | Tinley Park Hampton Inn | ||
| 5.048 | Property | Phoenix TownePlace Suites | ||
| 5.049 | Property | Woodbury Hampton Inn | ||
| 5.050 | Property | Colorado Springs Fairfield Inn | ||
| 5.051 | Property | Wichita Falls Hampton Inn | ||
| 5.052 | Property | Zanesville Hampton Inn | ||
| 5.053 | Property | Holland Fairfield Inn & Suites | ||
| 5.054 | Property | Lubbock Hampton Inn | ||
| 5.055 | Property | Phoenix SpringHill Suites | ||
| 5.056 | Property | Lewisville Residence Inn | ||
| 5.057 | Property | Battle Creek Hampton Inn | ||
| 5.058 | Property | Courtyard Scranton | ||
| 5.059 | Property | Springfield Fairfield Inn & Suites | ||
| 5.060 | Property | Branson Fairfield Inn & Suites | ||
| 5.061 | Property | Toledo Fairfield Inn & Suites |
A-1-37
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Other Reserve Description |
| 5.062 | Property | Corpus Christi Residence Inn | ||
| 5.063 | Property | Columbus Homewood Suites | ||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | ||
| 5.065 | Property | Residence Inn Fort Smith | ||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | ||
| 5.067 | Property | Plano Fairfield Inn & Suites | ||
| 5.068 | Property | Topeka Residence Inn | ||
| 5.069 | Property | Bedford TownePlace Suites | ||
| 5.070 | Property | Wichita Hampton Inn | ||
| 5.071 | Property | Holiday Inn Express Malvern | ||
| 5.072 | Property | Greeley Fairfield Inn & Suites | ||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | ||
| 5.074 | Property | Dallas Homewood Suites | ||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | ||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | ||
| 5.077 | Property | Willowbrook Homewood Suites | ||
| 5.078 | Property | Memphis Fairfield Inn & Suites | ||
| 5.079 | Property | Mansfield Hampton Inn | ||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | ||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | ||
| 5.082 | Property | Abilene Hampton Inn | ||
| 5.083 | Property | Akron Hampton Inn | ||
| 5.084 | Property | Fort Worth Hampton Inn | ||
| 5.085 | Property | Bloomington Courtyard | ||
| 5.086 | Property | Fargo Comfort Suites | ||
| 5.087 | Property | Findlay Fairfield Inn & Suites | ||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | ||
| 5.089 | Property | Quincy Fairfield Inn & Suites | ||
| 5.090 | Property | Findlay Hampton Inn | ||
| 5.091 | Property | Forsyth Fairfield Inn | ||
| 5.092 | Property | Muncie Fairfield Inn | ||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | ||
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | ||
| 5.095 | Property | Norman Fairfield Inn & Suites | ||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | ||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | ||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | ||
| 5.099 | Property | Waco Fairfield Inn & Suites | ||
| 5.100 | Property | Champaign Fairfield Inn & Suites | ||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | ||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | ||
| 5.103 | Property | Fargo Fairfield Inn & Suites | ||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | ||
| 5.105 | Property | Abilene Fairfield Inn & Suites | ||
| 5.106 | Property | Billings Fairfield Inn & Suites | ||
| 5.107 | Property | Peru Fairfield Inn & Suites | ||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | ||
| 5.109 | Property | San Angelo Hampton Inn | ||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | ||
| 5.111 | Property | Willowbrook Hampton Inn | ||
| 5.112 | Property | Toledo Country Inn & Suites | ||
| 5.113 | Property | Dubuque Fairfield Inn | ||
| 5.114 | Property | Kankakee Fairfield Inn | ||
| 5.115 | Property | Canton Fairfield Inn & Suites | ||
| 5.116 | Property | Westchase Fairfield Inn & Suites | ||
| 5.117 | Property | Lima Fairfield Inn | ||
| 5.118 | Property | Owatonna Country Inn & Suites | ||
| 5.119 | Property | Saginaw Fairfield Inn | ||
| 5.120 | Property | Youngstown Hampton Inn | ||
| 5.121 | Property | Longview Fairfield Inn & Suites | ||
| 5.122 | Property | Middletown Fairfield Inn | ||
| 5.123 | Property | Mishawaka Best Western Plus | ||
| 5.124 | Property | Tyler Fairfield Inn & Suites | ||
| 5.125 | Property | Stafford Hampton Inn | ||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | ||
| 5.127 | Property | Saginaw Comfort Suites | ||
| 5.128 | Property | Humble Fairfield Inn & Suites | ||
| 5.129 | Property | Corpus Christi Country Inn & Suites | ||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | ||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | ||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | ||
| 5.133 | Property | Temple Fairfield Inn & Suites | ||
| 5.134 | Property | Topeka Fairfield Inn | ||
| 5.135 | Property | Lincoln Comfort Suites | ||
| 5.136 | Property | Wichita Comfort Inn |
A-1-38
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Other Reserve Description |
| 5.137 | Property | Bloomington Comfort Suites | ||
| 5.138 | Property | Grand Forks Fairfield Inn | ||
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | |
| 6.01 | Property | Cabela’s Rogers | ||
| 6.02 | Property | Cabela’s Lone Tree | ||
| 6.03 | Property | Bass Pro San Antonio | ||
| 6.04 | Property | Cabela’s Allen | ||
| 6.05 | Property | Cabela’s Lehi | ||
| 6.06 | Property | Bass Pro Tampa | ||
| 6.07 | Property | Cabela’s Hammond | ||
| 6.08 | Property | Bass Pro Round Rock | ||
| 6.09 | Property | Cabela’s Fort Mill | ||
| 6.10 | Property | Cabela’s Wichita | ||
| 6.11 | Property | Cabela’s Owatonna | ||
| 6.12 | Property | Cabela’s Centerville | ||
| 6.13 | Property | Cabela’s Huntsville | ||
| 6.14 | Property | Bass Pro Port St. Lucie | ||
| 6.15 | Property | Cabela’s Waco | ||
| 6.16 | Property | Cabela’s East Grand Forks | ||
| 7 | Loan | 20 | Loma Linda | |
| 8 | Loan | 15, 21, 22 | Olympic Tower | Free Rent Reserve ($11,843,236), Upfront Ground Rent Reserve ($2,154,345), Monthly Ground Rent Reserve ($153,680) |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | Unfunded Obligations Reserve |
| 10 | Loan | 14, 25 | Westin Palo Alto | Ground Lease Reserve |
| 11 | Loan | 26, 27 | Inn at the Market | |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | Unfunded Obligations Reserve ($11,598,910.73), Ground Rent Reserve ($110,239.50) |
| 12.01 | Property | RXR Plaza | ||
| 12.02 | Property | Omni | ||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | Unfunded Obligations Reserve |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | Rental Escrow Reserve |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | |
| 15.01 | Property | Cabela’s Prairie du Chien | ||
| 15.02 | Property | Cabela’s Triadelphia | ||
| 15.03 | Property | Cabela’s Tooele | ||
| 16 | Loan | 34 | One Allen Center | |
| 17 | Loan | 35 | Waxahachie Marketplace | Unfunded Obligations Reserve |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | |
| 18.01 | Property | Space Mart State College PA | ||
| 18.02 | Property | Space Mart Mechanicsburg PA | ||
| 18.03 | Property | Space Mart Hatfield PA | ||
| 19 | Loan | 14, 20 | Shops at Boardman | |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | |
| 20.01 | Property | Space Mart Sicklerville NJ | ||
| 20.02 | Property | Space Mart Souderton PA | ||
| 20.03 | Property | Space Mart Blackwood NJ | ||
| 21 | Loan | Colonia Verde | ||
| 22 | Loan | 1301 University Avenue | ||
| 23 | Loan | Heritage Marketplace | Unfunded Obligations Reserve | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | |
| 25 | Loan | Champions of the West | ||
| 26 | Loan | Goodfriend Self Storage | ||
| 27 | Loan | Michaels Plaza | ||
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | |
| 28.01 | Property | Space Mart Midlothian VA | ||
| 28.02 | Property | Space Mart Richmond VA | ||
| 29 | Loan | Shops of Grand Canyon | Unfunded Obligations Reserve | |
| 30 | Loan | Darmstadt Crossing | Unfunded Obligations Reserve | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | Unfunded Obligations Reserve |
| 32 | Loan | Eliot Street Center | ||
| 33 | Loan | 42, 43 | Cash Wise Center | |
| 34 | Loan | Ocoee Crossing | ||
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | |
| 36 | Loan | Albertsons Henderson |
A-1-39
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Borrower Name |
| 1 | Loan | 8, 9 | Worldwide Plaza | WWP Office, LLC and WWP Amenities Holdings, LLC |
| 2 | Loan | 10 | Residence Inn Anaheim | M8 Dev, LLC |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | Spectrum OPC, LLC |
| 3.01 | Property | Main & Redhill | ||
| 3.02 | Property | Two Venture | ||
| 3.03 | Property | Pacific Park Business Center | ||
| 3.04 | Property | One Venture | ||
| 4 | Loan | Life Time Fitness Portfolio | LCN-LNK Folsom (Multi) LLC | |
| 4.01 | Property | Life Time Fitness Folsom | ||
| 4.02 | Property | Life Time Fitness Fort Washington | ||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | Various |
| 5.001 | Property | Hilton Garden Inn Glastonbury | ||
| 5.002 | Property | Sheraton Hotel Woodbury | ||
| 5.003 | Property | DoubleTree Holland | ||
| 5.004 | Property | Lexington Residence Inn | ||
| 5.005 | Property | Residence Inn Mystic Groton | ||
| 5.006 | Property | Lexington Courtyard | ||
| 5.007 | Property | Residence Inn Baton Rouge | ||
| 5.008 | Property | TownePlace Suites Boise Downtown | ||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | ||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | ||
| 5.011 | Property | Kalamazoo-Portage Courtyard | ||
| 5.012 | Property | Bismarck Residence Inn | ||
| 5.013 | Property | Residence Inn Southington | ||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | ||
| 5.015 | Property | Montgomeryville Staybridge Suites | ||
| 5.016 | Property | TownePlace Suites Pocatello | ||
| 5.017 | Property | Rockford Residence Inn | ||
| 5.018 | Property | Residence Inn Danbury | ||
| 5.019 | Property | Westminster Hampton Inn | ||
| 5.020 | Property | Appleton Residence Inn | ||
| 5.021 | Property | Quantico Courtyard | ||
| 5.022 | Property | El Paso Staybridge Suites | ||
| 5.023 | Property | Fargo Residence Inn | ||
| 5.024 | Property | Langhorne SpringHill Suites | ||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | ||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | ||
| 5.027 | Property | Residence Inn Albuquerque | ||
| 5.028 | Property | Residence Inn Kansas City Olathe | ||
| 5.029 | Property | Residence Inn Monroe | ||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | ||
| 5.031 | Property | Amarillo Residence Inn | ||
| 5.032 | Property | TownePlace Suites Scranton | ||
| 5.033 | Property | SpringHill Suites Waterford | ||
| 5.034 | Property | Madison Residence Inn | ||
| 5.035 | Property | Peoria, IL Residence Inn | ||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | ||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | ||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | ||
| 5.039 | Property | St. Joseph Hampton Inn | ||
| 5.040 | Property | Burnsville Hampton Inn | ||
| 5.041 | Property | Peoria, IL Courtyard | ||
| 5.042 | Property | Champaign Courtyard | ||
| 5.043 | Property | Springfield Courtyard | ||
| 5.044 | Property | Akron Courtyard | ||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | ||
| 5.046 | Property | Memphis SpringHill Suites | ||
| 5.047 | Property | Tinley Park Hampton Inn | ||
| 5.048 | Property | Phoenix TownePlace Suites | ||
| 5.049 | Property | Woodbury Hampton Inn | ||
| 5.050 | Property | Colorado Springs Fairfield Inn | ||
| 5.051 | Property | Wichita Falls Hampton Inn | ||
| 5.052 | Property | Zanesville Hampton Inn | ||
| 5.053 | Property | Holland Fairfield Inn & Suites | ||
| 5.054 | Property | Lubbock Hampton Inn | ||
| 5.055 | Property | Phoenix SpringHill Suites | ||
| 5.056 | Property | Lewisville Residence Inn | ||
| 5.057 | Property | Battle Creek Hampton Inn | ||
| 5.058 | Property | Courtyard Scranton | ||
| 5.059 | Property | Springfield Fairfield Inn & Suites | ||
| 5.060 | Property | Branson Fairfield Inn & Suites | ||
| 5.061 | Property | Toledo Fairfield Inn & Suites |
A-1-40
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Borrower Name |
| 5.062 | Property | Corpus Christi Residence Inn | ||
| 5.063 | Property | Columbus Homewood Suites | ||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | ||
| 5.065 | Property | Residence Inn Fort Smith | ||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | ||
| 5.067 | Property | Plano Fairfield Inn & Suites | ||
| 5.068 | Property | Topeka Residence Inn | ||
| 5.069 | Property | Bedford TownePlace Suites | ||
| 5.070 | Property | Wichita Hampton Inn | ||
| 5.071 | Property | Holiday Inn Express Malvern | ||
| 5.072 | Property | Greeley Fairfield Inn & Suites | ||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | ||
| 5.074 | Property | Dallas Homewood Suites | ||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | ||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | ||
| 5.077 | Property | Willowbrook Homewood Suites | ||
| 5.078 | Property | Memphis Fairfield Inn & Suites | ||
| 5.079 | Property | Mansfield Hampton Inn | ||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | ||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | ||
| 5.082 | Property | Abilene Hampton Inn | ||
| 5.083 | Property | Akron Hampton Inn | ||
| 5.084 | Property | Fort Worth Hampton Inn | ||
| 5.085 | Property | Bloomington Courtyard | ||
| 5.086 | Property | Fargo Comfort Suites | ||
| 5.087 | Property | Findlay Fairfield Inn & Suites | ||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | ||
| 5.089 | Property | Quincy Fairfield Inn & Suites | ||
| 5.090 | Property | Findlay Hampton Inn | ||
| 5.091 | Property | Forsyth Fairfield Inn | ||
| 5.092 | Property | Muncie Fairfield Inn | ||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | ||
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | ||
| 5.095 | Property | Norman Fairfield Inn & Suites | ||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | ||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | ||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | ||
| 5.099 | Property | Waco Fairfield Inn & Suites | ||
| 5.100 | Property | Champaign Fairfield Inn & Suites | ||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | ||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | ||
| 5.103 | Property | Fargo Fairfield Inn & Suites | ||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | ||
| 5.105 | Property | Abilene Fairfield Inn & Suites | ||
| 5.106 | Property | Billings Fairfield Inn & Suites | ||
| 5.107 | Property | Peru Fairfield Inn & Suites | ||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | ||
| 5.109 | Property | San Angelo Hampton Inn | ||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | ||
| 5.111 | Property | Willowbrook Hampton Inn | ||
| 5.112 | Property | Toledo Country Inn & Suites | ||
| 5.113 | Property | Dubuque Fairfield Inn | ||
| 5.114 | Property | Kankakee Fairfield Inn | ||
| 5.115 | Property | Canton Fairfield Inn & Suites | ||
| 5.116 | Property | Westchase Fairfield Inn & Suites | ||
| 5.117 | Property | Lima Fairfield Inn | ||
| 5.118 | Property | Owatonna Country Inn & Suites | ||
| 5.119 | Property | Saginaw Fairfield Inn | ||
| 5.120 | Property | Youngstown Hampton Inn | ||
| 5.121 | Property | Longview Fairfield Inn & Suites | ||
| 5.122 | Property | Middletown Fairfield Inn | ||
| 5.123 | Property | Mishawaka Best Western Plus | ||
| 5.124 | Property | Tyler Fairfield Inn & Suites | ||
| 5.125 | Property | Stafford Hampton Inn | ||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | ||
| 5.127 | Property | Saginaw Comfort Suites | ||
| 5.128 | Property | Humble Fairfield Inn & Suites | ||
| 5.129 | Property | Corpus Christi Country Inn & Suites | ||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | ||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | ||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | ||
| 5.133 | Property | Temple Fairfield Inn & Suites | ||
| 5.134 | Property | Topeka Fairfield Inn | ||
| 5.135 | Property | Lincoln Comfort Suites | ||
| 5.136 | Property | Wichita Comfort Inn |
A-1-41
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Borrower Name |
| 5.137 | Property | Bloomington Comfort Suites | ||
| 5.138 | Property | Grand Forks Fairfield Inn | ||
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | SPT Prairie 1 CB Drive, LLC, SPT Prairie 200 BP Drive, LLC, SPT Prairie 210 Demers Avenue, LLC, SPT Prairie 1000 CB Drive, LLC, SPT Prairie 2250 Gatlin Blvd., LLC, SPT Prairie 2427 N. Greenwich Road, LLC, SPT Prairie 2502 W. CB Drive, LLC, SPT Prairie 2700 Market Place Drive, LLC, SPT Prairie 3900 CB Drive, LLC, SPT Prairie 5500 Cornerstone North Blvd., LLC, SPT Prairie 7090 CB Drive NW, LLC, SPT Prairie 7700 CB Drive, LLC, SPT Prairie 10670 CB Drive, LLC, SPT Prairie 10501 Palm River Road, LLC, SPT Prairie 17907 IH-10 West, LLC and SPT Prairie 20200 Rogers Drive, LLC |
| 6.01 | Property | Cabela’s Rogers | ||
| 6.02 | Property | Cabela’s Lone Tree | ||
| 6.03 | Property | Bass Pro San Antonio | ||
| 6.04 | Property | Cabela’s Allen | ||
| 6.05 | Property | Cabela’s Lehi | ||
| 6.06 | Property | Bass Pro Tampa | ||
| 6.07 | Property | Cabela’s Hammond | ||
| 6.08 | Property | Bass Pro Round Rock | ||
| 6.09 | Property | Cabela’s Fort Mill | ||
| 6.10 | Property | Cabela’s Wichita | ||
| 6.11 | Property | Cabela’s Owatonna | ||
| 6.12 | Property | Cabela’s Centerville | ||
| 6.13 | Property | Cabela’s Huntsville | ||
| 6.14 | Property | Bass Pro Port St. Lucie | ||
| 6.15 | Property | Cabela’s Waco | ||
| 6.16 | Property | Cabela’s East Grand Forks | ||
| 7 | Loan | 20 | Loma Linda | WI Loma Linda, LLC |
| 8 | Loan | 15, 21, 22 | Olympic Tower | OT Real Estate Owner LLC |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | Triangle Center, LLC |
| 10 | Loan | 14, 25 | Westin Palo Alto | Pacific Land Development Venture, L.P. and Palo Alto Hotel Development Venture, L.P. |
| 11 | Loan | 26, 27 | Inn at the Market | Market Place Center, Ltd. |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 333 Earle Ovington Boulevard SPE LLC and Rexcorp Plaza SPE LLC |
| 12.01 | Property | RXR Plaza | ||
| 12.02 | Property | Omni | ||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 90 Fifth Owner, LLC |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | FidoCo Property LLC |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | SPT Prairie 100 Distribution Road, LLC, SPT Prairie 2000 West CB Way, LLC and SPT Prairie 33901 State Highway 35, LLC |
| 15.01 | Property | Cabela’s Prairie du Chien | ||
| 15.02 | Property | Cabela’s Triadelphia | ||
| 15.03 | Property | Cabela’s Tooele | ||
| 16 | Loan | 34 | One Allen Center | BRI 1873 One Allen, LLC |
| 17 | Loan | 35 | Waxahachie Marketplace | Waxahachie Dunhill LLC |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | Hatfield Depot Self Storage, LLC, Lower Allen Township Storage, LLC and Stor-All Self Storage, LLC |
| 18.01 | Property | Space Mart State College PA | ||
| 18.02 | Property | Space Mart Mechanicsburg PA | ||
| 18.03 | Property | Space Mart Hatfield PA | ||
| 19 | Loan | 14, 20 | Shops at Boardman | WAOP Properties, LLC and The Shops at Boardman Park Properties, LLC |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | Blackwood Storage, LLC, Winslow Township Storage, LLC and Franconia Storage, LLC |
| 20.01 | Property | Space Mart Sicklerville NJ | ||
| 20.02 | Property | Space Mart Souderton PA | ||
| 20.03 | Property | Space Mart Blackwood NJ | ||
| 21 | Loan | Colonia Verde | ROK Colonia Verde LLC | |
| 22 | Loan | 1301 University Avenue | 1301 University Avenue, LLC | |
| 23 | Loan | Heritage Marketplace | MD Heritage, LP | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | Operadora Hotel Esperanza, S. de R.L. de C.V. |
| 25 | Loan | Champions of the West | Champions of the West Plaza of Nevada LLC | |
| 26 | Loan | Goodfriend Self Storage | 4301 Tonnelle Storage, LLC | |
| 27 | Loan | Michaels Plaza | 10345 Magnolia Ave LLC | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | Commonwealth Centre Storage, LLC and Janke Road Storage, LLC |
| 28.01 | Property | Space Mart Midlothian VA | ||
| 28.02 | Property | Space Mart Richmond VA | ||
| 29 | Loan | Shops of Grand Canyon | Grand Canyon Center, LP | |
| 30 | Loan | Darmstadt Crossing | Sansone Darmstadt, LLC | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | Addison Cheyenne, LLC |
| 32 | Loan | Eliot Street Center | Jefferson Park Holdings, LLC | |
| 33 | Loan | 42, 43 | Cash Wise Center | MO Cloud, LLC |
| 34 | Loan | Ocoee Crossing | Ocoee Crossing Associates LLC | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | VP1 Music City LLC |
| 36 | Loan | Albertsons Henderson | ALV 1, LLC and ALV 2, LLC |
A-1-42
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Delaware Statutory Trust? | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) |
| 1 | Loan | 8, 9 | Worldwide Plaza | No | SL Green Operating Partnership, L.P., RXR Real Estate Value Added Fund - Fund III LP, RXR RE VAF - Fund III Parallel A LP, RXR RE VAF - Fund III Parallel B LP, RXR RE VAF - Fund III Parallel B (REIT) LP, RXR RE VAF - Fund III Parallel C LP and RXR RE VAF - Fund III Parallel D LP | Refinance | 616,286,000 |
| 2 | Loan | 10 | Residence Inn Anaheim | No | Mayur B. Patel | Refinance | 78,500,000 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | No | Olen Properties Corp. | Recapitalization | 70,000,000 |
| 3.01 | Property | Main & Redhill | |||||
| 3.02 | Property | Two Venture | |||||
| 3.03 | Property | Pacific Park Business Center | |||||
| 3.04 | Property | One Venture | |||||
| 4 | Loan | Life Time Fitness Portfolio | No | LCN North American Fund II REIT and LNK Partners III, L.P. | Acquisition | 57,000,000 | |
| 4.01 | Property | Life Time Fitness Folsom | |||||
| 4.02 | Property | Life Time Fitness Fort Washington | |||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | No | SCG Hotel Investors Holdings, L.P. | Refinance | 332,685,263 |
| 5.001 | Property | Hilton Garden Inn Glastonbury | |||||
| 5.002 | Property | Sheraton Hotel Woodbury | |||||
| 5.003 | Property | DoubleTree Holland | |||||
| 5.004 | Property | Lexington Residence Inn | |||||
| 5.005 | Property | Residence Inn Mystic Groton | |||||
| 5.006 | Property | Lexington Courtyard | |||||
| 5.007 | Property | Residence Inn Baton Rouge | |||||
| 5.008 | Property | TownePlace Suites Boise Downtown | |||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | |||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | |||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | |||||
| 5.012 | Property | Bismarck Residence Inn | |||||
| 5.013 | Property | Residence Inn Southington | |||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | |||||
| 5.015 | Property | Montgomeryville Staybridge Suites | |||||
| 5.016 | Property | TownePlace Suites Pocatello | |||||
| 5.017 | Property | Rockford Residence Inn | |||||
| 5.018 | Property | Residence Inn Danbury | |||||
| 5.019 | Property | Westminster Hampton Inn | |||||
| 5.020 | Property | Appleton Residence Inn | |||||
| 5.021 | Property | Quantico Courtyard | |||||
| 5.022 | Property | El Paso Staybridge Suites | |||||
| 5.023 | Property | Fargo Residence Inn | |||||
| 5.024 | Property | Langhorne SpringHill Suites | |||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | |||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | |||||
| 5.027 | Property | Residence Inn Albuquerque | |||||
| 5.028 | Property | Residence Inn Kansas City Olathe | |||||
| 5.029 | Property | Residence Inn Monroe | |||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | |||||
| 5.031 | Property | Amarillo Residence Inn | |||||
| 5.032 | Property | TownePlace Suites Scranton | |||||
| 5.033 | Property | SpringHill Suites Waterford | |||||
| 5.034 | Property | Madison Residence Inn | |||||
| 5.035 | Property | Peoria, IL Residence Inn | |||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | |||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | |||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | |||||
| 5.039 | Property | St. Joseph Hampton Inn | |||||
| 5.040 | Property | Burnsville Hampton Inn | |||||
| 5.041 | Property | Peoria, IL Courtyard | |||||
| 5.042 | Property | Champaign Courtyard | |||||
| 5.043 | Property | Springfield Courtyard | |||||
| 5.044 | Property | Akron Courtyard | |||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | |||||
| 5.046 | Property | Memphis SpringHill Suites | |||||
| 5.047 | Property | Tinley Park Hampton Inn | |||||
| 5.048 | Property | Phoenix TownePlace Suites | |||||
| 5.049 | Property | Woodbury Hampton Inn | |||||
| 5.050 | Property | Colorado Springs Fairfield Inn | |||||
| 5.051 | Property | Wichita Falls Hampton Inn | |||||
| 5.052 | Property | Zanesville Hampton Inn | |||||
| 5.053 | Property | Holland Fairfield Inn & Suites | |||||
| 5.054 | Property | Lubbock Hampton Inn | |||||
| 5.055 | Property | Phoenix SpringHill Suites | |||||
| 5.056 | Property | Lewisville Residence Inn | |||||
| 5.057 | Property | Battle Creek Hampton Inn | |||||
| 5.058 | Property | Courtyard Scranton | |||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | |||||
| 5.060 | Property | Branson Fairfield Inn & Suites | |||||
| 5.061 | Property | Toledo Fairfield Inn & Suites |
A-1-43
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Delaware Statutory Trust? | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) |
| 5.062 | Property | Corpus Christi Residence Inn | |||||
| 5.063 | Property | Columbus Homewood Suites | |||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | |||||
| 5.065 | Property | Residence Inn Fort Smith | |||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | |||||
| 5.067 | Property | Plano Fairfield Inn & Suites | |||||
| 5.068 | Property | Topeka Residence Inn | |||||
| 5.069 | Property | Bedford TownePlace Suites | |||||
| 5.070 | Property | Wichita Hampton Inn | |||||
| 5.071 | Property | Holiday Inn Express Malvern | |||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | |||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | |||||
| 5.074 | Property | Dallas Homewood Suites | |||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | |||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | |||||
| 5.077 | Property | Willowbrook Homewood Suites | |||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | |||||
| 5.079 | Property | Mansfield Hampton Inn | |||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | |||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | |||||
| 5.082 | Property | Abilene Hampton Inn | |||||
| 5.083 | Property | Akron Hampton Inn | |||||
| 5.084 | Property | Fort Worth Hampton Inn | |||||
| 5.085 | Property | Bloomington Courtyard | |||||
| 5.086 | Property | Fargo Comfort Suites | |||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | |||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | |||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | |||||
| 5.090 | Property | Findlay Hampton Inn | |||||
| 5.091 | Property | Forsyth Fairfield Inn | |||||
| 5.092 | Property | Muncie Fairfield Inn | |||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | |||||
| 5.094 | Property | Lee’s Summit Fairfield Inn & Suites | |||||
| 5.095 | Property | Norman Fairfield Inn & Suites | |||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | |||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | |||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | |||||
| 5.099 | Property | Waco Fairfield Inn & Suites | |||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | |||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | |||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | |||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | |||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | |||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | |||||
| 5.106 | Property | Billings Fairfield Inn & Suites | |||||
| 5.107 | Property | Peru Fairfield Inn & Suites | |||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | |||||
| 5.109 | Property | San Angelo Hampton Inn | |||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | |||||
| 5.111 | Property | Willowbrook Hampton Inn | |||||
| 5.112 | Property | Toledo Country Inn & Suites | |||||
| 5.113 | Property | Dubuque Fairfield Inn | |||||
| 5.114 | Property | Kankakee Fairfield Inn | |||||
| 5.115 | Property | Canton Fairfield Inn & Suites | |||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | |||||
| 5.117 | Property | Lima Fairfield Inn | |||||
| 5.118 | Property | Owatonna Country Inn & Suites | |||||
| 5.119 | Property | Saginaw Fairfield Inn | |||||
| 5.120 | Property | Youngstown Hampton Inn | |||||
| 5.121 | Property | Longview Fairfield Inn & Suites | |||||
| 5.122 | Property | Middletown Fairfield Inn | |||||
| 5.123 | Property | Mishawaka Best Western Plus | |||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | |||||
| 5.125 | Property | Stafford Hampton Inn | |||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | |||||
| 5.127 | Property | Saginaw Comfort Suites | |||||
| 5.128 | Property | Humble Fairfield Inn & Suites | |||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | |||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | |||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | |||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | |||||
| 5.133 | Property | Temple Fairfield Inn & Suites | |||||
| 5.134 | Property | Topeka Fairfield Inn | |||||
| 5.135 | Property | Lincoln Comfort Suites | |||||
| 5.136 | Property | Wichita Comfort Inn |
A-1-44
GSMS 2017-GS8 Annex A-1
| Control Number | Loan / Property Flag | Footnotes | Property Name | Delaware Statutory Trust? | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) |
| 5.137 | Property | Bloomington Comfort Suites | |||||
| 5.138 | Property | Grand Forks Fairfield Inn | |||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela’s Portfolio | No | Starwood Property Trust, Inc. | Acquisition | 194,900,000 |
| 6.01 | Property | Cabela’s Rogers | |||||
| 6.02 | Property | Cabela’s Lone Tree | |||||
| 6.03 | Property | Bass Pro San Antonio | |||||
| 6.04 | Property | Cabela’s Allen | |||||
| 6.05 | Property | Cabela’s Lehi | |||||
| 6.06 | Property | Bass Pro Tampa | |||||
| 6.07 | Property | Cabela’s Hammond | |||||
| 6.08 | Property | Bass Pro Round Rock | |||||
| 6.09 | Property | Cabela’s Fort Mill | |||||
| 6.10 | Property | Cabela’s Wichita | |||||
| 6.11 | Property | Cabela’s Owatonna | |||||
| 6.12 | Property | Cabela’s Centerville | |||||
| 6.13 | Property | Cabela’s Huntsville | |||||
| 6.14 | Property | Bass Pro Port St. Lucie | |||||
| 6.15 | Property | Cabela’s Waco | |||||
| 6.16 | Property | Cabela’s East Grand Forks | |||||
| 7 | Loan | 20 | Loma Linda | No | Easterly Government Properties LP | Acquisition | 127,500,000 |
| 8 | Loan | 15, 21, 22 | Olympic Tower | No | OPG Investment Holdings (US), LLC, Crown Retail Services LLC, Centurian Management Corporation and Crown 600 Broadway LLC | Refinance | 611,000,000 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | No | Kamyar Mateen and Tyler Mateen | Acquisition | 41,250,000 |
| 10 | Loan | 14, 25 | Westin Palo Alto | No | Clement Chen, III | Refinance | 83,000,000 |
| 11 | Loan | 26, 27 | Inn at the Market | No | Craig Schafer | Refinance | 35,000,000 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | No | RXR Properties Holdings LLC | Refinance | 197,950,000 |
| 12.01 | Property | RXR Plaza | |||||
| 12.02 | Property | Omni | |||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | No | Aby Rosen and Michael Fuchs | Refinance | 104,500,000 |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | No | USRA Net Lease II Capital Corp. | Acquisition | 71,500,000 |
| 15 | Loan | 18 | Cabela’s Industrial Portfolio | No | Starwood Property Trust, Inc. | Acquisition | 71,000,000 |
| 15.01 | Property | Cabela’s Prairie du Chien | |||||
| 15.02 | Property | Cabela’s Triadelphia | |||||
| 15.03 | Property | Cabela’s Tooele | |||||
| 16 | Loan | 34 | One Allen Center | No | Accesso Investment Properties VI. LLLP and Accesso Investment Properties VI (US), LLLP | Acquisition | 22,700,000 |
| 17 | Loan | 35 | Waxahachie Marketplace | No | William L. Hutchinson | Acquisition | 21,750,000 |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | No | Jeffrey A. Grubb, David N. Hill, Robert E. Poole, Jr. and BDR Properties, Inc. | Refinance | 20,650,000 |
| 18.01 | Property | Space Mart State College PA | |||||
| 18.02 | Property | Space Mart Mechanicsburg PA | |||||
| 18.03 | Property | Space Mart Hatfield PA | |||||
| 19 | Loan | 14, 20 | Shops at Boardman | No | David L. Handel | Refinance | 42,600,000 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | No | Jeffrey A. Grubb, David N. Hill, Robert E. Poole, Jr. and BDR Properties, Inc. | Refinance | 18,700,000 |
| 20.01 | Property | Space Mart Sicklerville NJ | |||||
| 20.02 | Property | Space Mart Souderton PA | |||||
| 20.03 | Property | Space Mart Blackwood NJ | |||||
| 21 | Loan | Colonia Verde | No | Ronald O. Keil | Acquisition | 17,800,000 | |
| 22 | Loan | 1301 University Avenue | No | Brett M. Naylor and Ardath K. Solsrud | Refinance | 16,500,000 | |
| 23 | Loan | Heritage Marketplace | No | Mathew Rosenblatt, John Berman, Eric J. Wichterman, Corrine R. Wichterman and Eric J. Wichterman and Corrine R. Wichterman, co-trustees of the Eric J. Wichterman and Corrine R. Wichterman Trust u/a/d June 3, 2008, 2007419 Ontario Inc. and 2007414 Ontario Inc. | Acquisition | 15,750,000 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | No | Flynn Properties Inc., Levy Family Partners, LLC and The Freidkin Group | Refinance | 40,000,000 |
| 25 | Loan | Champions of the West | No | John P. Junge and John P. Junge, as Trustee of the Junge Revocable Trust Dated July 12, 2016 | Recapitalization | 14,250,000 | |
| 26 | Loan | Goodfriend Self Storage | No | Stephen L. Clark and Marc Slayton | Refinance | 13,400,000 | |
| 27 | Loan | Michaels Plaza | No | Kyung (Catherine) Kim | Acquisition | 13,300,000 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | No | Jeffrey A. Grubb, David N. Hill, Robert E. Poole, Jr. and BDR Properties, Inc. | Refinance | 12,650,000 |
| 28.01 | Property | Space Mart Midlothian VA | |||||
| 28.02 | Property | Space Mart Richmond VA | |||||
| 29 | Loan | Shops of Grand Canyon | No | Kamyar Mateen | Acquisition | 12,500,000 | |
| 30 | Loan | Darmstadt Crossing | No | James G. Sansone, Timothy G. Sansone, Douglas G. Sansone and Nicholas G. Sansone | Acquisition | 9,700,000 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | No | Aric Lasky, Timothy Siegel and Randy Banchik | Refinance | 7,350,000 |
| 32 | Loan | Eliot Street Center | No | Nathan Adams | Refinance | 7,200,000 | |
| 33 | Loan | 42, 43 | Cash Wise Center | No | John I. Silverman | Acquisition | 6,570,000 |
| 34 | Loan | Ocoee Crossing | No | Todd A. Sachse | Refinance | 6,500,000 | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | No | Donald L. Howard, Jr., Timothy G. Howard and Jeffrey A. Yeary | Refinance | 6,250,000 |
| 36 | Loan | Albertsons Henderson | No | Mark Kooklani, Mina Kooklani and Mark Kooklani, as Trustee of the Kooklani Family Revocable Living Trust Dated August 22, 1996 | Acquisition | 5,170,000 |
A-1-45
| GSMS 2017-GS8 Annex A-1 | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Principal's New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management |
| 1 | Loan | 8, 9 | Worldwide Plaza | 0 | 583,714,000 | 266,626,128 | 1,466,626,128 | 983,098,561 | 0 | 33,991,488 | 0 | 0 | 449,536,079 | 1,466,626,128 | Office: Hard / Amenities: Springing | Springing |
| 2 | Loan | 10 | Residence Inn Anaheim | 0 | 0 | 0 | 78,500,000 | 65,223,538 | 0 | 714,036 | 198,449 | 12,363,977 | 0 | 78,500,000 | Hard | Springing |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | 0 | 0 | 0 | 70,000,000 | 0 | 0 | 869,490 | 781,000 | 68,349,510 | 0 | 70,000,000 | Hard | In Place |
| 3.01 | Property | Main & Redhill | ||||||||||||||
| 3.02 | Property | Two Venture | ||||||||||||||
| 3.03 | Property | Pacific Park Business Center | ||||||||||||||
| 3.04 | Property | One Venture | ||||||||||||||
| 4 | Loan | Life Time Fitness Portfolio | 33,148,234 | 0 | 0 | 90,148,234 | 0 | 88,420,333 | 179,867 | 1,548,033 | 0 | 0 | 90,148,234 | Hard | In Place | |
| 4.01 | Property | Life Time Fitness Folsom | ||||||||||||||
| 4.02 | Property | Life Time Fitness Fort Washington | ||||||||||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 0 | 467,314,737 | 0 | 800,000,000 | 753,109,751 | 0 | 11,046,309 | 34,240,000 | 1,603,940 | 0 | 800,000,000 | Soft Springing Hard | Springing |
| 5.001 | Property | Hilton Garden Inn Glastonbury | ||||||||||||||
| 5.002 | Property | Sheraton Hotel Woodbury | ||||||||||||||
| 5.003 | Property | DoubleTree Holland | ||||||||||||||
| 5.004 | Property | Lexington Residence Inn | ||||||||||||||
| 5.005 | Property | Residence Inn Mystic Groton | ||||||||||||||
| 5.006 | Property | Lexington Courtyard | ||||||||||||||
| 5.007 | Property | Residence Inn Baton Rouge | ||||||||||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | ||||||||||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | ||||||||||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | ||||||||||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | ||||||||||||||
| 5.012 | Property | Bismarck Residence Inn | ||||||||||||||
| 5.013 | Property | Residence Inn Southington | ||||||||||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | ||||||||||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | ||||||||||||||
| 5.016 | Property | TownePlace Suites Pocatello | ||||||||||||||
| 5.017 | Property | Rockford Residence Inn | ||||||||||||||
| 5.018 | Property | Residence Inn Danbury | ||||||||||||||
| 5.019 | Property | Westminster Hampton Inn | ||||||||||||||
| 5.020 | Property | Appleton Residence Inn | ||||||||||||||
| 5.021 | Property | Quantico Courtyard | ||||||||||||||
| 5.022 | Property | El Paso Staybridge Suites | ||||||||||||||
| 5.023 | Property | Fargo Residence Inn | ||||||||||||||
| 5.024 | Property | Langhorne SpringHill Suites | ||||||||||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | ||||||||||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | ||||||||||||||
| 5.027 | Property | Residence Inn Albuquerque | ||||||||||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | ||||||||||||||
| 5.029 | Property | Residence Inn Monroe | ||||||||||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | ||||||||||||||
| 5.031 | Property | Amarillo Residence Inn | ||||||||||||||
| 5.032 | Property | TownePlace Suites Scranton | ||||||||||||||
| 5.033 | Property | SpringHill Suites Waterford | ||||||||||||||
| 5.034 | Property | Madison Residence Inn | ||||||||||||||
| 5.035 | Property | Peoria, IL Residence Inn | ||||||||||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | ||||||||||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | ||||||||||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | ||||||||||||||
| 5.039 | Property | St. Joseph Hampton Inn | ||||||||||||||
| 5.040 | Property | Burnsville Hampton Inn | ||||||||||||||
| 5.041 | Property | Peoria, IL Courtyard | ||||||||||||||
| 5.042 | Property | Champaign Courtyard | ||||||||||||||
| 5.043 | Property | Springfield Courtyard | ||||||||||||||
| 5.044 | Property | Akron Courtyard | ||||||||||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | ||||||||||||||
| 5.046 | Property | Memphis SpringHill Suites | ||||||||||||||
| 5.047 | Property | Tinley Park Hampton Inn | ||||||||||||||
| 5.048 | Property | Phoenix TownePlace Suites | ||||||||||||||
| 5.049 | Property | Woodbury Hampton Inn | ||||||||||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | ||||||||||||||
| 5.051 | Property | Wichita Falls Hampton Inn | ||||||||||||||
| 5.052 | Property | Zanesville Hampton Inn | ||||||||||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | ||||||||||||||
| 5.054 | Property | Lubbock Hampton Inn | ||||||||||||||
| 5.055 | Property | Phoenix SpringHill Suites | ||||||||||||||
| 5.056 | Property | Lewisville Residence Inn | ||||||||||||||
| 5.057 | Property | Battle Creek Hampton Inn | ||||||||||||||
| 5.058 | Property | Courtyard Scranton | ||||||||||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | ||||||||||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | ||||||||||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | ||||||||||||||
A-1-46
| GSMS 2017-GS8 Annex A-1 | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Principal's New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management |
| 5.062 | Property | Corpus Christi Residence Inn | ||||||||||||||
| 5.063 | Property | Columbus Homewood Suites | ||||||||||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | ||||||||||||||
| 5.065 | Property | Residence Inn Fort Smith | ||||||||||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | ||||||||||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | ||||||||||||||
| 5.068 | Property | Topeka Residence Inn | ||||||||||||||
| 5.069 | Property | Bedford TownePlace Suites | ||||||||||||||
| 5.070 | Property | Wichita Hampton Inn | ||||||||||||||
| 5.071 | Property | Holiday Inn Express Malvern | ||||||||||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | ||||||||||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | ||||||||||||||
| 5.074 | Property | Dallas Homewood Suites | ||||||||||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | ||||||||||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | ||||||||||||||
| 5.077 | Property | Willowbrook Homewood Suites | ||||||||||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | ||||||||||||||
| 5.079 | Property | Mansfield Hampton Inn | ||||||||||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | ||||||||||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | ||||||||||||||
| 5.082 | Property | Abilene Hampton Inn | ||||||||||||||
| 5.083 | Property | Akron Hampton Inn | ||||||||||||||
| 5.084 | Property | Fort Worth Hampton Inn | ||||||||||||||
| 5.085 | Property | Bloomington Courtyard | ||||||||||||||
| 5.086 | Property | Fargo Comfort Suites | ||||||||||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | ||||||||||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | ||||||||||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | ||||||||||||||
| 5.090 | Property | Findlay Hampton Inn | ||||||||||||||
| 5.091 | Property | Forsyth Fairfield Inn | ||||||||||||||
| 5.092 | Property | Muncie Fairfield Inn | ||||||||||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | ||||||||||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | ||||||||||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | ||||||||||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | ||||||||||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | ||||||||||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | ||||||||||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | ||||||||||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | ||||||||||||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | ||||||||||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | ||||||||||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | ||||||||||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | ||||||||||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | ||||||||||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | ||||||||||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | ||||||||||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | ||||||||||||||
| 5.109 | Property | San Angelo Hampton Inn | ||||||||||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | ||||||||||||||
| 5.111 | Property | Willowbrook Hampton Inn | ||||||||||||||
| 5.112 | Property | Toledo Country Inn & Suites | ||||||||||||||
| 5.113 | Property | Dubuque Fairfield Inn | ||||||||||||||
| 5.114 | Property | Kankakee Fairfield Inn | ||||||||||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | ||||||||||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | ||||||||||||||
| 5.117 | Property | Lima Fairfield Inn | ||||||||||||||
| 5.118 | Property | Owatonna Country Inn & Suites | ||||||||||||||
| 5.119 | Property | Saginaw Fairfield Inn | ||||||||||||||
| 5.120 | Property | Youngstown Hampton Inn | ||||||||||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | ||||||||||||||
| 5.122 | Property | Middletown Fairfield Inn | ||||||||||||||
| 5.123 | Property | Mishawaka Best Western Plus | ||||||||||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | ||||||||||||||
| 5.125 | Property | Stafford Hampton Inn | ||||||||||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | ||||||||||||||
| 5.127 | Property | Saginaw Comfort Suites | ||||||||||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | ||||||||||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | ||||||||||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | ||||||||||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | ||||||||||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | ||||||||||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | ||||||||||||||
| 5.134 | Property | Topeka Fairfield Inn | ||||||||||||||
| 5.135 | Property | Lincoln Comfort Suites | ||||||||||||||
| 5.136 | Property | Wichita Comfort Inn | ||||||||||||||
A-1-47
| GSMS 2017-GS8 Annex A-1 | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Principal's New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management |
| 5.137 | Property | Bloomington Comfort Suites | ||||||||||||||
| 5.138 | Property | Grand Forks Fairfield Inn | ||||||||||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | 148,423,879 | 0 | 0 | 343,323,879 | 0 | 341,609,572 | 1,714,307 | 0 | 0 | 0 | 343,323,879 | Hard | Springing |
| 6.01 | Property | Cabela's Rogers | ||||||||||||||
| 6.02 | Property | Cabela's Lone Tree | ||||||||||||||
| 6.03 | Property | Bass Pro San Antonio | ||||||||||||||
| 6.04 | Property | Cabela's Allen | ||||||||||||||
| 6.05 | Property | Cabela's Lehi | ||||||||||||||
| 6.06 | Property | Bass Pro Tampa | ||||||||||||||
| 6.07 | Property | Cabela's Hammond | ||||||||||||||
| 6.08 | Property | Bass Pro Round Rock | ||||||||||||||
| 6.09 | Property | Cabela's Fort Mill | ||||||||||||||
| 6.10 | Property | Cabela's Wichita | ||||||||||||||
| 6.11 | Property | Cabela's Owatonna | ||||||||||||||
| 6.12 | Property | Cabela's Centerville | ||||||||||||||
| 6.13 | Property | Cabela's Huntsville | ||||||||||||||
| 6.14 | Property | Bass Pro Port St. Lucie | ||||||||||||||
| 6.15 | Property | Cabela's Waco | ||||||||||||||
| 6.16 | Property | Cabela's East Grand Forks | ||||||||||||||
| 7 | Loan | 20 | Loma Linda | 85,973,286 | 0 | 0 | 213,473,286 | 0 | 212,500,000 | 973,286 | 0 | 0 | 0 | 213,473,286 | Hard | Springing |
| 8 | Loan | 15, 21, 22 | Olympic Tower | 0 | 389,000,000 | 0 | 1,000,000,000 | 249,903,892 | 0 | 22,652,548 | 61,643,545 | 665,800,015 | 0 | 1,000,000,000 | Hard | In Place |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | 16,902,646 | 0 | 0 | 58,152,646 | 0 | 55,700,000 | 388,774 | 2,063,873 | 0 | 0 | 58,152,646 | Hard | Springing |
| 10 | Loan | 14, 25 | Westin Palo Alto | 0 | 0 | 0 | 83,000,000 | 27,108,726 | 0 | 1,023,499 | 324,631 | 54,543,145 | 0 | 83,000,000 | Hard | Springing |
| 11 | Loan | 26, 27 | Inn at the Market | 0 | 0 | 0 | 35,000,000 | 14,816,918 | 0 | 530,003 | 54,912 | 19,598,166 | 0 | 35,000,000 | Springing | Springing |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 25,529,156 | 45,970,000 | 40,525,135 | 309,974,292 | 279,997,156 | 0 | 12,868,362 | 17,108,774 | 0 | 0 | 309,974,292 | Hard | Springing |
| 12.01 | Property | RXR Plaza | ||||||||||||||
| 12.02 | Property | Omni | ||||||||||||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | 0 | 0 | 0 | 104,500,000 | 97,075,496 | 0 | 1,733,603 | 5,352,756 | 338,145 | 0 | 104,500,000 | Hard | Springing |
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | 39,483,225 | 0 | 0 | 110,983,225 | 0 | 110,000,000 | 378,225 | 605,000 | 0 | 0 | 110,983,225 | Hard | In Place |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | 56,782,559 | 0 | 0 | 127,782,559 | 0 | 127,353,058 | 429,501 | 0 | 0 | 0 | 127,782,559 | Hard | Springing |
| 15.01 | Property | Cabela's Prairie du Chien | ||||||||||||||
| 15.02 | Property | Cabela's Triadelphia | ||||||||||||||
| 15.03 | Property | Cabela's Tooele | ||||||||||||||
| 16 | Loan | 34 | One Allen Center | 9,234,348 | 0 | 0 | 31,934,348 | 0 | 29,550,000 | 220,076 | 2,164,272 | 0 | 0 | 31,934,348 | Hard | Springing |
| 17 | Loan | 35 | Waxahachie Marketplace | 10,437,972 | 0 | 0 | 32,187,972 | 0 | 31,122,449 | 144,533 | 920,990 | 0 | 0 | 32,187,972 | Springing | Springing |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | 0 | 0 | 0 | 20,650,000 | 8,579,091 | 0 | 535,537 | 60,304 | 11,475,068 | 0 | 20,650,000 | Springing | Springing |
| 18.01 | Property | Space Mart State College PA | ||||||||||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | ||||||||||||||
| 18.03 | Property | Space Mart Hatfield PA | ||||||||||||||
| 19 | Loan | 14, 20 | Shops at Boardman | 5,030,508 | 0 | 0 | 47,630,508 | 46,576,594 | 0 | 244,771 | 809,144 | 0 | 0 | 47,630,508 | Springing | Springing |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | 0 | 0 | 0 | 18,700,000 | 11,237,080 | 0 | 262,330 | 78,505 | 7,122,085 | 0 | 18,700,000 | Springing | Springing |
| 20.01 | Property | Space Mart Sicklerville NJ | ||||||||||||||
| 20.02 | Property | Space Mart Souderton PA | ||||||||||||||
| 20.03 | Property | Space Mart Blackwood NJ | ||||||||||||||
| 21 | Loan | Colonia Verde | 7,108,734 | 0 | 0 | 24,908,734 | 0 | 24,500,000 | 345,342 | 63,392 | 0 | 0 | 24,908,734 | Springing | Springing | |
| 22 | Loan | 1301 University Avenue | 0 | 0 | 0 | 16,500,000 | 14,524,939 | 0 | 282,527 | 225,593 | 1,466,941 | 0 | 16,500,000 | Soft | Springing | |
| 23 | Loan | Heritage Marketplace | 7,409,866 | 0 | 0 | 23,159,866 | 0 | 22,500,000 | 285,530 | 374,335 | 0 | 0 | 23,159,866 | Springing | Springing | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | 0 | 0 | 0 | 40,000,000 | 28,917,941 | 0 | 1,376,143 | 786,478 | 8,919,438 | 0 | 40,000,000 | Hard | In Place |
| 25 | Loan | Champions of the West | 0 | 0 | 0 | 14,250,000 | 0 | 0 | 118,936 | 0 | 14,131,065 | 0 | 14,250,000 | Springing | Springing | |
| 26 | Loan | Goodfriend Self Storage | 0 | 0 | 0 | 13,400,000 | 8,199,583 | 0 | 315,675 | 30,000 | 4,854,742 | 0 | 13,400,000 | None | None | |
| 27 | Loan | Michaels Plaza | 9,332,584 | 0 | 0 | 22,632,584 | 0 | 22,150,000 | 383,913 | 98,671 | 0 | 0 | 22,632,584 | Springing | Springing | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | 0 | 0 | 0 | 12,650,000 | 9,766,808 | 0 | 206,344 | 41,760 | 2,635,088 | 0 | 12,650,000 | Springing | Springing |
| 28.01 | Property | Space Mart Midlothian VA | ||||||||||||||
| 28.02 | Property | Space Mart Richmond VA | ||||||||||||||
| 29 | Loan | Shops of Grand Canyon | 4,597,862 | 0 | 0 | 17,097,862 | 0 | 16,800,000 | 229,121 | 68,741 | 0 | 0 | 17,097,862 | Springing | Springing | |
| 30 | Loan | Darmstadt Crossing | 4,414,203 | 0 | 0 | 14,114,203 | 0 | 13,800,000 | 194,646 | 119,557 | 0 | 0 | 14,114,203 | Springing | Springing | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | 0 | 0 | 0 | 7,350,000 | 4,014,500 | 0 | 156,229 | 362,055 | 2,817,215 | 0 | 7,350,000 | Hard | Springing |
| 32 | Loan | Eliot Street Center | 121,324 | 0 | 0 | 7,321,324 | 7,111,634 | 0 | 196,779 | 12,911 | 0 | 0 | 7,321,324 | Springing | Springing | |
| 33 | Loan | 42, 43 | Cash Wise Center | 2,995,085 | 0 | 0 | 9,565,085 | 0 | 9,100,000 | 252,533 | 212,552 | 0 | 0 | 9,565,085 | Springing | Springing |
| 34 | Loan | Ocoee Crossing | 0 | 0 | 0 | 6,500,000 | 2,709,569 | 0 | 290,289 | 83,843 | 3,416,299 | 0 | 6,500,000 | Springing | Springing | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | 0 | 0 | 0 | 6,250,000 | 5,277,014 | 0 | 271,446 | 0 | 701,540 | 0 | 6,250,000 | Springing | Springing |
| 36 | Loan | Albertsons Henderson | 4,650,295 | 0 | 0 | 9,820,295 | 0 | 9,750,000 | 70,295 | 0 | 0 | 0 | 9,820,295 | Springing | Springing | |
A-1-48
| GSMS 2017-GS8 Annex A-1 | ||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Cash Management Triggers |
| 1 | Loan | 8, 9 | Worldwide Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.50%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default |
| 2 | Loan | 10 | Residence Inn Anaheim | (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 |
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event |
| 3.01 | Property | Main & Redhill | ||
| 3.02 | Property | Two Venture | ||
| 3.03 | Property | Pacific Park Business Center | ||
| 3.04 | Property | One Venture | ||
| 4 | Loan | Life Time Fitness Portfolio | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an LTF Tenant Trigger Event, (v) the occurrence of a Sponsor Covenant Event | |
| 4.01 | Property | Life Time Fitness Folsom | ||
| 4.02 | Property | Life Time Fitness Fort Washington | ||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | (i) Debt Yield is less than 8.25%, (ii) termination, expiration or cancellation of any Approved Franchise Agreement |
| 5.001 | Property | Hilton Garden Inn Glastonbury | ||
| 5.002 | Property | Sheraton Hotel Woodbury | ||
| 5.003 | Property | DoubleTree Holland | ||
| 5.004 | Property | Lexington Residence Inn | ||
| 5.005 | Property | Residence Inn Mystic Groton | ||
| 5.006 | Property | Lexington Courtyard | ||
| 5.007 | Property | Residence Inn Baton Rouge | ||
| 5.008 | Property | TownePlace Suites Boise Downtown | ||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | ||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | ||
| 5.011 | Property | Kalamazoo-Portage Courtyard | ||
| 5.012 | Property | Bismarck Residence Inn | ||
| 5.013 | Property | Residence Inn Southington | ||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | ||
| 5.015 | Property | Montgomeryville Staybridge Suites | ||
| 5.016 | Property | TownePlace Suites Pocatello | ||
| 5.017 | Property | Rockford Residence Inn | ||
| 5.018 | Property | Residence Inn Danbury | ||
| 5.019 | Property | Westminster Hampton Inn | ||
| 5.020 | Property | Appleton Residence Inn | ||
| 5.021 | Property | Quantico Courtyard | ||
| 5.022 | Property | El Paso Staybridge Suites | ||
| 5.023 | Property | Fargo Residence Inn | ||
| 5.024 | Property | Langhorne SpringHill Suites | ||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | ||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | ||
| 5.027 | Property | Residence Inn Albuquerque | ||
| 5.028 | Property | Residence Inn Kansas City Olathe | ||
| 5.029 | Property | Residence Inn Monroe | ||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | ||
| 5.031 | Property | Amarillo Residence Inn | ||
| 5.032 | Property | TownePlace Suites Scranton | ||
| 5.033 | Property | SpringHill Suites Waterford | ||
| 5.034 | Property | Madison Residence Inn | ||
| 5.035 | Property | Peoria, IL Residence Inn | ||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | ||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | ||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | ||
| 5.039 | Property | St. Joseph Hampton Inn | ||
| 5.040 | Property | Burnsville Hampton Inn | ||
| 5.041 | Property | Peoria, IL Courtyard | ||
| 5.042 | Property | Champaign Courtyard | ||
| 5.043 | Property | Springfield Courtyard | ||
| 5.044 | Property | Akron Courtyard | ||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | ||
| 5.046 | Property | Memphis SpringHill Suites | ||
| 5.047 | Property | Tinley Park Hampton Inn | ||
| 5.048 | Property | Phoenix TownePlace Suites | ||
| 5.049 | Property | Woodbury Hampton Inn | ||
| 5.050 | Property | Colorado Springs Fairfield Inn | ||
| 5.051 | Property | Wichita Falls Hampton Inn | ||
| 5.052 | Property | Zanesville Hampton Inn | ||
| 5.053 | Property | Holland Fairfield Inn & Suites | ||
| 5.054 | Property | Lubbock Hampton Inn | ||
| 5.055 | Property | Phoenix SpringHill Suites | ||
| 5.056 | Property | Lewisville Residence Inn | ||
| 5.057 | Property | Battle Creek Hampton Inn | ||
| 5.058 | Property | Courtyard Scranton | ||
| 5.059 | Property | Springfield Fairfield Inn & Suites | ||
| 5.060 | Property | Branson Fairfield Inn & Suites | ||
| 5.061 | Property | Toledo Fairfield Inn & Suites | ||
A-1-49
| GSMS 2017-GS8 Annex A-1 | ||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Cash Management Triggers |
| 5.062 | Property | Corpus Christi Residence Inn | ||
| 5.063 | Property | Columbus Homewood Suites | ||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | ||
| 5.065 | Property | Residence Inn Fort Smith | ||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | ||
| 5.067 | Property | Plano Fairfield Inn & Suites | ||
| 5.068 | Property | Topeka Residence Inn | ||
| 5.069 | Property | Bedford TownePlace Suites | ||
| 5.070 | Property | Wichita Hampton Inn | ||
| 5.071 | Property | Holiday Inn Express Malvern | ||
| 5.072 | Property | Greeley Fairfield Inn & Suites | ||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | ||
| 5.074 | Property | Dallas Homewood Suites | ||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | ||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | ||
| 5.077 | Property | Willowbrook Homewood Suites | ||
| 5.078 | Property | Memphis Fairfield Inn & Suites | ||
| 5.079 | Property | Mansfield Hampton Inn | ||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | ||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | ||
| 5.082 | Property | Abilene Hampton Inn | ||
| 5.083 | Property | Akron Hampton Inn | ||
| 5.084 | Property | Fort Worth Hampton Inn | ||
| 5.085 | Property | Bloomington Courtyard | ||
| 5.086 | Property | Fargo Comfort Suites | ||
| 5.087 | Property | Findlay Fairfield Inn & Suites | ||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | ||
| 5.089 | Property | Quincy Fairfield Inn & Suites | ||
| 5.090 | Property | Findlay Hampton Inn | ||
| 5.091 | Property | Forsyth Fairfield Inn | ||
| 5.092 | Property | Muncie Fairfield Inn | ||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | ||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | ||
| 5.095 | Property | Norman Fairfield Inn & Suites | ||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | ||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | ||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | ||
| 5.099 | Property | Waco Fairfield Inn & Suites | ||
| 5.100 | Property | Champaign Fairfield Inn & Suites | ||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | ||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | ||
| 5.103 | Property | Fargo Fairfield Inn & Suites | ||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | ||
| 5.105 | Property | Abilene Fairfield Inn & Suites | ||
| 5.106 | Property | Billings Fairfield Inn & Suites | ||
| 5.107 | Property | Peru Fairfield Inn & Suites | ||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | ||
| 5.109 | Property | San Angelo Hampton Inn | ||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | ||
| 5.111 | Property | Willowbrook Hampton Inn | ||
| 5.112 | Property | Toledo Country Inn & Suites | ||
| 5.113 | Property | Dubuque Fairfield Inn | ||
| 5.114 | Property | Kankakee Fairfield Inn | ||
| 5.115 | Property | Canton Fairfield Inn & Suites | ||
| 5.116 | Property | Westchase Fairfield Inn & Suites | ||
| 5.117 | Property | Lima Fairfield Inn | ||
| 5.118 | Property | Owatonna Country Inn & Suites | ||
| 5.119 | Property | Saginaw Fairfield Inn | ||
| 5.120 | Property | Youngstown Hampton Inn | ||
| 5.121 | Property | Longview Fairfield Inn & Suites | ||
| 5.122 | Property | Middletown Fairfield Inn | ||
| 5.123 | Property | Mishawaka Best Western Plus | ||
| 5.124 | Property | Tyler Fairfield Inn & Suites | ||
| 5.125 | Property | Stafford Hampton Inn | ||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | ||
| 5.127 | Property | Saginaw Comfort Suites | ||
| 5.128 | Property | Humble Fairfield Inn & Suites | ||
| 5.129 | Property | Corpus Christi Country Inn & Suites | ||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | ||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | ||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | ||
| 5.133 | Property | Temple Fairfield Inn & Suites | ||
| 5.134 | Property | Topeka Fairfield Inn | ||
| 5.135 | Property | Lincoln Comfort Suites | ||
| 5.136 | Property | Wichita Comfort Inn | ||
A-1-50
| GSMS 2017-GS8 Annex A-1 | ||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Cash Management Triggers |
| 5.137 | Property | Bloomington Comfort Suites | ||
| 5.138 | Property | Grand Forks Fairfield Inn | ||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.5%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Bass Pro Event |
| 6.01 | Property | Cabela's Rogers | ||
| 6.02 | Property | Cabela's Lone Tree | ||
| 6.03 | Property | Bass Pro San Antonio | ||
| 6.04 | Property | Cabela's Allen | ||
| 6.05 | Property | Cabela's Lehi | ||
| 6.06 | Property | Bass Pro Tampa | ||
| 6.07 | Property | Cabela's Hammond | ||
| 6.08 | Property | Bass Pro Round Rock | ||
| 6.09 | Property | Cabela's Fort Mill | ||
| 6.10 | Property | Cabela's Wichita | ||
| 6.11 | Property | Cabela's Owatonna | ||
| 6.12 | Property | Cabela's Centerville | ||
| 6.13 | Property | Cabela's Huntsville | ||
| 6.14 | Property | Bass Pro Port St. Lucie | ||
| 6.15 | Property | Cabela's Waco | ||
| 6.16 | Property | Cabela's East Grand Forks | ||
| 7 | Loan | 20 | 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 |
| 8 | Loan | 15, 21, 22 | 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 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | (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 |
| 10 | Loan | 14, 25 | Westin Palo Alto | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Trigger Event |
| 11 | Loan | 26, 27 | Inn at the Market | (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 |
| 12 | Loan | 15, 20, 28, 29, 30, 31 | 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 |
| 12.01 | Property | RXR Plaza | ||
| 12.02 | Property | Omni | ||
| 13 | Loan | 14, 20, 32 | 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 |
| 14 | Loan | 20, 33 | 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 |
| 15 | Loan | 18 | Cabela's Industrial Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.5%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Bass Pro Event |
| 15.01 | Property | Cabela's Prairie du Chien | ||
| 15.02 | Property | Cabela's Triadelphia | ||
| 15.03 | Property | Cabela's Tooele | ||
| 16 | Loan | 34 | One Allen Center | (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) failure of Sponsor to maintain net worth and liquidity above the respective thresholds |
| 17 | Loan | 35 | Waxahachie Marketplace | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event |
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | The occurrence of an event of default |
| 18.01 | Property | Space Mart State College PA | ||
| 18.02 | Property | Space Mart Mechanicsburg PA | ||
| 18.03 | Property | Space Mart Hatfield PA | ||
| 19 | Loan | 14, 20 | 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 |
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | The occurrence of an event of default |
| 20.01 | Property | Space Mart Sicklerville NJ | ||
| 20.02 | Property | Space Mart Souderton PA | ||
| 20.03 | Property | Space Mart Blackwood NJ | ||
| 21 | Loan | Colonia Verde | (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 | |
| 22 | Loan | 1301 University Avenue | (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) Pre-Lease Occupancy Rate is less than 85% during March or 90% during June, (v) the occurrence of a Guarantor Covenant Event | |
| 23 | Loan | Heritage Marketplace | (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 | |
| 24 | Loan | 9, 14, 38, 39 | Esperanza | (i) the occurrence of an Event of Default, (ii) NCF is less than $3,500,000, (iii) failure to deliver financial statements as required in the Loan Agreement |
| 25 | Loan | Champions of the West | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.5%, (iii) failure to deliver financial statements as required in the Loan Agreement | |
| 26 | Loan | Goodfriend Self Storage | (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 | |
| 27 | Loan | Michaels Plaza | (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 | |
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | The occurrence of an event of default |
| 28.01 | Property | Space Mart Midlothian VA | ||
| 28.02 | Property | Space Mart Richmond VA | ||
| 29 | Loan | Shops of Grand Canyon | (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 | |
| 30 | Loan | Darmstadt Crossing | (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 | |
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | (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 |
| 32 | Loan | Eliot Street 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 | |
| 33 | Loan | 42, 43 | Cash Wise Center | (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 Cash Wise Trigger Event |
| 34 | Loan | Ocoee Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | |
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement |
| 36 | Loan | Albertsons Henderson | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | |
A-1-51
| GSMS 2017-GS8 Annex A-1 | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Terrorism Insurance Required | Control Number |
| 1 | Loan | 8, 9 | Worldwide Plaza | No | 516,286,000 | 323,714,000 | 3.6045425532% | 260,000,000 | Yes | 1 | ||
| 2 | Loan | 10 | Residence Inn Anaheim | No | Yes | 2 | ||||||
| 3 | Loan | 11, 12, 13, 14, 15 | Spectrum Office Portfolio | Yes | 3 | |||||||
| 3.01 | Property | Main & Redhill | No | Yes | 3.01 | |||||||
| 3.02 | Property | Two Venture | No | Yes | 3.02 | |||||||
| 3.03 | Property | Pacific Park Business Center | No | Yes | 3.03 | |||||||
| 3.04 | Property | One Venture | No | Yes | 3.04 | |||||||
| 4 | Loan | Life Time Fitness Portfolio | Yes | 4 | ||||||||
| 4.01 | Property | Life Time Fitness Folsom | No | Yes | 4.01 | |||||||
| 4.02 | Property | Life Time Fitness Fort Washington | No | Yes | 4.02 | |||||||
| 5 | Loan | 14, 16, 17 | Starwood Lodging Hotel Portfolio | 282,685,263 | 467,314,737 | 4.59850% | Yes | 5 | ||||
| 5.001 | Property | Hilton Garden Inn Glastonbury | No | Yes | 5.001 | |||||||
| 5.002 | Property | Sheraton Hotel Woodbury | No | Yes | 5.002 | |||||||
| 5.003 | Property | DoubleTree Holland | No | Yes | 5.003 | |||||||
| 5.004 | Property | Lexington Residence Inn | No | Yes | 5.004 | |||||||
| 5.005 | Property | Residence Inn Mystic Groton | No | Yes | 5.005 | |||||||
| 5.006 | Property | Lexington Courtyard | No | Yes | 5.006 | |||||||
| 5.007 | Property | Residence Inn Baton Rouge | No | Yes | 5.007 | |||||||
| 5.008 | Property | TownePlace Suites Boise Downtown | No | Yes | 5.008 | |||||||
| 5.009 | Property | San Bernardino Hampton Inn & Suites | No | Yes | 5.009 | |||||||
| 5.010 | Property | Fairfield Inn and Suites Reno Sparks | No | Yes | 5.010 | |||||||
| 5.011 | Property | Kalamazoo-Portage Courtyard | No | Yes | 5.011 | |||||||
| 5.012 | Property | Bismarck Residence Inn | No | Yes | 5.012 | |||||||
| 5.013 | Property | Residence Inn Southington | No | Yes | 5.013 | |||||||
| 5.014 | Property | Bloomington Fairfield Inn & Suites | No | Yes | 5.014 | |||||||
| 5.015 | Property | Montgomeryville Staybridge Suites | No | Yes | 5.015 | |||||||
| 5.016 | Property | TownePlace Suites Pocatello | No | Yes | 5.016 | |||||||
| 5.017 | Property | Rockford Residence Inn | No | Yes | 5.017 | |||||||
| 5.018 | Property | Residence Inn Danbury | No | Yes | 5.018 | |||||||
| 5.019 | Property | Westminster Hampton Inn | No | Yes | 5.019 | |||||||
| 5.020 | Property | Appleton Residence Inn | No | Yes | 5.020 | |||||||
| 5.021 | Property | Quantico Courtyard | No | Yes | 5.021 | |||||||
| 5.022 | Property | El Paso Staybridge Suites | Yes | 3/31/2030 | 174,030 | Yes | 5.022 | |||||
| 5.023 | Property | Fargo Residence Inn | No | Yes | 5.023 | |||||||
| 5.024 | Property | Langhorne SpringHill Suites | No | Yes | 5.024 | |||||||
| 5.025 | Property | Fairfield Inn and Suites Bethlehem | No | Yes | 5.025 | |||||||
| 5.026 | Property | Mendota Heights Fairfield Inn & Suites | No | Yes | 5.026 | |||||||
| 5.027 | Property | Residence Inn Albuquerque | No | Yes | 5.027 | |||||||
| 5.028 | Property | Residence Inn Kansas City Olathe | No | Yes | 5.028 | |||||||
| 5.029 | Property | Residence Inn Monroe | No | Yes | 5.029 | |||||||
| 5.030 | Property | Residence Inn San Antonio North Stone Oak | No | Yes | 5.030 | |||||||
| 5.031 | Property | Amarillo Residence Inn | No | Yes | 5.031 | |||||||
| 5.032 | Property | TownePlace Suites Scranton | No | Yes | 5.032 | |||||||
| 5.033 | Property | SpringHill Suites Waterford | No | Yes | 5.033 | |||||||
| 5.034 | Property | Madison Residence Inn | No | Yes | 5.034 | |||||||
| 5.035 | Property | Peoria, IL Residence Inn | No | Yes | 5.035 | |||||||
| 5.036 | Property | Lafayette Fairfield Inn & Suites | No | Yes | 5.036 | |||||||
| 5.037 | Property | Eden Prairie Fairfield Inn & Suites | No | Yes | 5.037 | |||||||
| 5.038 | Property | Tinley Park Fairfield Inn & Suites | No | Yes | 5.038 | |||||||
| 5.039 | Property | St. Joseph Hampton Inn | No | Yes | 5.039 | |||||||
| 5.040 | Property | Burnsville Hampton Inn | No | Yes | 5.040 | |||||||
| 5.041 | Property | Peoria, IL Courtyard | No | Yes | 5.041 | |||||||
| 5.042 | Property | Champaign Courtyard | Yes | 9/30/2049 | 23,624 | Yes | 5.042 | |||||
| 5.043 | Property | Springfield Courtyard | No | Yes | 5.043 | |||||||
| 5.044 | Property | Akron Courtyard | No | Yes | 5.044 | |||||||
| 5.045 | Property | El Paso Holiday Inn Express & Suites | Yes | 3/31/2030 | 120,970 | Yes | 5.045 | |||||
| 5.046 | Property | Memphis SpringHill Suites | No | Yes | 5.046 | |||||||
| 5.047 | Property | Tinley Park Hampton Inn | No | Yes | 5.047 | |||||||
| 5.048 | Property | Phoenix TownePlace Suites | No | Yes | 5.048 | |||||||
| 5.049 | Property | Woodbury Hampton Inn | No | Yes | 5.049 | |||||||
| 5.050 | Property | Colorado Springs Fairfield Inn | No | Yes | 5.050 | |||||||
| 5.051 | Property | Wichita Falls Hampton Inn | No | Yes | 5.051 | |||||||
| 5.052 | Property | Zanesville Hampton Inn | No | Yes | 5.052 | |||||||
| 5.053 | Property | Holland Fairfield Inn & Suites | No | Yes | 5.053 | |||||||
| 5.054 | Property | Lubbock Hampton Inn | No | Yes | 5.054 | |||||||
| 5.055 | Property | Phoenix SpringHill Suites | No | Yes | 5.055 | |||||||
| 5.056 | Property | Lewisville Residence Inn | No | Yes | 5.056 | |||||||
| 5.057 | Property | Battle Creek Hampton Inn | No | Yes | 5.057 | |||||||
| 5.058 | Property | Courtyard Scranton | No | Yes | 5.058 | |||||||
| 5.059 | Property | Springfield Fairfield Inn & Suites | No | Yes | 5.059 | |||||||
| 5.060 | Property | Branson Fairfield Inn & Suites | No | Yes | 5.060 | |||||||
| 5.061 | Property | Toledo Fairfield Inn & Suites | No | Yes | 5.061 | |||||||
A-1-52
| GSMS 2017-GS8 Annex A-1 | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Terrorism Insurance Required | Control Number |
| 5.062 | Property | Corpus Christi Residence Inn | No | Yes | 5.062 | |||||||
| 5.063 | Property | Columbus Homewood Suites | No | Yes | 5.063 | |||||||
| 5.064 | Property | Houston Brookhollow SpringHill Suites | No | Yes | 5.064 | |||||||
| 5.065 | Property | Residence Inn Fort Smith | No | Yes | 5.065 | |||||||
| 5.066 | Property | Joliet Fairfield Inn & Suites North | No | Yes | 5.066 | |||||||
| 5.067 | Property | Plano Fairfield Inn & Suites | No | Yes | 5.067 | |||||||
| 5.068 | Property | Topeka Residence Inn | No | Yes | 5.068 | |||||||
| 5.069 | Property | Bedford TownePlace Suites | No | Yes | 5.069 | |||||||
| 5.070 | Property | Wichita Hampton Inn | No | Yes | 5.070 | |||||||
| 5.071 | Property | Holiday Inn Express Malvern | No | Yes | 5.071 | |||||||
| 5.072 | Property | Greeley Fairfield Inn & Suites | No | Yes | 5.072 | |||||||
| 5.073 | Property | Amarillo Fairfield Inn & Suites | No | Yes | 5.073 | |||||||
| 5.074 | Property | Dallas Homewood Suites | No | Yes | 5.074 | |||||||
| 5.075 | Property | Oshkosh Fairfield Inn & Suites | No | Yes | 5.075 | |||||||
| 5.076 | Property | Burnsville Fairfield Inn & Suites | No | Yes | 5.076 | |||||||
| 5.077 | Property | Willowbrook Homewood Suites | No | Yes | 5.077 | |||||||
| 5.078 | Property | Memphis Fairfield Inn & Suites | No | Yes | 5.078 | |||||||
| 5.079 | Property | Mansfield Hampton Inn | No | Yes | 5.079 | |||||||
| 5.080 | Property | Lubbock Fairfield Inn & Suites | No | Yes | 5.080 | |||||||
| 5.081 | Property | Mishawaka Fairfield Inn & Suites | No | Yes | 5.081 | |||||||
| 5.082 | Property | Abilene Hampton Inn | No | Yes | 5.082 | |||||||
| 5.083 | Property | Akron Hampton Inn | No | Yes | 5.083 | |||||||
| 5.084 | Property | Fort Worth Hampton Inn | No | Yes | 5.084 | |||||||
| 5.085 | Property | Bloomington Courtyard | No | Yes | 5.085 | |||||||
| 5.086 | Property | Fargo Comfort Suites | No | Yes | 5.086 | |||||||
| 5.087 | Property | Findlay Fairfield Inn & Suites | No | Yes | 5.087 | |||||||
| 5.088 | Property | Stevens Point Fairfield Inn & Suites | No | Yes | 5.088 | |||||||
| 5.089 | Property | Quincy Fairfield Inn & Suites | No | Yes | 5.089 | |||||||
| 5.090 | Property | Findlay Hampton Inn | No | Yes | 5.090 | |||||||
| 5.091 | Property | Forsyth Fairfield Inn | No | Yes | 5.091 | |||||||
| 5.092 | Property | Muncie Fairfield Inn | No | Yes | 5.092 | |||||||
| 5.093 | Property | Bismarck South Fairfield Inn & Suites | No | Yes | 5.093 | |||||||
| 5.094 | Property | Lee's Summit Fairfield Inn & Suites | No | Yes | 5.094 | |||||||
| 5.095 | Property | Norman Fairfield Inn & Suites | No | Yes | 5.095 | |||||||
| 5.096 | Property | Dallas I-635 Fairfield Inn & Suites (Park Central) | No | Yes | 5.096 | |||||||
| 5.097 | Property | Council Bluffs Fairfield Inn & Suites | No | Yes | 5.097 | |||||||
| 5.098 | Property | Terre Haute Fairfield Inn & Suites | No | Yes | 5.098 | |||||||
| 5.099 | Property | Waco Fairfield Inn & Suites | No | Yes | 5.099 | |||||||
| 5.100 | Property | Champaign Fairfield Inn & Suites | Yes | 9/30/2049 | 17,104 | Yes | 5.100 | |||||
| 5.101 | Property | Houston Brookhollow TownePlace Suites | No | Yes | 5.101 | |||||||
| 5.102 | Property | Corpus Christi Fairfield Inn & Suites | No | Yes | 5.102 | |||||||
| 5.103 | Property | Fargo Fairfield Inn & Suites | No | Yes | 5.103 | |||||||
| 5.104 | Property | Galesburg Fairfield Inn & Suites | No | Yes | 5.104 | |||||||
| 5.105 | Property | Abilene Fairfield Inn & Suites | No | Yes | 5.105 | |||||||
| 5.106 | Property | Billings Fairfield Inn & Suites | No | Yes | 5.106 | |||||||
| 5.107 | Property | Peru Fairfield Inn & Suites | No | Yes | 5.107 | |||||||
| 5.108 | Property | Mesquite Fairfield Inn & Suites | Yes | 1/31/2096 | 559,737 | Yes | 5.108 | |||||
| 5.109 | Property | San Angelo Hampton Inn | No | Yes | 5.109 | |||||||
| 5.110 | Property | Bismarck North Fairfield Inn & Suites | No | Yes | 5.110 | |||||||
| 5.111 | Property | Willowbrook Hampton Inn | No | Yes | 5.111 | |||||||
| 5.112 | Property | Toledo Country Inn & Suites | No | Yes | 5.112 | |||||||
| 5.113 | Property | Dubuque Fairfield Inn | No | Yes | 5.113 | |||||||
| 5.114 | Property | Kankakee Fairfield Inn | No | Yes | 5.114 | |||||||
| 5.115 | Property | Canton Fairfield Inn & Suites | No | Yes | 5.115 | |||||||
| 5.116 | Property | Westchase Fairfield Inn & Suites | No | Yes | 5.116 | |||||||
| 5.117 | Property | Lima Fairfield Inn | No | Yes | 5.117 | |||||||
| 5.118 | Property | Owatonna Country Inn & Suites | No | Yes | 5.118 | |||||||
| 5.119 | Property | Saginaw Fairfield Inn | No | Yes | 5.119 | |||||||
| 5.120 | Property | Youngstown Hampton Inn | No | Yes | 5.120 | |||||||
| 5.121 | Property | Longview Fairfield Inn & Suites | No | Yes | 5.121 | |||||||
| 5.122 | Property | Middletown Fairfield Inn | No | Yes | 5.122 | |||||||
| 5.123 | Property | Mishawaka Best Western Plus | No | Yes | 5.123 | |||||||
| 5.124 | Property | Tyler Fairfield Inn & Suites | No | Yes | 5.124 | |||||||
| 5.125 | Property | Stafford Hampton Inn | No | Yes | 5.125 | |||||||
| 5.126 | Property | Lincoln Fairfield Inn & Suites | No | Yes | 5.126 | |||||||
| 5.127 | Property | Saginaw Comfort Suites | No | Yes | 5.127 | |||||||
| 5.128 | Property | Humble Fairfield Inn & Suites | No | Yes | 5.128 | |||||||
| 5.129 | Property | Corpus Christi Country Inn & Suites | No | Yes | 5.129 | |||||||
| 5.130 | Property | Youngstown Fairfield Inn & Suites | No | Yes | 5.130 | |||||||
| 5.131 | Property | Stillwater Fairfield Inn & Suites | No | Yes | 5.131 | |||||||
| 5.132 | Property | Quail Springs Fairfield Inn & Suites | No | Yes | 5.132 | |||||||
| 5.133 | Property | Temple Fairfield Inn & Suites | No | Yes | 5.133 | |||||||
| 5.134 | Property | Topeka Fairfield Inn | No | Yes | 5.134 | |||||||
| 5.135 | Property | Lincoln Comfort Suites | No | Yes | 5.135 | |||||||
| 5.136 | Property | Wichita Comfort Inn | No | Yes | 5.136 | |||||||
A-1-53
| GSMS 2017-GS8 Annex A-1 | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Property Name | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Terrorism Insurance Required | Control Number |
| 5.137 | Property | Bloomington Comfort Suites | No | Yes | 5.137 | |||||||
| 5.138 | Property | Grand Forks Fairfield Inn | No | Yes | 5.138 | |||||||
| 6 | Loan | 18, 19 | Bass Pro & Cabela's Portfolio | 147,400,000 | Yes | 6 | ||||||
| 6.01 | Property | Cabela's Rogers | No | Yes | 6.01 | |||||||
| 6.02 | Property | Cabela's Lone Tree | No | Yes | 6.02 | |||||||
| 6.03 | Property | Bass Pro San Antonio | No | Yes | 6.03 | |||||||
| 6.04 | Property | Cabela's Allen | No | Yes | 6.04 | |||||||
| 6.05 | Property | Cabela's Lehi | No | Yes | 6.05 | |||||||
| 6.06 | Property | Bass Pro Tampa | No | Yes | 6.06 | |||||||
| 6.07 | Property | Cabela's Hammond | No | Yes | 6.07 | |||||||
| 6.08 | Property | Bass Pro Round Rock | No | Yes | 6.08 | |||||||
| 6.09 | Property | Cabela's Fort Mill | No | Yes | 6.09 | |||||||
| 6.10 | Property | Cabela's Wichita | No | Yes | 6.10 | |||||||
| 6.11 | Property | Cabela's Owatonna | No | Yes | 6.11 | |||||||
| 6.12 | Property | Cabela's Centerville | No | Yes | 6.12 | |||||||
| 6.13 | Property | Cabela's Huntsville | No | Yes | 6.13 | |||||||
| 6.14 | Property | Bass Pro Port St. Lucie | No | Yes | 6.14 | |||||||
| 6.15 | Property | Cabela's Waco | No | Yes | 6.15 | |||||||
| 6.16 | Property | Cabela's East Grand Forks | No | Yes | 6.16 | |||||||
| 7 | Loan | 20 | Loma Linda | No | 80,000,000 | Yes | 7 | |||||
| 8 | Loan | 15, 21, 22 | Olympic Tower | Yes | 9/30/2074 | 1,750,000 | 567,000,000 | 149,000,000 | 3.95394737% | 240,000,000 | Yes | 8 |
| 9 | Loan | 14, 15, 23, 24 | The Triangle | No | Yes | 9 | ||||||
| 10 | Loan | 14, 25 | Westin Palo Alto | Yes | 1/9/2052 | 345,000 | 43,000,000 | Yes | 10 | |||
| 11 | Loan | 26, 27 | Inn at the Market | No | Yes | 11 | ||||||
| 12 | Loan | 15, 20, 28, 29, 30, 31 | Long Island Prime Portfolio - Uniondale | 164,180,000 | 45,970,000 | Yes | 12 | |||||
| 12.01 | Property | RXR Plaza | Yes | 4/30/2083 | 819,250 | Yes | 12.01 | |||||
| 12.02 | Property | Omni | Yes | 1/31/2088 | 687,510 | Yes | 12.02 | |||||
| 13 | Loan | 14, 20, 32 | 90 Fifth Avenue | No | 70,750,000 | Yes | 13 | |||||
| 14 | Loan | 20, 33 | Petco Corporate Headquarters | No | 41,000,000 | Yes | 14 | |||||
| 15 | Loan | 18 | Cabela's Industrial Portfolio | 42,600,000 | Yes | 15 | ||||||
| 15.01 | Property | Cabela's Prairie du Chien | No | Yes | 15.01 | |||||||
| 15.02 | Property | Cabela's Triadelphia | No | Yes | 15.02 | |||||||
| 15.03 | Property | Cabela's Tooele | No | Yes | 15.03 | |||||||
| 16 | Loan | 34 | One Allen Center | No | Yes | 16 | ||||||
| 17 | Loan | 35 | Waxahachie Marketplace | No | Yes | 17 | ||||||
| 18 | Loan | 36 | Space Mart Pennsylvania Portfolio | Yes | 18 | |||||||
| 18.01 | Property | Space Mart State College PA | No | Yes | 18.01 | |||||||
| 18.02 | Property | Space Mart Mechanicsburg PA | No | Yes | 18.02 | |||||||
| 18.03 | Property | Space Mart Hatfield PA | No | Yes | 18.03 | |||||||
| 19 | Loan | 14, 20 | Shops at Boardman | No | 23,000,000 | Yes | 19 | |||||
| 20 | Loan | 37 | Space Mart New Jersey Portfolio | Yes | 20 | |||||||
| 20.01 | Property | Space Mart Sicklerville NJ | No | Yes | 20.01 | |||||||
| 20.02 | Property | Space Mart Souderton PA | No | Yes | 20.02 | |||||||
| 20.03 | Property | Space Mart Blackwood NJ | No | Yes | 20.03 | |||||||
| 21 | Loan | Colonia Verde | No | Yes | 21 | |||||||
| 22 | Loan | 1301 University Avenue | No | Yes | 22 | |||||||
| 23 | Loan | Heritage Marketplace | No | Yes | 23 | |||||||
| 24 | Loan | 9, 14, 38, 39 | Esperanza | No | 25,000,000 | Yes | 24 | |||||
| 25 | Loan | Champions of the West | No | Yes | 25 | |||||||
| 26 | Loan | Goodfriend Self Storage | No | Yes | 26 | |||||||
| 27 | Loan | Michaels Plaza | No | Yes | 27 | |||||||
| 28 | Loan | 14, 40 | Space Mart Virginia Portfolio | Yes | 28 | |||||||
| 28.01 | Property | Space Mart Midlothian VA | No | Yes | 28.01 | |||||||
| 28.02 | Property | Space Mart Richmond VA | No | Yes | 28.02 | |||||||
| 29 | Loan | Shops of Grand Canyon | No | Yes | 29 | |||||||
| 30 | Loan | Darmstadt Crossing | No | Yes | 30 | |||||||
| 31 | Loan | 14, 41 | 6502-6530 South Academy Boulevard | No | Yes | 31 | ||||||
| 32 | Loan | Eliot Street Center | No | Yes | 32 | |||||||
| 33 | Loan | 42, 43 | Cash Wise Center | No | Yes | 33 | ||||||
| 34 | Loan | Ocoee Crossing | No | Yes | 34 | |||||||
| 35 | Loan | 14, 44, 45 | WoodSpring Suites Nashville Southeast | No | Yes | 35 | ||||||
| 36 | Loan | Albertsons Henderson | No | Yes | 36 | |||||||
A-1-54
Footnotes to Annex A-1
| (1) | The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date. |
| (4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| (7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (8) | The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the WPT 2017-WWP securitization transaction. See “The Whole Loans” in the prospectus for additional details. |
| (9) | The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 2017. For the purpose of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer. |
| (10) | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in September 2017 through August 2018, $68,982 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in August. |
| (11) | The 2014 EGI, 2014 Expenses, 2014 NOI, 2015 EGI, 2015 Expenses and 2015 NOI represent results for three Mortgaged Properties, One Venture, Two Venture and Pacific Park Business Center and do not represent results from Main & Redhill. The 2016 EGI, 2016 Expenses and 2016 NOI represent results for three Mortgaged Properties, One Venture, Two Venture and Pacific Park Business Center in addition to annualized results from Main & Redhill from April 2016 to December 2016. |
| (12) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $670,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $27,895. |
| (13) | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $111,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $9,289. |
| (14) | 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. |
| (15) | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
| (16) | The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the GSMS 2017-SLP securitization transaction. See “The Whole Loans” in the prospectus for additional details. |
| (17) | The Appraised Value represents the aggregate “as-is” appraised value of the Starwood Lodging Hotel Portfolio Properties of $1,089,600,000 plus approximately a 6.9% portfolio premium. The Cut-off Date LTV Ratio for the Starwood Lodging Hotel Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 30.5%. |
| (18) | The Mortgage Loan is a controlling part of a whole loan structure that will be serviced under the GSMS 2017-GS8 securitization transaction. See “The Whole Loans” in the prospectus for additional details. |
A-1-55
| (19) | No yield maintenance premium will be payable with respect to the first $25,000,000 of principal voluntarily repaid. |
| (20) | The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the GSMS 2017-GS7 securitization transaction. See “The Whole Loans” in the prospectus for additional details. |
| (21) | The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the Olympic Tower 2017-OT securitization transaction. See “The Whole Loans” in the prospectus for additional details. |
| (22) | The lockout period will be at least 30 payment dates beginning with and including the first payment date of June 2017. For the purpose of this prospectus, the assumed lockout period of 30 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer. |
| (23) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $600,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $3,409 until the amount in the TI/LC account reaches $1,000,000. |
| (24) | The Most Recent EGI, Most Recent Expenses and Most Recent NOI represent annualized results for the period from January 2017 to July 2017. |
| (25) | The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the LSTAR 2017-5 securitization transaction. See “The Whole Loans” in the prospectus for additional details. |
| (26) | The Appraised Value represents the “Retrospective Value” of the Mortgaged Property as the borrower is in the process of converting office space into two additional hotel rooms. |
| (27) | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in December 2017 through November 2018, $30,676 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to any future franchise or license agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in October. |
| (28) | 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. |
| (29) | 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. |
| (30) | 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 Long Island Prime Portfolio - Uniondale 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. |
| (31) | The lockout period will be at least 29 payment dates beginning with and including the first payment date of July 2017. For the purpose of this prospectus, the assumed lockout period of 29 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer. |
| (32) | The lockout period will be at least 28 payment dates beginning with and including the first payment date of August 2017. For the purpose of this prospectus, the assumed lockout period of 28 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer. |
| (33) | 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. |
| (34) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $1,700,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $12,542. |
| (35) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $300,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $12,500. |
A-1-56
| (36) | The Appraised Value represents the aggregate “as-is” appraised value of the Space Mart Pennsylvania Portfolio of $27,630,000 plus approximately an 8.3% portfolio premium. The Cut-off Date LTV Ratio for the Space Mart Pennsylvania Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 74.7%. |
| (37) | The Appraised Value represents the aggregate “as-is” appraised value of the Space Mart New Jersey Portfolio of $25,030,000 plus approximately an 8.7% portfolio premium. The Cut-off Date LTV Ratio for the Space Mart New Jersey Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 74.7%. |
| (38) | The Mortgage Loan is a non-controlling part of a whole loan structure that is expected to be governed by the GSMS 2017-GS8 pooling and servicing agreement for this securitization only temporarily, until the securitization of the pari passu companion loan. See “The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus for additional details. |
| (39) | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to the greater of (i) 1/12 of the product of 4% and the aggregate revenues of the immediately preceding 12 months, excluding any portion thereof attributable to the villas/fractional rental revenue, neighboring residence revenue, amounts received from the sale of fixed week interests, Chileno Bay revenues and rent received from any lease and (ii) 1/12 of the annual amount required to be reserved with respect to FF&E pursuant to the approved property management agreement (or any franchise agreement), if any. |
| (40) | The Appraised Value represents the aggregate “as-is” appraised value of the Space Mart Virginia Portfolio of $16,920,000 plus approximately an 8.4% portfolio premium. The Cut-off Date LTV Ratio for the Space Mart Virginia Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 74.8%. |
| (41) | On each Due Date through and including October 2018, the Ongoing TI/LC reserve will be $9,583. On each Due Date thereafter, the Ongoing TI/LC Reserve will be $5,208, capped at a TI/LC Cap of $219,000. In the event that premises at the Property comprising at least 16,500 rentable square feet are renewed or re-leased pursuant to a Qualifying Lease for a term that expires on or after October 6, 2028, the TI/LC cap will be $125,000. |
| (42) | On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $150,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $4,167. |
| (43) | On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $50,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $1,182. |
| (44) | The 2016 EGI, 2016 Expenses and 2016 NOI represent annualized results for the period from March 2016 to December 2016. |
| (45) | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in December 2017 through November 2018, $7,309 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in October. |
A-1-57