GS Mortgage Securities Corp Ii FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226082-05

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. 333-226082) 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, 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 2019-GSA1 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

Loan

8, 9, 10

SoCal Retail Portfolio

AREF

NAP

1.01

Property

The Springs

5200 Ramon Road

Palm Springs

California

92264

Retail

1.02

Property

Summerwood

4124-4267 Woodruff Avenue

Lakewood

California

90713

Retail

1.03

Property

Food 4 Less – Target Center

6700, 6730 & 6750 Cherry Avenue

Long Beach

California

90805

Retail

1.04

Property

El Super Center

1251-1289 North Hacienda Boulevard

La Puente

California

91744

Retail

1.05

Property

Island Plaza

1512-1524 East Amar Road and 2500-2548 South Azusa Avenue

West Covina

California

91792

Retail

1.06

Property

Baldwin Park Promenade

3111-3151 Baldwin Park

Baldwin Park

California

91706

Retail

1.07

Property

Lynwood Plaza

10821 Long Beach Boulevard and 3157 Pluma Street

Lynwood

California

90262

Retail

1.08

Property

El Cajon (CVS)

426-450 East Chase Avenue

El Cajon

California

92020

Retail

1.09

Property

Loma Vista

16055-16075 Foothill Boulevard

Fontana

California

92335

Retail

1.10

Property

MLK Medical

3820-3840 Martin Luther King Jr. Boulevard

Lynwood

California

90262

Office

1.11

Property

Hawthorne Plaza

14401-14441 Inglewood Avenue

Hawthorne

California

90250

Retail

1.12

Property

Five Points Plaza

505-515 and 523-595 South Riverside Avenue

Rialto

California

92376

Retail

1.13

Property

Towne Center Square

11098 Foothill Boulevard

Rancho Cucamonga

California

91730

Retail

1.14

Property

Camarillo

660 East Ventura

Camarillo

California

93010

Retail

Loan

One and Olney Shopping Center

GSBI

GSMC

NAP

5675 North Front Street

Philadelphia

Pennsylvania

19120

Retail

Loan

11, 12

1950-2000 Alameda de las Pulgas

AREF

NAP

1950-2000 Alameda De Las Pulgas

San Mateo

California

94403

Office

Loan

Mediterranean Apartments

AREF

Group 1

NAP

11555 Santa Gertrudes Avenue

Whittier

California

90604

Multifamily

Loan

8, 13, 14, 15

New Jersey Center of Excellence

CREFI, AREF

AREF

NAP

1041 Route 202/206

Bridgewater

New Jersey

08807

Mixed Use

Loan

8, 16, 17, 18

Millennium Park Plaza

GSBI

GSMC

NAP

151-155 North Michigan Avenue

Chicago

Illinois

60601

Mixed Use

Loan

8, 19, 20, 21

19100 Ridgewood

GSBI

GSMC

NAP

19100 Ridgewood Parkway

San Antonio

Texas

78259

Office

Loan

8, 22, 23, 24, 25

Bushwick Avenue Portfolio

SMC

NAP

8.01

Property

340 Evergreen Avenue

Brooklyn

New York

11221

Multifamily

8.02

Property

871 Bushwick Avenue

Brooklyn

New York

11221

Mixed Use

8.03

Property

889 Bushwick Avenue

Brooklyn

New York

11221

Multifamily

Loan

Dorel Laredo

AREF

NAP

302 Bob Bullock Loop

Laredo

Texas

78043

Multifamily

Loan

Quebec Square at Stapleton

GSBI

GSMC

NAP

7306-7557 East 36th Avenue

Denver

Colorado

80238

Retail

Loan

8, 23, 28,29, 30

Hilton Portfolio

SMC

NAP

11.01

Property

Hampton Inn Bartonsville

700 Commerce Boulevard

Stroudsburg

Pennsylvania

18360

Hospitality

11.02

Property

Homewood Suites Leesburg

115 Fort Evans Road Northeast

Leesburg

Virginia

20176

Hospitality

11.03

Property

Hampton Inn Leesburg

117 Fort Evans Road Northeast

Leesburg

Virginia

20176

Hospitality

11.04

Property

Hampton Inn Faxon

66 Liberty Lane

Williamsport

Pennsylvania

17701

Hospitality

11.05

Property

Homewood Suites Ocala

4610 Southwest 49th Road

Ocala

Florida

34474

Hospitality

11.06

Property

Hampton Inn Williamsport

140 Via Bella Street

Williamsport

Pennsylvania

17701

Hospitality

11.07

Property

Hampton Inn Bermuda Run

196 NC Highway 801 North

Bermuda Run

North Carolina

27006

Hospitality

Loan

8, 22, 31, 32

Washington Avenue Portfolio

AREF

NAP

12.01

Property

Washington Avenue Properties

5002, 5023, 5101, 5102, 5219, 5316, 5317 and 5334 Washington Avenue

Houston

Texas

77007

Mixed Use

12.02

Property

319 Saint Emanuel

319 Saint Emanuel Street

Houston

Texas

77002

Industrial

12.03

Property

16210 Clay

16210 Clay Road

Houston

Texas

77084

Industrial

Loan

Celebration Suites

AREF

NAP

5820 West Irlo Bronson Memorial Highway

Kissimmee

Florida

34746

Hospitality

Loan

8, 35, 36, 37, 38, 39, 40, 41, 42, 43

Grand Canal Shoppes

GSBI, MSBNA, WFB, JPMCB

GSMC

NAP

3327 & 3377 Las Vegas Boulevard South

Las Vegas

Nevada

89109

Retail

Loan

8, 31, 44

East Village Multifamily Portfolio

AREF

Group 2

NAP

15.01

Property

165-167 Avenue A

New York

10009

Mixed Use

15.02

Property

211 Avenue A

New York

10009

Mixed Use

15.03

Property

201 East 2nd Street

New York

10009

Mixed Use

15.04

Property

500 East 11th Street

New York

10009

Mixed Use

15.05

Property

191-193 Avenue A

New York

10009

Mixed Use

15.06

Property

143 First Avenue

New York

10003

Mixed Use

15.07

Property

129 First Avenue

New York

10003

Mixed Use

15.08

Property

435 East 12th Street

New York

10009

Multifamily

Loan

709 Science Drive

AREF

NAP

709 Science Drive

Moorpark

California

93021

Industrial

Loan

45, 46

Hotel Clermont

AREF

NAP

789 Ponce de Leon Avenue Northeast

Atlanta

Georgia

30306

Hospitality

A-1-1

GSMS 2019-GSA1 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

Loan

47, 48

Tulsa Hotel Portfolio

AREF

NAP

18.01

Property

Hampton Inn and Suites Tulsa

7004 South Olympia Avenue

Tulsa

Oklahoma

74132

Hospitality

18.02

Property

Home2 Suites by Hilton Tulsa

6910 South Olympia Avenue

Tulsa

Oklahoma

74132

Hospitality

Loan

Sunrise Apartments

AREF

Group 1

NAP

2104 South Lewis Street

Anaheim

California

92802

Multifamily

Loan

Bergen Grand

AREF

NAP

429 Bergen Avenue

Jersey City

New Jersey

07304

Multifamily

Loan

Lakeview Apartments

AREF

Group 2

NAP

96 East Lakeview Avenue

Leonia

New Jersey

07605

Multifamily

Loan

USAA Office Portfolio

GSBI

GSMC

NAP

22.01

Property

Legacy Corporate Centre I & II

5601 Legacy Drive and 7300 Parkwood Boulevard

Plano

Texas

75024

Office

22.02

Property

Crosstown Center I

9527 Delaney Creek Boulevard

Tampa

Florida

33619

Office

22.03

Property

Crosstown Center II

9519 Delaney Creek Boulevard

Tampa

Florida

33619

Office

22.04

Property

Legacy Corporate Centre III

7400 Parkwood Boulevard

Plano

Texas

75024

Office

Loan

Hyatt House RDU Raleigh

AREF

NAP

10030 Sellona Street

Raleigh

North Carolina

27617

Hospitality

Loan

CubeSmart North Bergen

SMC

NAP

2425 Tonnelle Avenue

North Bergen

New Jersey

07047

Self Storage

Loan

8, 31, 50, 51

American Metro Center

AREF

NAP

100, 200, 300 American Metro Boulevard

Hamilton

New Jersey

08619

Leased Fee

Loan

Windgate Crossing

SMC

NAP

10110 & 10160 East Bell Road & 17050-17060 North Thompson Peak Parkway

Scottsdale

Arizona

85255

Retail

Loan

53, 54

Bluebonnet Village

SMC

NAP

7512-7587 Bluebonnet Boulevard and 7750-7762 Bluebonnet Boulevard

Baton Rouge

Louisiana

70810

Retail

Loan

106 Apple Street

AREF

NAP

106 Apple Street

Tinton Falls

New Jersey

07724

Office

Loan

Glendale Galleria

AREF

NAP

5680, 5734, 5740, 5800, 5810 & 5820 West Peoria Avenue and 10635 North 59th Avenue

Glendale

Arizona

85302

Retail

Loan

Holiday Inn Express Portfolio (Birch Run and Brighton, MI)

SMC

NAP

30.01

Property

Holiday Inn Express Birch Run

12150 Dixie Highway

Birch Run

Michigan

48415

Hospitality

30.02

Property

Holiday Inn Express Brighton

6910 Whitmore Lake Road

Brighton

Michigan

48116

Hospitality

Loan

180 N. Main Street

AREF

NAP

180 North Main Street

New City

New York

10956

Leased Fee

Loan

Werner Apartments

GSBI

GSMC

NAP

3046 17th Avenue West

Seattle

Washington

98119

Multifamily

Loan

2929 East Camelback

GSBI

GSMC

NAP

2929 East Camelback Road

Phoenix

Arizona

85016

Office

Loan

338 South Avenue 17

AREF

NAP

338 Avenue 16 #17

Los Angeles

California

90031

Industrial

Loan

Eastgate Center

SMC

NAP

1001 East Broadway Street

Missoula

Montana

59802

Retail

Loan

1211 Newell Avenue

SMC

NAP

1211 Newell Avenue

Walnut Creek

California

94596

Office

Loan

Kingston Square

AREF

NAP

2500 Eastern Boulevard

Springettsbury Township

Pennsylvania

17402

Retail

Loan

StorWise Self Storage Yuma

SMC

Group 3

NAP

3090 South Avenue 3 East

Yuma

Arizona

85365

Self Storage

Loan

South Shores Shopping Center

GSBI

GSMC

NAP

8510, 8544 & 8574 West Lake Mead Boulevard

Las Vegas

Nevada

89128

Retail

Loan

1941 Old Cuthbert Road

AREF

NAP

1941 Old Cuthbert Road

Cherry Hill

New Jersey

08034

Industrial

Loan

Forum at Gilbert Ranch

SMC

NAP

1464, 1490 and 1524 East Williams Field Road

Gilbert

Arizona

85295

Retail

Loan

WestPark Industrial

AREF

NAP

3406 West Main Street

Tupelo

Mississippi

38801

Industrial

Loan

North Loop Commons

AREF

NAP

300 North Loop

Houston

Texas

77008

Mixed Use

Loan

208 East 95th Street

AREF

NAP

208 East 95th Street

New York

10128

Multifamily

Loan

Via Del Mar

AREF

NAP

5850 FM 802

Brownsville

Texas

78526

Retail

Loan

AAA Self Storage Greensboro

SMC

Group 4

NAP

5501 West Friendly Avenue

Greensboro

North Carolina

27410

Self Storage

Loan

American Classic Self Storage

SMC

NAP

1608 Centerville Turnpike

Virginia Beach

Virginia

23464

Self Storage

Loan

AAA Self Storage Eastchester

SMC

Group 4

NAP

2505 Eastchester Drive

High Point

North Carolina

27265

Self Storage

Loan

StorWise Self Storage Carson City

SMC

Group 3

NAP

6300 Highway 50 East

Carson City

Nevada

89701

Self Storage

A-1-2

GSMS 2019-GSA1 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, 10	SoCal Retail Portfolio				1,481,231	SF	145.00		50,000,000	50,000,000
1.01	Property		The Springs	Anchored	2008	2015	397,718	SF		Fee Simple
1.02	Property		Summerwood	Anchored	1968	2011	178,770	SF		Fee Simple
1.03	Property		Food 4 Less – Target Center	Anchored	1993, 2007	NAP	196,436	SF		Fee Simple
1.04	Property		El Super Center	Anchored	2012, 2014	NAP	117,230	SF		Fee Simple
1.05	Property		Island Plaza	Anchored	1967, 1968, 1980, 1995	NAP	77,772	SF		Fee Simple
1.06	Property		Baldwin Park Promenade	Anchored	2006, 2007	NAP	49,906	SF		Fee Simple
1.07	Property		Lynwood Plaza	Anchored	2003	NAP	75,245	SF		Fee Simple
1.08	Property		El Cajon (CVS)	Anchored	2005	NAP	29,986	SF		Fee Simple
1.09	Property		Loma Vista	Anchored	1990	NAP	97,547	SF		Fee Simple
1.10	Property		MLK Medical	General Suburban	1958	2005	32,500	SF		Fee Simple
1.11	Property		Hawthorne Plaza	Anchored	1978	NAP	70,750	SF		Fee Simple
1.12	Property		Five Points Plaza	Anchored	1985, 1986	NAP	89,537	SF		Fee Simple
1.13	Property		Towne Center Square	Shadow Anchored	1995	NAP	57,510	SF		Fee Simple
1.14	Property		Camarillo	Shadow Anchored	2014	NAP	10,324	SF		Fee Simple
2	Loan		One and Olney Shopping Center	Anchored	1988	NAP	348,912	SF	143.30	Fee Simple	50,000,000	50,000,000
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	General Suburban	1983	2017	153,336	SF	325.10	Fee Simple	49,850,000	49,850,000
4	Loan		Mediterranean Apartments	Garden	1970	2017	256	Units	146,484.38	Fee Simple	37,500,000	37,500,000
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	Office/R&D/Laboratory	1970-2005	NAP	785,598	SF	116.09	Fee Simple	36,480,000	36,480,000
6	Loan	8, 16, 17, 18	Millennium Park Plaza	Multifamily/Office/Retail	1982	2015	560,083	SF	374.94	Fee Simple	35,000,000	35,000,000
7	Loan	8, 19, 20, 21	19100 Ridgewood	General Suburban	2009	NAP	618,017	SF	226.53	Fee Simple	35,000,000	35,000,000
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio				347,203	SF	374.42		35,000,000	35,000,000
8.01	Property		340 Evergreen Avenue	Mid-Rise	2019	NAP	157,037	SF		Fee Simple
8.02	Property		871 Bushwick Avenue	Multifamily/Office	1954	2017	140,510	SF		Fee Simple
8.03	Property		889 Bushwick Avenue	Mid-Rise	2018	NAP	49,656	SF		Fee Simple
9	Loan	26	Dorel Laredo	Garden	2010-2015	NAP	424	Units	71,933.96	Fee Simple	30,500,000	30,500,000
10	Loan	27	Quebec Square at Stapleton	Anchored	2002	NAP	207,611	SF	134.87	Fee Simple	28,000,000	28,000,000
11	Loan	8, 23, 28,29, 30	Hilton Portfolio				709	Rooms	95,909.73		26,000,000	26,000,000
11.01	Property		Hampton Inn Bartonsville	Limited Service	2015	NAP	109	Rooms		Fee Simple
11.02	Property		Homewood Suites Leesburg	Extended Stay	2009	2018	91	Rooms		Fee Simple
11.03	Property		Hampton Inn Leesburg	Limited Service	2002	2018	101	Rooms		Fee Simple
11.04	Property		Hampton Inn Faxon	Limited Service	2014	NAP	113	Rooms		Fee Simple
11.05	Property		Homewood Suites Ocala	Extended Stay	2007	2019	99	Rooms		Fee Simple
11.06	Property		Hampton Inn Williamsport	Limited Service	1998	2018	110	Rooms		Fee Simple
11.07	Property		Hampton Inn Bermuda Run	Limited Service	2010	NAP	86	Rooms		Fee Simple
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio				125,024	SF	311.94		26,000,000	26,000,000
12.01	Property		Washington Avenue Properties	Retail/Office/Parking	Various	Various	55,139	SF		Fee Simple
12.02	Property	33	319 Saint Emanuel	Warehouse/Distribution	1951	2016	56,250	SF		Fee Simple
12.03	Property		16210 Clay	Flex	1982	1992	13,635	SF		Fee Simple
13	Loan	34	Celebration Suites	Extended Stay	1972	2018-2019	550	Rooms	46,363.64	Fee Simple	25,500,000	25,500,000
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	Specialty Retail	1999	2007	759,891	SF	1,000.14	Fee Simple and Leasehold	25,000,000	25,000,000
15	Loan	8, 31, 44	East Village Multifamily Portfolio				144	Units	593,750.00		25,000,000	25,000,000
15.01	Property		165-167 Avenue A	Multifamily/Retail	1910	2015	17	Units		Fee Simple
15.02	Property		211 Avenue A	Multifamily/Retail	1900	2017	35	Units		Fee Simple
15.03	Property		201 East 2nd Street	Multifamily/Retail	1925	2014	25	Units		Fee Simple
15.04	Property		500 East 11th Street	Multifamily/Retail	1920	2013	24	Units		Fee Simple
15.05	Property		191-193 Avenue A	Multifamily/Retail	1900	2019	9	Units		Fee Simple
15.06	Property		143 First Avenue	Multifamily/Retail	1900	2015	8	Units		Fee Simple
15.07	Property		129 First Avenue	Multifamily/Retail	1900	2019	8	Units		Fee Simple
15.08	Property		435 East 12th Street	Mid-Rise	1900	2018	18	Units		Fee Simple
16	Loan		709 Science Drive	Warehouse/Distribution	1994	NAP	253,487	SF	87.92	Fee Simple	22,350,000	22,287,361
17	Loan	45, 46	Hotel Clermont	Full Service	1924	2015-2018	94	Rooms	234,042.55	Fee Simple	22,000,000	22,000,000

A-1-3

GSMS 2019-GSA1 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 ($)
18	Loan	47, 48	Tulsa Hotel Portfolio				197	Rooms	106,598.98		21,000,000	21,000,000
18.01	Property		Hampton Inn and Suites Tulsa	Limited Service	2010	NAP	101	Rooms		Fee Simple
18.02	Property		Home2 Suites by Hilton Tulsa	Extended Stay	2016	NAP	96	Rooms		Fee Simple
19	Loan		Sunrise Apartments	Garden	1989	2017	132	Units	150,000.00	Fee Simple	19,800,000	19,800,000
20	Loan		Bergen Grand	Mid-Rise	2019	NAP	72	Units	260,416.67	Fee Simple	18,750,000	18,750,000
21	Loan		Lakeview Apartments	Garden	1950	NAP	106	Units	174,528.30	Fee Simple	18,500,000	18,500,000
22	Loan	8	USAA Office Portfolio				881,490	SF	274.99		15,000,000	15,000,000
22.01	Property		Legacy Corporate Centre I & II	General Suburban	1999	NAP	238,926	SF		Fee Simple
22.02	Property		Crosstown Center I	General Suburban	2015	NAP	260,869	SF		Fee Simple
22.03	Property		Crosstown Center II	General Suburban	2018	NAP	236,550	SF		Fee Simple
22.04	Property		Legacy Corporate Centre III	General Suburban	2019	NAP	145,145	SF		Fee Simple
23	Loan	49	Hyatt House RDU Raleigh	Extended Stay	2017	NAP	130	Rooms	115,236.07	Fee Simple	15,000,000	14,980,689
24	Loan		CubeSmart North Bergen	Self Storage	1998	NAP	111,495	SF	130.05	Fee Simple	14,500,000	14,500,000
25	Loan	8, 31, 50, 51	American Metro Center	Office	NAP	NAP	488,463	SF	67.97	Fee Simple	13,200,000	13,200,000
26	Loan	52	Windgate Crossing	Unanchored	2007	NAP	39,042	SF	320.17	Fee Simple	12,500,000	12,500,000
27	Loan	53, 54	Bluebonnet Village	Anchored	1983	NAP	101,419	SF	115.56	Fee Simple	11,720,000	11,720,000
28	Loan		106 Apple Street	General Suburban	1985	2018	114,947	SF	100.05	Fee Simple	11,500,000	11,500,000
29	Loan		Glendale Galleria	Anchored	1989	2016	119,525	SF	86.68	Fee Simple	10,360,000	10,360,000
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)				205	Rooms	49,916.57		10,250,000	10,232,896
30.01	Property		Holiday Inn Express Birch Run	Limited Service	1996	2017	99	Rooms		Fee Simple
30.02	Property		Holiday Inn Express Brighton	Limited Service	2017	NAP	106	Rooms		Fee Simple
31	Loan		180 N. Main Street	Retail	NAP	NAP	142,732	SF	71.46	Fee Simple	10,200,000	10,200,000
32	Loan	56	Werner Apartments	Mid-Rise	2019	NAP	59	Units	171,355.93	Fee Simple	10,110,000	10,110,000
33	Loan	57	2929 East Camelback	General Suburban	1982	2019	76,326	SF	123.48	Fee Simple	9,425,000	9,425,000
34	Loan	58	338 South Avenue 17	Warehouse/Distribution	1922-1955	2016	72,883	SF	123.49	Fee Simple	9,000,000	9,000,000
35	Loan		Eastgate Center	Anchored	1964	2018	76,557	SF	104.50	Fee Simple	8,000,000	8,000,000
36	Loan		1211 Newell Avenue	General Suburban	1974	2017	25,038	SF	275.58	Fee Simple	6,900,000	6,900,000
37	Loan	59	Kingston Square	Unanchored	1986	NAP	68,433	SF	88.16	Fee Simple	6,050,000	6,033,208
38	Loan		StorWise Self Storage Yuma	Self Storage	1999	2005	97,496	SF	59.49	Fee Simple	5,800,000	5,800,000
39	Loan	60	South Shores Shopping Center	Shadow Anchored	1992	NAP	41,111	SF	139.22	Fee Simple	5,740,000	5,723,279
40	Loan		1941 Old Cuthbert Road	Flex	1969	NAP	83,292	SF	60.03	Fee Simple	5,000,000	5,000,000
41	Loan	61	Forum at Gilbert Ranch	Unanchored	2008	NAP	25,919	SF	192.35	Fee Simple	5,000,000	4,985,574
42	Loan	62	WestPark Industrial	Warehouse/Distribution	1976	2018	310,667	SF	15.30	Fee Simple	4,760,000	4,753,805
43	Loan	63	North Loop Commons	Medical/Retail	2016	NAP	11,220	SF	396.61	Fee Simple	4,450,000	4,450,000
44	Loan		208 East 95th Street	Mid-Rise	1910	1988	15	Units	293,333.33	Fee Simple	4,400,000	4,400,000
45	Loan	64	Via Del Mar	Unanchored	2003	NAP	48,302	SF	90.97	Fee Simple	4,405,000	4,394,148
46	Loan		AAA Self Storage Greensboro	Self Storage	2015	NAP	58,160	SF	70.50	Fee Simple	4,100,000	4,100,000
47	Loan		American Classic Self Storage	Self Storage	1997, 2000	NAP	91,650	SF	43.64	Fee Simple	4,000,000	4,000,000
48	Loan		AAA Self Storage Eastchester	Self Storage	2018	NAP	52,550	SF	68.51	Fee Simple	3,600,000	3,600,000
49	Loan		StorWise Self Storage Carson City	Self Storage	1996	NAP	42,080	SF	52.28	Fee Simple	2,200,000	2,200,000

A-1-4

GSMS 2019-GSA1 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, 10	SoCal Retail Portfolio	50,000,000	5.8%	50,000,000	4.05900%	0.01598%	4.04302%	171,473.96	2,057,687.52	565,126.72	6,781,520.64	Interest Only
1.01	Property		The Springs	10,626,906
1.02	Property		Summerwood	7,376,446
1.03	Property		Food 4 Less – Target Center	5,049,235
1.04	Property		El Super Center	4,939,591
1.05	Property		Island Plaza	3,775,869
1.06	Property		Baldwin Park Promenade	2,678,260
1.07	Property		Lynwood Plaza	2,656,377
1.08	Property		El Cajon (CVS)	2,305,096
1.09	Property		Loma Vista	2,041,809
1.10	Property		MLK Medical	1,964,988
1.11	Property		Hawthorne Plaza	1,888,167
1.12	Property		Five Points Plaza	1,844,170
1.13	Property		Towne Center Square	1,690,295
1.14	Property		Camarillo	1,162,791
2	Loan		One and Olney Shopping Center	50,000,000	5.8%	50,000,000	3.48000%	0.01598%	3.46402%	147,013.89	1,764,166.68			Interest Only
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	49,850,000	5.8%	49,850,000	3.78000%	0.01598%	3.76402%	159,208.44	1,910,501.28			Interest Only
4	Loan		Mediterranean Apartments	37,500,000	4.3%	37,500,000	3.88000%	0.01598%	3.86402%	122,934.03	1,475,208.36			Interest Only
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	36,480,000	4.2%	36,480,000	3.73000%	0.01598%	3.71402%	114,966.89	1,379,602.68	172,450.33	2,069,403.96	Interest Only
6	Loan	8, 16, 17, 18	Millennium Park Plaza	35,000,000	4.0%	35,000,000	3.66000%	0.01473%	3.64527%	108,232.64	1,298,791.68	541,163.19	6,493,958.28	Interest Only
7	Loan	8, 19, 20, 21	19100 Ridgewood	35,000,000	4.0%	35,000,000	3.65000%	0.01598%	3.63402%	107,936.92	1,295,243.04	323,810.77	3,885,729.24	Interest Only
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	35,000,000	4.0%	35,000,000	3.71000%	0.01473%	3.69527%	109,711.23	1,316,534.72	297,787.62	3,573,451.39	Interest Only
8.01	Property		340 Evergreen Avenue	18,025,000
8.02	Property		871 Bushwick Avenue	10,675,000
8.03	Property		889 Bushwick Avenue	6,300,000
9	Loan	26	Dorel Laredo	30,500,000	3.5%	30,500,000	3.68000%	0.03348%	3.64652%	94,832.41	1,137,988.92			Interest Only
10	Loan	27	Quebec Square at Stapleton	28,000,000	3.2%	26,937,589	3.52000%	0.01598%	3.50402%	126,045.32	1,512,543.84			Interest Only, Then Amortizing
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	26,000,000	3.0%	21,491,672	4.30000%	0.01473%	4.28527%	128,666.57	1,543,998.84	207,846.01	2,494,152.12	Interest Only, Then Amortizing
11.01	Property		Hampton Inn Bartonsville	4,932,353
11.02	Property		Homewood Suites Leesburg	4,435,294
11.03	Property		Hampton Inn Leesburg	4,244,118
11.04	Property		Hampton Inn Faxon	3,670,588
11.05	Property		Homewood Suites Ocala	3,479,412
11.06	Property		Hampton Inn Williamsport	2,752,941
11.07	Property		Hampton Inn Bermuda Run	2,485,294
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	26,000,000	3.0%	26,000,000	3.40000%	0.01598%	3.38402%	74,689.81	896,277.72	37,344.91	448,138.92	Interest Only
12.01	Property		Washington Avenue Properties	21,609,555
12.02	Property	33	319 Saint Emanuel	4,112,026
12.03	Property		16210 Clay	278,418
13	Loan	34	Celebration Suites	25,500,000	3.0%	25,500,000	4.15000%	0.01598%	4.13402%	89,412.33	1,072,947.96			Interest Only
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	25,000,000	2.9%	25,000,000	3.74080%	0.01598%	3.72482%	79,015.74	948,188.88	2,323,062.78	27,876,753.36	Interest Only
15	Loan	8, 31, 44	East Village Multifamily Portfolio	25,000,000	2.9%	25,000,000	3.34000%	0.01598%	3.32402%	70,549.77	846,597.24	170,730.44	2,048,765.28	Interest Only
15.01	Property		165-167 Avenue A	5,450,292
15.02	Property		211 Avenue A	5,067,544
15.03	Property		201 East 2nd Street	4,753,509
15.04	Property		500 East 11th Street	3,436,257
15.05	Property		191-193 Avenue A	2,176,608
15.06	Property		143 First Avenue	1,545,029
15.07	Property		129 First Avenue	1,380,409
15.08	Property		435 East 12th Street	1,190,351
16	Loan		709 Science Drive	22,287,361	2.6%	17,722,819	3.95000%	0.01598%	3.93402%	106,059.07	1,272,708.84			Amortizing
17	Loan	45, 46	Hotel Clermont	22,000,000	2.5%	17,695,457	4.35000%	0.01598%	4.33402%	109,518.59	1,314,223.08			Amortizing

A-1-5

GSMS 2019-GSA1 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
18	Loan	47, 48	Tulsa Hotel Portfolio	21,000,000	2.4%	16,038,475	4.10000%	0.01598%	4.08402%	106,212.08	1,274,544.96			Amortizing
18.01	Property		Hampton Inn and Suites Tulsa	10,850,000
18.02	Property		Home2 Suites by Hilton Tulsa	10,150,000
19	Loan		Sunrise Apartments	19,800,000	2.3%	19,800,000	3.44000%	0.01598%	3.42402%	57,548.33	690,580.00			Interest Only
20	Loan		Bergen Grand	18,750,000	2.2%	18,750,000	4.08000%	0.01598%	4.06402%	64,635.42	775,625.04			Interest Only
21	Loan		Lakeview Apartments	18,500,000	2.1%	18,500,000	3.62500%	0.01598%	3.60902%	56,661.60	679,939.20			Interest Only
22	Loan	8	USAA Office Portfolio	15,000,000	1.7%	15,000,000	3.37000%	0.01473%	3.35527%	42,710.07	512,520.84	647,484.65	7,769,815.80	Interest Only
22.01	Property		Legacy Corporate Centre I & II	4,529,703
22.02	Property		Crosstown Center I	4,183,168
22.03	Property		Crosstown Center II	3,712,871
22.04	Property		Legacy Corporate Centre III	2,574,257
23	Loan	49	Hyatt House RDU Raleigh	14,980,689	1.7%	11,980,976	4.15000%	0.01598%	4.13402%	72,915.50	874,986.00			Amortizing
24	Loan		CubeSmart North Bergen	14,500,000	1.7%	13,064,811	3.58900%	0.01598%	3.57302%	65,833.98	790,007.76			Interest Only, Then Amortizing
25	Loan	8, 31, 50, 51	American Metro Center	13,200,000	1.5%	13,200,000	4.15000%	0.01598%	4.13402%	46,284.03	555,408.36	70,127.31	841,527.72	Interest Only
26	Loan	52	Windgate Crossing	12,500,000	1.4%	12,500,000	3.74000%	0.01598%	3.72402%	39,499.42	473,993.06			Interest Only
27	Loan	53, 54	Bluebonnet Village	11,720,000	1.4%	10,199,302	4.25000%	0.06598%	4.18402%	57,655.36	691,864.32			Interest Only, Then Amortizing
28	Loan		106 Apple Street	11,500,000	1.3%	11,500,000	3.75000%	0.01598%	3.73402%	36,436.63	437,239.56			Interest Only
29	Loan		Glendale Galleria	10,360,000	1.2%	8,948,676	3.94000%	0.01598%	3.92402%	49,102.54	589,230.48			Interest Only, Then Amortizing
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	10,232,896	1.2%	7,537,900	4.55000%	0.01598%	4.53402%	57,264.12	687,169.44			Amortizing
30.01	Property		Holiday Inn Express Birch Run	6,389,320
30.02	Property		Holiday Inn Express Brighton	3,843,576
31	Loan		180 N. Main Street	10,200,000	1.2%	10,200,000	4.43000%	0.01598%	4.41402%	38,177.99	458,135.88			Interest Only
32	Loan	56	Werner Apartments	10,110,000	1.2%	10,110,000	3.61000%	0.01598%	3.59402%	30,836.67	370,040.04			Interest Only
33	Loan	57	2929 East Camelback	9,425,000	1.1%	9,425,000	3.53000%	0.06348%	3.46652%	28,110.28	337,323.36			Interest Only
34	Loan	58	338 South Avenue 17	9,000,000	1.0%	9,000,000	3.86500%	0.01598%	3.84902%	29,390.10	352,681.20			Interest Only
35	Loan		Eastgate Center	8,000,000	0.9%	8,000,000	4.15600%	0.01598%	4.14002%	28,091.48	337,097.78			Interest Only
36	Loan		1211 Newell Avenue	6,900,000	0.8%	6,900,000	4.00000%	0.01598%	3.98402%	23,319.44	279,833.33			Interest Only
37	Loan	59	Kingston Square	6,033,208	0.7%	4,806,156	4.00000%	0.01598%	3.98402%	28,883.63	346,603.56			Amortizing
38	Loan		StorWise Self Storage Yuma	5,800,000	0.7%	5,035,567	4.15000%	0.01598%	4.13402%	28,193.99	338,327.88			Interest Only, Then Amortizing
39	Loan	60	South Shores Shopping Center	5,723,279	0.7%	4,518,341	3.75000%	0.01598%	3.73402%	26,582.83	318,993.96			Amortizing
40	Loan		1941 Old Cuthbert Road	5,000,000	0.6%	4,309,154	3.85000%	0.01598%	3.83402%	23,440.41	281,284.92			Interest Only, Then Amortizing
41	Loan	61	Forum at Gilbert Ranch	4,985,574	0.6%	3,943,120	3.80000%	0.01598%	3.78402%	23,297.87	279,574.44			Amortizing
42	Loan	62	WestPark Industrial	4,753,805	0.6%	3,795,176	4.10000%	0.01598%	4.08402%	23,000.24	276,002.88			Amortizing
43	Loan	63	North Loop Commons	4,450,000	0.5%	4,450,000	4.31000%	0.01598%	4.29402%	16,204.90	194,458.80			Interest Only
44	Loan		208 East 95th Street	4,400,000	0.5%	4,400,000	4.60000%	0.01598%	4.58402%	17,100.93	205,211.16			Interest Only
45	Loan	64	Via Del Mar	4,394,148	0.5%	3,573,838	4.60000%	0.01598%	4.58402%	22,581.98	270,983.76			Amortizing
46	Loan		AAA Self Storage Greensboro	4,100,000	0.5%	3,433,824	3.79600%	0.01598%	3.78002%	19,094.92	229,139.04			Interest Only, Then Amortizing
47	Loan		American Classic Self Storage	4,000,000	0.5%	4,000,000	3.70000%	0.01598%	3.68402%	12,504.63	150,055.56			Interest Only
48	Loan		AAA Self Storage Eastchester	3,600,000	0.4%	3,006,573	3.70000%	0.05598%	3.64402%	16,570.19	198,842.28			Interest Only, Then Amortizing
49	Loan		StorWise Self Storage Carson City	2,200,000	0.3%	1,910,043	4.15000%	0.01598%	4.13402%	10,694.27	128,331.24			Interest Only, Then Amortizing

A-1-6

GSMS 2019-GSA1 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, 10	SoCal Retail Portfolio	Actual/360	6	120	114	120	114	0	0	4/25/2019	6	6/6/2019	5/6/2029		5/6/2029	No
1.01	Property		The Springs
1.02	Property		Summerwood
1.03	Property		Food 4 Less – Target Center
1.04	Property		El Super Center
1.05	Property		Island Plaza
1.06	Property		Baldwin Park Promenade
1.07	Property		Lynwood Plaza
1.08	Property		El Cajon (CVS)
1.09	Property		Loma Vista
1.10	Property		MLK Medical
1.11	Property		Hawthorne Plaza
1.12	Property		Five Points Plaza
1.13	Property		Towne Center Square
1.14	Property		Camarillo
2	Loan		One and Olney Shopping Center	Actual/360	1	120	119	120	119	0	0	9/20/2019	6	11/6/2019	10/6/2029		10/6/2029	No
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	Actual/360	1	120	119	120	119	0	0	9/30/2019	6	11/6/2019	10/6/2029		10/6/2029	No
4	Loan		Mediterranean Apartments	Actual/360	1	120	119	120	119	0	0	10/1/2019	6	11/6/2019	10/6/2029		10/6/2029	No
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	Actual/360	3	120	117	120	117	0	0	8/1/2019	6	9/6/2019	8/6/2029		8/6/2029	No
6	Loan	8, 16, 17, 18	Millennium Park Plaza	Actual/360	3	120	117	120	117	0	0	7/19/2019	6	9/6/2019	8/6/2029		8/6/2029	No
7	Loan	8, 19, 20, 21	19100 Ridgewood	Actual/360	2	120	118	120	118	0	0	8/19/2019	6	10/6/2019	9/6/2029		9/6/2029	No
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	Actual/360	2	120	118	120	118	0	0	8/9/2019	6	10/6/2019	9/6/2029		9/6/2029	No
8.01	Property		340 Evergreen Avenue
8.02	Property		871 Bushwick Avenue
8.03	Property		889 Bushwick Avenue
9	Loan	26	Dorel Laredo	Actual/360	1	120	119	120	119	0	0	9/20/2019	6	11/6/2019	10/6/2029		10/6/2029	No
10	Loan	27	Quebec Square at Stapleton	Actual/360	1	60	59	84	83	360	360	9/25/2019	6	11/6/2019	10/6/2024	11/6/2024	10/6/2026	No
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	Actual/360	2	12	10	120	118	360	360	8/9/2019	6	10/6/2019	9/6/2020	10/6/2020	9/6/2029	No
11.01	Property		Hampton Inn Bartonsville
11.02	Property		Homewood Suites Leesburg
11.03	Property		Hampton Inn Leesburg
11.04	Property		Hampton Inn Faxon
11.05	Property		Homewood Suites Ocala
11.06	Property		Hampton Inn Williamsport
11.07	Property		Hampton Inn Bermuda Run
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	Actual/360	1	120	119	120	119	0	0	10/4/2019	6	11/6/2019	10/6/2029		10/6/2029	No
12.01	Property		Washington Avenue Properties
12.02	Property	33	319 Saint Emanuel
12.03	Property		16210 Clay
13	Loan	34	Celebration Suites	Actual/360	1	120	119	120	119	0	0	9/17/2019	6	11/6/2019	10/6/2029		10/6/2029	No
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	Actual/360	4	120	116	120	116	0	0	6/3/2019	1	8/1/2019	7/1/2029		7/1/2029	No
15	Loan	8, 31, 44	East Village Multifamily Portfolio	Actual/360	1	120	119	120	119	0	0	9/9/2019	6	11/6/2019	10/6/2029		10/6/2029	No
15.01	Property		165-167 Avenue A
15.02	Property		211 Avenue A
15.03	Property		201 East 2nd Street
15.04	Property		500 East 11th Street
15.05	Property		191-193 Avenue A
15.06	Property		143 First Avenue
15.07	Property		129 First Avenue
15.08	Property		435 East 12th Street
16	Loan		709 Science Drive	Actual/360	2	0	0	120	118	360	358	8/28/2019	6	10/6/2019		10/6/2019	9/6/2029	No
17	Loan	45, 46	Hotel Clermont	Actual/360	0	0	0	120	120	360	360	10/7/2019	6	12/6/2019		12/6/2019	11/6/2029	No

A-1-7

GSMS 2019-GSA1 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
18	Loan	47, 48	Tulsa Hotel Portfolio	Actual/360	0	0	0	120	120	330	330	10/7/2019	6	12/6/2019		12/6/2019	11/6/2029	No
18.01	Property		Hampton Inn and Suites Tulsa
18.02	Property		Home2 Suites by Hilton Tulsa
19	Loan		Sunrise Apartments	Actual/360	1	120	119	120	119	0	0	10/1/2019	6	11/6/2019	10/6/2029		10/6/2029	No
20	Loan		Bergen Grand	Actual/360	1	120	119	120	119	0	0	9/27/2019	6	11/6/2019	10/6/2029		10/6/2029	No
21	Loan		Lakeview Apartments	Actual/360	1	120	119	120	119	0	0	9/18/2019	6	11/6/2019	10/6/2029		10/6/2029	No
22	Loan	8	USAA Office Portfolio	Actual/360	4	121	117	121	117	0	0	7/2/2019	6	8/6/2019	8/6/2029		8/6/2029	No
22.01	Property		Legacy Corporate Centre I & II
22.02	Property		Crosstown Center I
22.03	Property		Crosstown Center II
22.04	Property		Legacy Corporate Centre III
23	Loan	49	Hyatt House RDU Raleigh	Actual/360	1	0	0	120	119	360	359	9/24/2019	6	11/6/2019		11/6/2019	10/6/2029	No
24	Loan		CubeSmart North Bergen	Actual/360	2	60	58	120	118	360	360	8/20/2019	6	10/6/2019	9/6/2024	10/6/2024	9/6/2029	No
25	Loan	8, 31, 50, 51	American Metro Center	Actual/360	1	120	119	120	119	0	0	10/4/2019	6	11/6/2019	10/6/2029		10/6/2029	No
26	Loan	52	Windgate Crossing	Actual/360	1	120	119	120	119	0	0	9/19/2019	6	11/6/2019	10/6/2029		10/6/2029	No
27	Loan	53, 54	Bluebonnet Village	Actual/360	2	36	34	120	118	360	360	8/28/2019	6	10/6/2019	9/6/2022	10/6/2022	9/6/2029	No
28	Loan		106 Apple Street	Actual/360	0	120	120	120	120	0	0	10/8/2019	6	12/6/2019	11/6/2029		11/6/2029	No
29	Loan		Glendale Galleria	Actual/360	1	36	35	120	119	360	360	9/24/2019	6	11/6/2019	10/6/2022	11/6/2022	10/6/2029	No
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	Actual/360	1	0	0	120	119	300	299	9/18/2019	6	11/6/2019		11/6/2019	10/6/2029	No
30.01	Property		Holiday Inn Express Birch Run
30.02	Property		Holiday Inn Express Brighton
31	Loan		180 N. Main Street	Actual/360	2	120	118	120	118	0	0	8/26/2019	6	10/6/2019	9/6/2029		9/6/2029	No
32	Loan	56	Werner Apartments	Actual/360	2	120	118	120	118	0	0	8/28/2019	6	10/6/2019	9/6/2029		9/6/2029	No
33	Loan	57	2929 East Camelback	Actual/360	2	120	118	120	118	0	0	8/30/2019	6	10/6/2019	9/6/2029		9/6/2029	No
34	Loan	58	338 South Avenue 17	Actual/360	1	120	119	120	119	0	0	9/19/2019	6	11/6/2019	10/6/2029		10/6/2029	No
35	Loan		Eastgate Center	Actual/360	1	120	119	120	119	0	0	9/20/2019	6	11/6/2019	10/6/2029		10/6/2029	No
36	Loan		1211 Newell Avenue	Actual/360	2	120	118	120	118	0	0	8/26/2019	6	10/6/2019	9/6/2029		9/6/2029	No
37	Loan	59	Kingston Square	Actual/360	2	0	0	120	118	360	358	9/5/2019	6	10/6/2019		10/6/2019	9/6/2029	No
38	Loan		StorWise Self Storage Yuma	Actual/360	3	36	33	120	117	360	360	7/19/2019	6	9/6/2019	8/6/2022	9/6/2022	8/6/2029	No
39	Loan	60	South Shores Shopping Center	Actual/360	2	0	0	120	118	360	358	8/21/2019	6	10/6/2019		10/6/2019	9/6/2029	No
40	Loan		1941 Old Cuthbert Road	Actual/360	2	36	34	120	118	360	360	9/6/2019	6	10/6/2019	9/6/2022	10/6/2022	9/6/2029	No
41	Loan	61	Forum at Gilbert Ranch	Actual/360	2	0	0	120	118	360	358	8/12/2019	6	10/6/2019		10/6/2019	9/6/2029	No
42	Loan	62	WestPark Industrial	Actual/360	1	0	0	120	119	360	359	9/11/2019	6	11/6/2019		11/6/2019	10/6/2029	No
43	Loan	63	North Loop Commons	Actual/360	1	120	119	120	119	0	0	9/27/2019	6	11/6/2019	10/6/2029		10/6/2029	No
44	Loan		208 East 95th Street	Actual/360	3	120	117	120	117	0	0	8/1/2019	6	9/6/2019	8/6/2029		8/6/2029	No
45	Loan	64	Via Del Mar	Actual/360	2	0	0	120	118	360	358	8/30/2019	6	10/6/2019		10/6/2019	9/6/2029	No
46	Loan		AAA Self Storage Greensboro	Actual/360	3	24	21	120	117	360	360	7/31/2019	6	9/6/2019	8/6/2021	9/6/2021	8/6/2029	No
47	Loan		American Classic Self Storage	Actual/360	3	120	117	120	117	0	0	7/15/2019	6	9/6/2019	8/6/2029		8/6/2029	No
48	Loan		AAA Self Storage Eastchester	Actual/360	2	24	22	120	118	360	360	8/9/2019	6	10/6/2019	9/6/2021	10/6/2021	9/6/2029	No
49	Loan		StorWise Self Storage Carson City	Actual/360	3	36	33	120	117	360	360	7/19/2019	6	9/6/2019	8/6/2022	9/6/2022	8/6/2029	No

A-1-8

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Grace Period- Late Fee	Grace Period- Default	Prepayment Provision (3)	2016 EGI ($)	2016 Expenses ($)	2016 NOI ($)	2017 EGI ($)	2017 Expenses ($)	2017 NOI ($)
1	Loan	8, 9, 10	SoCal Retail Portfolio	0	0	Lockout/30_>YM or 1%/85_0%/5	23,199,707	5,426,714	17,772,993	25,444,108	5,686,484	19,757,624
1.01	Property		The Springs				3,661,670	1,048,836	2,612,834	4,006,174	1,073,858	2,932,316
1.02	Property		Summerwood				3,463,690	699,202	2,764,489	3,856,357	683,915	3,172,442
1.03	Property		Food 4 Less – Target Center				2,607,363	370,497	2,236,866	2,681,454	407,311	2,274,144
1.04	Property		El Super Center				1,950,722	522,913	1,427,809	2,393,075	576,743	1,816,332
1.05	Property		Island Plaza				1,794,035	342,576	1,451,458	2,123,336	357,820	1,765,516
1.06	Property		Baldwin Park Promenade				1,368,748	329,044	1,039,703	1,553,744	335,659	1,218,085
1.07	Property		Lynwood Plaza				1,248,718	405,141	843,577	1,399,750	453,511	946,238
1.08	Property		El Cajon (CVS)				1,057,339	206,346	850,993	1,088,230	258,500	829,730
1.09	Property		Loma Vista				1,189,907	245,523	944,384	1,242,489	232,226	1,010,263
1.10	Property		MLK Medical				934,077	132,682	801,394	988,919	136,106	852,813
1.11	Property		Hawthorne Plaza				1,118,054	208,959	909,095	1,165,693	245,517	920,176
1.12	Property		Five Points Plaza				1,062,649	352,349	710,300	1,160,805	364,576	796,228
1.13	Property		Towne Center Square				1,049,516	348,311	701,205	1,076,927	358,725	718,202
1.14	Property		Camarillo				693,221	214,335	478,886	707,155	202,018	505,138
2	Loan		One and Olney Shopping Center	0	0	Lockout/25_Defeasance/90_0%/5	6,169,307	2,006,532	4,162,774	6,437,025	1,856,560	4,580,465
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	0	0	Lockout/25_>YM or 2%/92_0%/3	N/A	N/A	N/A	N/A	N/A	N/A
4	Loan		Mediterranean Apartments	0	0	Lockout/25_Defeasance/91_0%/4	4,268,372	1,036,925	3,231,447	4,442,922	975,385	3,467,537
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	0	0	Lockout/27_Defeasance/87_0%/6	N/A	N/A	N/A	N/A	N/A	N/A
6	Loan	8, 16, 17, 18	Millennium Park Plaza	2 business days grace, once per trailing 12-month period	0	Lockout/27_Defeasance/86_0%/7	19,476,677	5,920,924	13,555,753	20,409,860	6,198,041	14,211,819
7	Loan	8, 19, 20, 21	19100 Ridgewood	0	0	Lockout/11_>YM or 1%/105_0%/4	12,842,592	N/A	12,842,592	13,003,124	N/A	13,003,124
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	0	0	Lockout/26_Defeasance/88_0%/6	N/A	N/A	N/A	N/A	N/A	N/A
8.01	Property		340 Evergreen Avenue				N/A	N/A	N/A	N/A	N/A	N/A
8.02	Property		871 Bushwick Avenue				N/A	N/A	N/A	N/A	N/A	N/A
8.03	Property		889 Bushwick Avenue				N/A	N/A	N/A	N/A	N/A	N/A
9	Loan	26	Dorel Laredo	0	0	Lockout/25_Defeasance/91_0%/4	3,965,091	2,099,241	1,865,850	4,179,531	2,227,992	1,951,540
10	Loan	27	Quebec Square at Stapleton	0	0	Lockout/25_Defeasance/55_0%/4	5,562,953	2,074,558	3,488,395	5,560,682	2,153,153	3,407,530
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	0	0	Lockout/26_Defeasance/90_0%/4	21,310,158	13,850,593	7,459,565	21,902,498	13,886,423	8,016,075
11.01	Property		Hampton Inn Bartonsville				3,725,907	2,265,765	1,460,142	3,819,575	2,352,190	1,467,385
11.02	Property		Homewood Suites Leesburg				3,269,918	2,027,838	1,242,080	3,575,317	2,087,261	1,488,056
11.03	Property		Hampton Inn Leesburg				3,219,400	1,927,733	1,291,667	3,159,854	1,962,663	1,197,191
11.04	Property		Hampton Inn Faxon				2,754,103	1,882,907	871,196	2,872,156	1,922,241	949,915
11.05	Property		Homewood Suites Ocala				3,032,273	2,204,070	828,203	3,256,479	2,069,562	1,186,917
11.06	Property		Hampton Inn Williamsport				2,789,117	1,892,515	896,602	2,799,379	1,906,892	892,487
11.07	Property		Hampton Inn Bermuda Run				2,519,440	1,649,765	869,675	2,419,738	1,585,614	834,124
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	0	0	Lockout/25_Defeasance/91_0%/4	2,595,122	581,137	2,013,985	2,811,698	671,475	2,140,222
12.01	Property		Washington Avenue Properties				2,520,122	563,332	1,956,790	2,741,635	651,163	2,090,472
12.02	Property	33	319 Saint Emanuel				N/A	N/A	N/A	N/A	N/A	N/A
12.03	Property		16210 Clay				75,000	17,805	57,195	70,063	20,312	49,750
13	Loan	34	Celebration Suites	0	0	Lockout/25_Defeasance/91_0%/4	10,669,803	7,279,010	3,390,793	12,335,685	7,507,176	4,828,509
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	0	2 business days grace, once per trailing 12-month period	Lockout/28_Defeasance/87_0%/5	112,655,066	33,296,436	79,358,630	107,586,327	33,160,381	74,425,947
15	Loan	8, 31, 44	East Village Multifamily Portfolio	0	0	Lockout/25_Defeasance/91_0%/4	7,641,977	1,504,435	6,137,543	7,900,536	1,797,370	6,103,166
15.01	Property		165-167 Avenue A				1,370,702	120,118	1,250,584	1,305,971	129,361	1,176,609
15.02	Property		211 Avenue A				1,687,259	433,772	1,253,486	1,752,876	521,546	1,231,330
15.03	Property		201 East 2nd Street				1,407,851	310,439	1,097,412	1,543,020	346,956	1,196,064
15.04	Property		500 East 11th Street				1,118,531	201,069	917,462	1,201,681	313,686	887,995
15.05	Property		191-193 Avenue A				606,148	129,155	476,994	625,326	143,254	482,073
15.06	Property		143 First Avenue				503,136	98,544	404,592	519,865	103,363	416,502
15.07	Property		129 First Avenue				414,685	70,470	344,215	418,783	72,897	345,886
15.08	Property		435 East 12th Street				533,666	140,867	392,798	533,015	166,308	366,708
16	Loan		709 Science Drive	0	0	Lockout/26_Defeasance/91_0%/3	N/A	N/A	N/A	N/A	N/A	N/A
17	Loan	45, 46	Hotel Clermont	0	0	Lockout/24_Defeasance/92_0%/4	N/A	N/A	N/A	N/A	N/A	N/A

A-1-9

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Grace Period- Late Fee	Grace Period- Default	Prepayment Provision (3)	2016 EGI ($)	2016 Expenses ($)	2016 NOI ($)	2017 EGI ($)	2017 Expenses ($)	2017 NOI ($)
18	Loan	47, 48	Tulsa Hotel Portfolio	0	0	Lockout/24_Defeasance/91_0%/5	2,812,331	1,451,094	1,361,236	4,456,494	2,330,968	2,125,526
18.01	Property		Hampton Inn and Suites Tulsa				2,812,331	1,451,094	1,361,236	2,524,940	1,355,188	1,169,752
18.02	Property		Home2 Suites by Hilton Tulsa				N/A	N/A	N/A	1,931,554	975,780	955,774
19	Loan		Sunrise Apartments	0	0	Lockout/25_Defeasance/91_0%/4	2,202,176	580,065	1,622,111	2,313,382	561,963	1,751,419
20	Loan		Bergen Grand	0	0	Lockout/25_Defeasance/91_0%/4	N/A	N/A	N/A	N/A	N/A	N/A
21	Loan		Lakeview Apartments	0	0	Lockout/25_Defeasance/91_0%/4	N/A	N/A	N/A	2,131,225	844,797	1,286,428
22	Loan	8	USAA Office Portfolio	0	0	Lockout/11_>YM or 1%/106_0%/4	N/A	N/A	N/A	N/A	N/A	N/A
22.01	Property		Legacy Corporate Centre I & II				N/A	N/A	N/A	N/A	N/A	N/A
22.02	Property		Crosstown Center I				N/A	N/A	N/A	N/A	N/A	N/A
22.03	Property		Crosstown Center II				N/A	N/A	N/A	N/A	N/A	N/A
22.04	Property		Legacy Corporate Centre III				N/A	N/A	N/A	N/A	N/A	N/A
23	Loan	49	Hyatt House RDU Raleigh	0	0	Lockout/25_Defeasance/92_0%/3	N/A	N/A	N/A	N/A	N/A	N/A
24	Loan		CubeSmart North Bergen	0	0	Lockout/26_Defeasance or >YM or 1%/88_0%/6	1,815,116	861,065	954,051	2,233,324	916,822	1,316,502
25	Loan	8, 31, 50, 51	American Metro Center	0	0	Lockout/25_Defeasance/92_0%/3	12,707,781	5,318,979	7,388,802	13,205,059	5,010,094	8,194,965
26	Loan	52	Windgate Crossing	0	0	Lockout/25_Defeasance/90_0%/5	1,197,675	195,219	1,002,457	1,139,607	200,312	939,294
27	Loan	53, 54	Bluebonnet Village	0	0	Lockout/26_Defeasance/88_0%/6	1,538,792	359,031	1,179,761	1,520,302	267,924	1,252,378
28	Loan		106 Apple Street	0	5	Lockout/24_Defeasance/92_0%/4	1,424,850	874,725	550,125	1,829,824	923,863	905,961
29	Loan		Glendale Galleria	0	0	Lockout/25_Defeasance/91_0%/4	638,937	329,681	309,256	1,465,295	411,787	1,053,508
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	0	0	Lockout/25_Defeasance/90_0%/5	2,217,971	1,390,737	827,234	3,336,221	2,302,177	1,034,045
30.01	Property		Holiday Inn Express Birch Run				2,217,971	1,390,737	827,234	2,001,462	1,373,796	627,666
30.02	Property		Holiday Inn Express Brighton				N/A	N/A	N/A	1,334,759	928,380	406,379
31	Loan		180 N. Main Street	0	0	Lockout/26_Defeasance/91_0%/3	550,000	2,078	547,922	550,000	2,078	547,922
32	Loan	56	Werner Apartments	0	0	Lockout/26_Defeasance/90_0%/4	N/A	N/A	N/A	N/A	N/A	N/A
33	Loan	57	2929 East Camelback	0	0	Lockout/26_Defeasance/87_0%/7	1,038,330	689,127	349,203	1,348,136	663,844	684,292
34	Loan	58	338 South Avenue 17	0	0	Lockout/25_Defeasance/91_0%/4	666,213	249,430	416,784	804,011	226,570	577,441
35	Loan		Eastgate Center	0	0	Lockout/12_>YM or 1%/104_0%/4	957,713	264,251	693,462	997,868	307,660	690,208
36	Loan		1211 Newell Avenue	0	0	Lockout/26_Defeasance/90_0%/4	703,587	290,180	413,406	487,536	265,915	221,621
37	Loan	59	Kingston Square	0	0	Lockout/26_Defeasance/90_0%/4	N/A	N/A	N/A	849,301	272,494	576,807
38	Loan		StorWise Self Storage Yuma	0	0	Lockout/27_Defeasance/89_0%/4	N/A	N/A	N/A	N/A	N/A	N/A
39	Loan	60	South Shores Shopping Center	0	0	Lockout/26_Defeasance/87_0%/7	964,899	220,078	744,821	959,457	220,595	738,862
40	Loan		1941 Old Cuthbert Road	0	0	Lockout/26_Defeasance/90_0%/4	N/A	N/A	N/A	N/A	N/A	N/A
41	Loan	61	Forum at Gilbert Ranch	0	0	Lockout/26_Defeasance/89_0%/5	820,986	175,280	645,705	788,553	182,968	605,585
42	Loan	62	WestPark Industrial	0	0	Lockout/25_Defeasance/90_0%/5	N/A	N/A	N/A	47,562	53,378	(5,816)
43	Loan	63	North Loop Commons	0	0	Lockout/25_Defeasance/91_0%/4	N/A	N/A	N/A	239,422	45,724	193,698
44	Loan		208 East 95th Street	0	0	Lockout/27_Defeasance/88_0%/5	408,445	114,658	293,787	351,682	129,987	221,695
45	Loan	64	Via Del Mar	0	0	Lockout/26_Defeasance/90_0%/4	520,326	212,547	307,779	445,358	162,168	283,190
46	Loan		AAA Self Storage Greensboro	0	0	Lockout/27_Defeasance/89_0%/4	374,988	160,241	214,746	501,257	152,395	348,861
47	Loan		American Classic Self Storage	0	0	Lockout/27_Defeasance/89_0%/4	703,299	248,768	454,531	722,015	258,487	463,528
48	Loan		AAA Self Storage Eastchester	0	0	Lockout/26_Defeasance/90_0%/4	N/A	N/A	N/A	N/A	N/A	N/A
49	Loan		StorWise Self Storage Carson City	0	0	Lockout/27_Defeasance/89_0%/4	211,487	100,544	110,943	251,659	110,950	140,709

A-1-10

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	2018 EGI ($)	2018 Expenses ($)	2018 NOI ($)	Most Recent EGI (if past 2018) ($)	Most Recent Expenses (if past 2018) ($)	Most Recent NOI (if past 2018) ($)	Most Recent NOI Date (if past 2018)	Most Recent # of months	Most Recent Description	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)
1	Loan	8, 9, 10	SoCal Retail Portfolio	25,772,434	5,693,649	20,078,785	N/A	N/A	N/A	N/A	N/A	Not Available	27,692,309	6,462,745	21,229,564
1.01	Property		The Springs	4,894,462	1,124,321	3,770,140	N/A	N/A	N/A	N/A	N/A	Not Available	5,281,583	1,172,394	4,109,189
1.02	Property		Summerwood	4,030,751	701,864	3,328,887	N/A	N/A	N/A	N/A	N/A	Not Available	3,868,877	812,404	3,056,473
1.03	Property		Food 4 Less – Target Center	2,622,197	438,728	2,183,469	N/A	N/A	N/A	N/A	N/A	Not Available	2,912,157	788,924	2,123,232
1.04	Property		El Super Center	2,008,308	566,899	1,441,410	N/A	N/A	N/A	N/A	N/A	Not Available	2,727,097	586,230	2,140,868
1.05	Property		Island Plaza	2,023,523	379,446	1,644,077	N/A	N/A	N/A	N/A	N/A	Not Available	2,086,766	460,260	1,626,505
1.06	Property		Baldwin Park Promenade	1,629,991	333,738	1,296,253	N/A	N/A	N/A	N/A	N/A	Not Available	1,570,073	331,448	1,238,625
1.07	Property		Lynwood Plaza	1,348,490	428,718	919,772	N/A	N/A	N/A	N/A	N/A	Not Available	1,628,148	425,428	1,202,720
1.08	Property		El Cajon (CVS)	1,109,415	232,435	876,980	N/A	N/A	N/A	N/A	N/A	Not Available	1,252,537	257,257	995,280
1.09	Property		Loma Vista	1,179,935	233,345	946,589	N/A	N/A	N/A	N/A	N/A	Not Available	1,222,600	233,257	989,343
1.10	Property		MLK Medical	973,355	135,300	838,055	N/A	N/A	N/A	N/A	N/A	Not Available	1,065,556	218,892	846,663
1.11	Property		Hawthorne Plaza	1,112,891	227,925	884,967	N/A	N/A	N/A	N/A	N/A	Not Available	1,038,621	260,529	778,092
1.12	Property		Five Points Plaza	1,037,964	395,569	642,395	N/A	N/A	N/A	N/A	N/A	Not Available	1,350,626	422,108	928,518
1.13	Property		Towne Center Square	1,093,775	319,455	774,319	N/A	N/A	N/A	N/A	N/A	Not Available	1,040,173	317,001	723,172
1.14	Property		Camarillo	707,376	175,905	531,471	N/A	N/A	N/A	N/A	N/A	Not Available	647,497	176,613	470,884
2	Loan		One and Olney Shopping Center	6,818,002	1,984,981	4,833,021	6,576,650	1,971,307	4,605,343	7/31/2019	12	Trailing 12	7,003,353	1,976,467	5,026,887
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	N/A	N/A	N/A	6,033,433	2,371,484	3,661,949	4/30/2019	12	Trailing 12	7,372,527	2,698,854	4,673,674
4	Loan		Mediterranean Apartments	4,545,300	1,225,583	3,319,717	4,490,994	1,177,566	3,313,428	8/31/2019	12	Trailing 12	4,695,176	1,404,806	3,290,370
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	N/A	N/A	N/A	23,047,710	13,490,652	9,557,058	4/30/2019	12	Trailing 12	26,445,657	14,057,622	12,388,036
6	Loan	8, 16, 17, 18	Millennium Park Plaza	21,775,900	6,410,039	15,365,861	22,194,678	6,549,845	15,644,833	5/31/2019	12	Trailing 12	22,411,024	6,752,423	15,658,602
7	Loan	8, 19, 20, 21	19100 Ridgewood	13,165,663	N/A	13,165,663	13,247,523	N/A	13,247,523	6/30/2019	12	Trailing 12	23,068,450	9,270,507	13,797,943
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	10,317,252	1,437,967	8,879,285
8.01	Property		340 Evergreen Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	5,068,092	1,022,316	4,045,776
8.02	Property		871 Bushwick Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	3,420,000	102,600	3,317,400
8.03	Property		889 Bushwick Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	1,829,160	313,051	1,516,109
9	Loan	26	Dorel Laredo	4,705,033	2,205,499	2,499,534	4,795,832	2,261,387	2,534,446	7/31/2019	12	Trailing 12	4,795,832	2,274,184	2,521,648
10	Loan	27	Quebec Square at Stapleton	5,604,109	2,045,411	3,558,697	5,757,870	2,188,986	3,568,884	6/30/2019	12	Trailing 12	6,040,220	2,681,896	3,358,325
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	23,315,006	14,640,021	8,674,985	23,901,279	14,817,445	9,083,834	6/30/2019	12	Trailing 12	23,901,279	14,661,204	9,240,075
11.01	Property		Hampton Inn Bartonsville	4,283,657	2,558,981	1,724,676	4,392,513	2,616,780	1,775,733	6/30/2019	12	Trailing 12	4,392,513	2,572,575	1,819,938
11.02	Property		Homewood Suites Leesburg	3,761,936	2,140,562	1,621,374	3,717,078	2,129,529	1,587,549	6/30/2019	12	Trailing 12	3,717,078	2,097,431	1,619,647
11.03	Property		Hampton Inn Leesburg	3,481,519	2,134,130	1,347,389	3,519,666	2,156,247	1,363,419	6/30/2019	12	Trailing 12	3,519,666	2,099,585	1,420,081
11.04	Property		Hampton Inn Faxon	3,416,947	2,079,966	1,336,981	3,483,569	2,086,197	1,397,372	6/30/2019	12	Trailing 12	3,483,569	2,055,664	1,427,905
11.05	Property		Homewood Suites Ocala	3,251,718	2,151,020	1,100,698	3,264,274	2,115,416	1,148,858	6/30/2019	12	Trailing 12	3,264,274	2,103,020	1,161,254
11.06	Property		Hampton Inn Williamsport	2,705,075	1,959,083	745,992	3,160,226	2,090,797	1,069,429	6/30/2019	12	Trailing 12	3,160,226	2,132,237	1,027,989
11.07	Property		Hampton Inn Bermuda Run	2,414,154	1,616,279	797,875	2,363,953	1,622,479	741,474	6/30/2019	12	Trailing 12	2,363,953	1,600,692	763,261
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	3,476,213	1,063,092	2,413,122	3,607,154	1,073,260	2,533,895	7/31/2019	12	Trailing 12	5,394,081	1,307,106	4,086,975
12.01	Property		Washington Avenue Properties	3,344,533	752,841	2,591,692	3,474,569	773,259	2,701,310	7/31/2019	12	Trailing 12	4,146,381	955,147	3,191,234
12.02	Property	33	319 Saint Emanuel	62,930	286,879	(223,949)	57,585	273,866	(216,281)	7/31/2019	12	Trailing 12	1,176,450	334,009	842,441
12.03	Property		16210 Clay	68,750	23,371	45,379	75,000	26,135	48,865	7/31/2019	12	Trailing 12	71,250	17,950	53,300
13	Loan	34	Celebration Suites	12,715,389	7,143,976	5,571,413	12,759,534	7,287,365	5,472,169	6/30/2019	12	Trailing 12	12,758,808	7,206,195	5,552,613
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	103,110,653	31,784,180	71,326,473	102,473,435	31,007,624	71,465,811	3/31/2019	12	Trailing 12	104,029,334	31,007,624	73,021,709
15	Loan	8, 31, 44	East Village Multifamily Portfolio	8,061,224	2,015,383	6,045,841	8,202,287	2,156,636	6,045,651	7/31/2019	12	Trailing 12	8,385,579	2,366,088	6,019,492
15.01	Property		165-167 Avenue A	1,452,762	148,812	1,303,950	1,454,270	152,935	1,301,335	7/31/2019	12	Trailing 12	1,456,682	152,865	1,303,818
15.02	Property		211 Avenue A	1,787,376	575,201	1,212,175	1,824,871	642,271	1,182,600	7/31/2019	12	Trailing 12	1,938,253	719,070	1,219,183
15.03	Property		201 East 2nd Street	1,579,915	384,982	1,194,933	1,553,600	408,040	1,145,560	7/31/2019	12	Trailing 12	1,610,656	459,177	1,151,478
15.04	Property		500 East 11th Street	1,237,638	373,945	863,693	1,298,169	403,063	895,106	7/31/2019	12	Trailing 12	1,284,023	455,423	828,600
15.05	Property		191-193 Avenue A	641,960	141,525	500,435	649,031	145,034	503,997	7/31/2019	12	Trailing 12	669,650	148,609	521,041
15.06	Property		143 First Avenue	425,750	105,430	320,320	452,132	103,395	348,737	7/31/2019	12	Trailing 12	478,941	105,172	373,769
15.07	Property		129 First Avenue	428,759	74,743	354,015	416,293	77,949	338,344	7/31/2019	12	Trailing 12	410,341	79,205	331,137
15.08	Property		435 East 12th Street	507,065	210,746	296,319	553,922	223,950	329,972	7/31/2019	12	Trailing 12	537,033	246,567	290,466
16	Loan		709 Science Drive	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	2,927,252	546,534	2,380,718
17	Loan	45, 46	Hotel Clermont	N/A	N/A	N/A	11,029,445	7,733,876	3,295,568	8/31/2019	12	Trailing 12	11,029,891	7,922,957	3,106,934

A-1-11

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	2018 EGI ($)	2018 Expenses ($)	2018 NOI ($)	Most Recent EGI (if past 2018) ($)	Most Recent Expenses (if past 2018) ($)	Most Recent NOI (if past 2018) ($)	Most Recent NOI Date (if past 2018)	Most Recent # of months	Most Recent Description	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)
18	Loan	47, 48	Tulsa Hotel Portfolio	4,842,383	2,537,296	2,305,087	5,068,659	2,493,399	2,575,258	7/31/2019	12	Trailing 12	5,068,658	2,505,053	2,563,605
18.01	Property		Hampton Inn and Suites Tulsa	2,630,685	1,410,006	1,220,679	2,740,182	1,400,705	1,339,476	7/31/2019	12	Trailing 12	2,740,182	1,402,260	1,337,921
18.02	Property		Home2 Suites by Hilton Tulsa	2,211,698	1,127,290	1,084,408	2,328,477	1,092,694	1,235,782	7/31/2019	12	Trailing 12	2,328,477	1,102,793	1,225,683
19	Loan		Sunrise Apartments	2,378,958	587,845	1,791,113	2,458,991	586,675	1,872,317	8/31/2019	12	Trailing 12	2,461,888	676,396	1,785,492
20	Loan		Bergen Grand	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	1,799,011	432,118	1,366,893
21	Loan		Lakeview Apartments	2,236,809	903,923	1,332,887	2,280,091	882,139	1,397,951	7/31/2019	12	Trailing 12	2,284,049	901,423	1,382,627
22	Loan	8	USAA Office Portfolio	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	31,543,524	7,885,881	23,657,643
22.01	Property		Legacy Corporate Centre I & II	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	8,793,660	2,198,415	6,595,245
22.02	Property		Crosstown Center I	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	8,883,037	2,220,759	6,662,278
22.03	Property		Crosstown Center II	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	8,475,444	2,118,861	6,356,583
22.04	Property		Legacy Corporate Centre III	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	5,391,383	1,347,846	4,043,538
23	Loan	49	Hyatt House RDU Raleigh	3,373,953	2,365,040	1,008,913	4,772,286	2,833,706	1,938,579	8/31/2019	12	Trailing 12	4,772,286	2,815,467	1,956,818
24	Loan		CubeSmart North Bergen	2,337,852	916,038	1,421,814	2,253,883	932,751	1,321,132	6/30/2019	12	Trailing 12	2,253,883	936,611	1,317,272
25	Loan	8, 31, 50, 51	American Metro Center	11,403,898	5,296,650	6,107,248	N/A	N/A	N/A	N/A	N/A	Not Available	2,325,000	N/A	2,325,000
26	Loan	52	Windgate Crossing	1,155,765	281,539	874,226	1,272,897	290,203	982,694	6/30/2019	12	Trailing 12	1,461,922	318,949	1,142,974
27	Loan	53, 54	Bluebonnet Village	1,532,677	310,486	1,222,191	1,512,802	315,551	1,197,250	6/30/2019	12	Trailing 12	1,559,993	349,227	1,210,766
28	Loan		106 Apple Street	2,072,894	838,262	1,234,632	N/A	N/A	N/A	N/A	N/A	Not Available	2,215,718	845,081	1,370,637
29	Loan		Glendale Galleria	1,627,560	441,215	1,186,345	1,614,896	430,201	1,184,695	6/30/2019	12	Trailing 12	1,662,071	428,837	1,233,234
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	4,535,544	3,066,875	1,468,669	4,475,021	2,979,739	1,495,282	6/30/2019	12	Trailing 12	4,475,021	2,928,516	1,546,505
30.01	Property		Holiday Inn Express Birch Run	2,362,788	1,532,693	830,095	2,444,583	1,513,491	931,092	6/30/2019	12	Trailing 12	2,444,583	1,494,215	950,367
30.02	Property		Holiday Inn Express Brighton	2,172,756	1,534,182	638,575	2,030,438	1,466,248	564,190	6/30/2019	12	Trailing 12	2,030,438	1,434,301	596,137
31	Loan		180 N. Main Street	550,000	2,078	547,922	550,000	2,215	547,785	6/30/2019	12	Trailing 12	612,500	N/A	612,500
32	Loan	56	Werner Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	1,084,181	273,035	811,145
33	Loan	57	2929 East Camelback	1,504,180	668,729	835,452	1,558,001	715,255	842,746	6/30/2019	12	Trailing 12	1,700,739	699,087	1,001,652
34	Loan	58	338 South Avenue 17	555,310	248,975	306,335	766,269	391,003	375,266	6/30/2019	12	Trailing 12	1,284,371	462,097	822,274
35	Loan		Eastgate Center	981,238	310,894	670,344	1,005,289	329,033	676,256	7/31/2019	12	Trailing 12	1,072,703	331,497	741,205
36	Loan		1211 Newell Avenue	247,785	223,473	24,312	580,467	292,364	288,103	6/30/2019	12	Trailing 12	896,713	275,941	620,772
37	Loan	59	Kingston Square	859,141	271,020	588,121	880,061	265,590	614,471	4/30/2019	12	Trailing 12	956,306	284,330	671,976
38	Loan		StorWise Self Storage Yuma	717,173	259,889	457,284	755,757	273,559	482,198	5/31/2019	12	Trailing 12	755,757	244,640	511,117
39	Loan	60	South Shores Shopping Center	1,065,113	246,342	818,771	N/A	N/A	N/A	N/A	N/A	Not Available	840,421	228,757	611,664
40	Loan		1941 Old Cuthbert Road	N/A	N/A	N/A	448,706	190,244	258,462	8/19/2019	12	Trailing 12	714,545	240,507	474,039
41	Loan	61	Forum at Gilbert Ranch	906,281	182,875	723,406	935,825	183,747	752,078	6/30/2019	12	Trailing 12	910,618	184,327	726,292
42	Loan	62	WestPark Industrial	553,317	67,328	485,989	628,122	88,556	539,567	6/30/2019	12	Trailing 12	638,829	104,852	533,977
43	Loan	63	North Loop Commons	418,986	190,063	228,924	537,718	135,983	401,735	8/31/2019	12	Trailing 12	549,641	156,982	392,658
44	Loan		208 East 95th Street	305,779	159,471	146,308	324,289	146,479	177,810	6/30/2019	12	Trailing 12	495,193	180,466	314,727
45	Loan	64	Via Del Mar	594,745	170,229	424,516	717,661	165,575	552,086	7/31/2019	12	Trailing 12	776,020	194,414	581,606
46	Loan		AAA Self Storage Greensboro	533,515	170,629	362,886	543,411	179,314	364,098	6/30/2019	12	Trailing 12	543,411	172,405	371,006
47	Loan		American Classic Self Storage	755,233	291,129	464,104	760,675	290,543	470,132	5/31/2019	12	Trailing 12	760,675	289,319	471,357
48	Loan		AAA Self Storage Eastchester	N/A	N/A	N/A	340,882	139,487	201,395	7/31/2019	12	Trailing 12	509,064	166,104	342,960
49	Loan		StorWise Self Storage Carson City	309,195	132,290	176,905	315,821	123,841	191,980	5/31/2019	12	Trailing 12	315,821	112,889	202,932

A-1-12

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Debt Yield on Underwritten Net Operating Income (%)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NCF DSCR (x) (4)	Debt Yield on Underwritten Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	As Is Appraised Value ($)	As Is Appraisal Date	Cut-off Date LTV Ratio (%)
1	Loan	8, 9, 10	SoCal Retail Portfolio	9.9%	296,246	740,616	20,192,703	2.28	9.4%	413,250,000	3/1/2019	413,250,000	3/1/2019	52.0%
1.01	Property		The Springs		79,544	198,859	3,830,786			87,000,000	3/1/2019	87,000,000	3/1/2019
1.02	Property		Summerwood		35,754	89,385	2,931,334			58,000,000	3/1/2019	58,000,000	3/1/2019
1.03	Property		Food 4 Less – Target Center		39,287	98,218	1,985,727			45,000,000	3/1/2019	45,000,000	3/1/2019
1.04	Property		El Super Center		23,446	58,615	2,058,807			40,000,000	3/1/2019	40,000,000	3/1/2019
1.05	Property		Island Plaza		15,554	38,886	1,572,064			30,500,000	3/1/2019	30,500,000	3/1/2019
1.06	Property		Baldwin Park Promenade		9,981	24,953	1,203,691			23,700,000	3/1/2019	23,700,000	3/1/2019
1.07	Property		Lynwood Plaza		15,049	37,623	1,150,049			23,500,000	3/1/2019	23,500,000	3/1/2019
1.08	Property		El Cajon (CVS)		5,997	14,993	974,290			15,500,000	3/1/2019	15,500,000	3/1/2019
1.09	Property		Loma Vista		19,509	48,774	921,060			17,000,000	3/1/2019	17,000,000	3/1/2019
1.10	Property		MLK Medical		6,500	16,250	823,913			15,200,000	3/1/2019	15,200,000	3/1/2019
1.11	Property		Hawthorne Plaza		14,150	35,375	728,567			17,500,000	3/1/2019	17,500,000	3/1/2019
1.12	Property		Five Points Plaza		17,907	44,769	865,842			17,100,000	3/1/2019	17,100,000	3/1/2019
1.13	Property		Towne Center Square		11,502	28,755	682,915			14,600,000	3/1/2019	14,600,000	3/1/2019
1.14	Property		Camarillo		2,065	5,162	463,657			8,650,000	3/1/2019	8,650,000	3/1/2019
2	Loan		One and Olney Shopping Center	10.1%	51,932	198,879	4,776,075	2.71	9.6%	76,000,000	7/12/2019	76,000,000	7/12/2019	65.8%
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	9.4%	30,667	200,000	4,443,006	2.33	8.9%	74,000,000	8/21/2019	74,000,000	8/21/2019	67.4%
4	Loan		Mediterranean Apartments	8.8%	79,104	0	3,211,266	2.18	8.6%	76,270,000	9/15/2019	76,270,000	9/15/2019	49.2%
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	13.6%	298,527	905,584	11,183,925	3.24	12.3%	153,000,000	4/4/2019	153,000,000	4/4/2019	59.6%
6	Loan	8, 16, 17, 18	Millennium Park Plaza	7.5%	11,400	0	15,647,202	2.01	7.5%	319,000,000	6/10/2019	319,000,000	6/10/2019	65.8%
7	Loan	8, 19, 20, 21	19100 Ridgewood	9.9%	154,504	1,081,530	12,561,909	2.42	9.0%	200,500,000	7/26/2019	200,500,000	7/26/2019	69.8%
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	6.8%	44,600	0	8,834,685	1.81	6.8%	200,000,000	7/18/2019	200,000,000	7/18/2019	65.0%
8.01	Property		340 Evergreen Avenue		33,600	N/A	4,012,176			103,000,000	7/18/2019	103,000,000	7/18/2019
8.02	Property		871 Bushwick Avenue		N/A	N/A	3,317,400			61,000,000	7/18/2019	61,000,000	7/18/2019
8.03	Property		889 Bushwick Avenue		11,000	N/A	1,505,109			36,000,000	7/18/2019	36,000,000	7/18/2019
9	Loan	26	Dorel Laredo	8.8%	106,250	0	2,415,398	2.12	8.5%	40,900,000	8/14/2019	40,900,000	8/14/2019	69.7%
10	Loan	27	Quebec Square at Stapleton	12.0%	56,055	136,231	3,166,039	2.09	11.3%	46,500,000	7/30/2019	46,500,000	7/30/2019	60.2%
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	13.6%	956,051	0	8,284,023	2.05	12.2%	110,000,000	6/1/2019	104,000,000	6/1/2019	61.8%
11.01	Property		Hampton Inn Bartonsville		175,701	N/A	1,644,237			19,500,000	6/1/2019	19,500,000	6/1/2019
11.02	Property		Homewood Suites Leesburg		148,683	N/A	1,470,964			17,500,000	6/1/2019	17,500,000	6/1/2019
11.03	Property		Hampton Inn Leesburg		140,787	N/A	1,279,294			17,000,000	6/1/2019	17,000,000	6/1/2019
11.04	Property		Hampton Inn Faxon		139,343	N/A	1,288,562			14,500,000	6/1/2019	14,500,000	6/1/2019
11.05	Property		Homewood Suites Ocala		130,571	N/A	1,030,683			14,000,000	6/1/2019	14,000,000	6/1/2019
11.06	Property		Hampton Inn Williamsport		126,409	N/A	901,580			11,000,000	6/1/2019	11,000,000	6/1/2019
11.07	Property		Hampton Inn Bermuda Run		94,558	N/A	668,703			10,500,000	6/1/2019	10,500,000	6/1/2019
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	10.5%	18,754	100,000	3,968,222	2.95	10.2%	60,700,000	Various	60,700,000	Various	64.3%
12.01	Property		Washington Avenue Properties		8,271	44,103	3,138,860			50,450,000	Various	50,450,000	Various
12.02	Property	33	319 Saint Emanuel		8,438	44,991	789,012			9,600,000	9/4/2019	9,600,000	9/4/2019
12.03	Property		16210 Clay		2,045	10,906	40,349			650,000	9/4/2019	650,000	9/4/2019
13	Loan	34	Celebration Suites	21.8%	637,940	0	4,914,672	4.58	19.3%	52,000,000	9/1/2019	52,000,000	9/1/2019	49.0%
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	9.6%	0	2,023,806	70,997,903	2.46	9.3%	1,640,000,000	4/3/2019	1,640,000,000	4/3/2019	46.3%
15	Loan	8, 31, 44	East Village Multifamily Portfolio	7.0%	36,000	0	5,983,492	2.07	7.0%	139,800,000	8/22/2019	139,800,000	8/22/2019	61.2%
15.01	Property		165-167 Avenue A		4,250	N/A	1,299,568			29,000,000	8/22/2019	29,000,000	8/22/2019
15.02	Property		211 Avenue A		8,750	N/A	1,210,433			28,600,000	8/22/2019	28,600,000	8/22/2019
15.03	Property		201 East 2nd Street		6,250	N/A	1,145,228			27,700,000	8/22/2019	27,700,000	8/22/2019
15.04	Property		500 East 11th Street		6,000	N/A	822,600			19,300,000	8/22/2019	19,300,000	8/22/2019
15.05	Property		191-193 Avenue A		2,250	N/A	518,791			11,500,000	8/22/2019	11,500,000	8/22/2019
15.06	Property		143 First Avenue		2,000	N/A	371,769			8,700,000	8/22/2019	8,700,000	8/22/2019
15.07	Property		129 First Avenue		2,000	N/A	329,137			8,200,000	8/22/2019	8,200,000	8/22/2019
15.08	Property		435 East 12th Street		4,500	N/A	285,966			6,800,000	8/22/2019	6,800,000	8/22/2019
16	Loan		709 Science Drive	10.7%	38,023	0	2,342,695	1.84	10.5%	35,400,000	6/25/2019	35,400,000	6/25/2019	63.0%
17	Loan	45, 46	Hotel Clermont	14.1%	441,196	0	2,665,738	2.03	12.1%	36,600,000	7/22/2019	36,600,000	7/22/2019	60.1%

A-1-13

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Debt Yield on Underwritten Net Operating Income (%)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NCF DSCR (x) (4)	Debt Yield on Underwritten Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	As Is Appraised Value ($)	As Is Appraisal Date	Cut-off Date LTV Ratio (%)
18	Loan	47, 48	Tulsa Hotel Portfolio	12.2%	202,746	0	2,360,858	1.85	11.2%	33,100,000	8/23/2019	33,100,000	8/23/2019	63.4%
18.01	Property		Hampton Inn and Suites Tulsa		109,607	N/A	1,228,314			17,500,000	8/23/2019	17,500,000	8/23/2019
18.02	Property		Home2 Suites by Hilton Tulsa		93,139	N/A	1,132,544			15,600,000	8/23/2019	15,600,000	8/23/2019
19	Loan		Sunrise Apartments	9.0%	38,753	0	1,746,739	2.53	8.8%	37,850,000	9/13/2019	37,850,000	9/13/2019	52.3%
20	Loan		Bergen Grand	7.3%	18,000	0	1,348,893	1.74	7.2%	30,400,000	8/5/2019	30,400,000	8/5/2019	61.7%
21	Loan		Lakeview Apartments	7.5%	26,500	0	1,356,127	1.99	7.3%	27,400,000	8/29/2019	27,400,000	8/29/2019	67.5%
22	Loan	8	USAA Office Portfolio	9.8%	176,298	0	23,481,345	2.84	9.7%	380,000,000	6/7/2019	380,000,000	6/7/2019	63.8%
22.01	Property		Legacy Corporate Centre I & II		47,785	N/A	6,547,460			114,824,056	6/7/2019	114,824,056	6/7/2019
22.02	Property		Crosstown Center I		52,174	N/A	6,610,104			106,065,678	6/7/2019	106,065,678	6/7/2019
22.03	Property		Crosstown Center II		47,310	N/A	6,309,273			93,934,322	6/7/2019	93,934,322	6/7/2019
22.04	Property		Legacy Corporate Centre III		29,029	N/A	4,014,509			65,175,943	6/7/2019	65,175,943	6/7/2019
23	Loan	49	Hyatt House RDU Raleigh	13.1%	190,891	0	1,765,927	2.02	11.8%	22,900,000	8/14/2019	22,900,000	8/14/2019	65.4%
24	Loan		CubeSmart North Bergen	9.1%	11,150	0	1,306,123	1.65	9.0%	26,260,000	7/19/2019	26,260,000	7/19/2019	55.2%
25	Loan	8, 31, 50, 51	American Metro Center	7.0%	0	0	2,325,000	1.66	7.0%	48,600,000	8/21/2019	48,600,000	8/21/2019	68.3%
26	Loan	52	Windgate Crossing	9.1%	8,589	39,042	1,095,342	2.31	8.8%	20,100,000	8/14/2019	19,000,000	8/14/2019	62.2%
27	Loan	53, 54	Bluebonnet Village	10.3%	0	20,284	1,190,482	1.72	10.2%	16,300,000	7/19/2019	16,300,000	7/19/2019	71.9%
28	Loan		106 Apple Street	11.9%	22,989	74,947	1,272,700	2.91	11.1%	17,000,000	6/17/2019	17,000,000	6/17/2019	67.6%
29	Loan		Glendale Galleria	11.9%	34,382	77,691	1,121,160	1.90	10.8%	14,800,000	7/29/2019	14,800,000	7/29/2019	70.0%
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	15.1%	203,447	0	1,343,058	1.95	13.1%	17,800,000	8/12/2019	17,800,000	8/12/2019	57.5%
30.01	Property		Holiday Inn Express Birch Run		122,229	N/A	828,138			10,500,000	8/12/2019	10,500,000	8/12/2019
30.02	Property		Holiday Inn Express Brighton		81,218	N/A	514,920			7,300,000	8/12/2019	7,300,000	8/12/2019
31	Loan		180 N. Main Street	6.0%	0	0	612,500	1.34	6.0%	14,600,000	7/11/2019	14,600,000	7/11/2019	69.9%
32	Loan	56	Werner Apartments	8.0%	14,750	0	796,395	2.15	7.9%	16,650,000	9/1/2019	16,630,000	7/29/2019	60.7%
33	Loan	57	2929 East Camelback	10.6%	15,265	48,617	937,769	2.78	9.9%	15,000,000	8/6/2019	15,000,000	8/6/2019	62.8%
34	Loan	58	338 South Avenue 17	9.1%	7,288	31,442	783,544	2.22	8.7%	15,500,000	8/23/2019	15,500,000	8/23/2019	58.1%
35	Loan		Eastgate Center	9.3%	15,311	45,934	679,960	2.02	8.5%	13,650,000	8/15/2019	13,650,000	8/15/2019	58.6%
36	Loan		1211 Newell Avenue	9.0%	5,008	30,046	585,718	2.09	8.5%	11,400,000	7/1/2019	11,400,000	7/1/2019	60.5%
37	Loan	59	Kingston Square	11.1%	10,265	28,433	633,278	1.83	10.5%	8,700,000	6/3/2019	8,700,000	6/3/2019	69.3%
38	Loan		StorWise Self Storage Yuma	8.8%	9,750	0	501,367	1.48	8.6%	8,090,000	6/10/2019	8,090,000	6/10/2019	71.7%
39	Loan	60	South Shores Shopping Center	10.7%	8,222	17,822	585,619	1.84	10.2%	7,700,000	7/16/2019	7,700,000	7/16/2019	74.3%
40	Loan		1941 Old Cuthbert Road	9.5%	12,494	33,317	428,228	1.52	8.6%	7,300,000	8/6/2019	7,300,000	8/6/2019	68.5%
41	Loan	61	Forum at Gilbert Ranch	14.6%	5,184	25,919	695,189	2.49	13.9%	11,250,000	7/5/2019	11,250,000	7/5/2019	44.3%
42	Loan	62	WestPark Industrial	11.2%	18,640	30,000	485,337	1.76	10.2%	6,500,000	8/7/2019	6,500,000	8/7/2019	73.1%
43	Loan	63	North Loop Commons	8.8%	1,683	16,830	374,145	1.92	8.4%	6,930,000	9/4/2019	6,930,000	9/4/2019	64.2%
44	Loan		208 East 95th Street	7.2%	3,750	0	310,977	1.52	7.1%	7,200,000	6/13/2019	7,200,000	6/13/2019	61.1%
45	Loan	64	Via Del Mar	13.2%	12,559	42,453	526,594	1.94	12.0%	6,500,000	8/5/2019	6,500,000	8/5/2019	67.6%
46	Loan		AAA Self Storage Greensboro	9.0%	5,766	0	365,240	1.59	8.9%	6,160,000	7/12/2019	6,160,000	7/12/2019	66.6%
47	Loan		American Classic Self Storage	11.8%	9,165	0	462,192	3.08	11.6%	7,860,000	6/7/2019	7,860,000	6/7/2019	50.9%
48	Loan		AAA Self Storage Eastchester	9.5%	5,255	0	337,705	1.70	9.4%	7,050,000	7/19/2019	7,050,000	7/19/2019	51.1%
49	Loan		StorWise Self Storage Carson City	9.2%	4,208	0	198,724	1.55	9.0%	3,120,000	6/6/2019	3,120,000	6/6/2019	70.5%

A-1-14

GSMS 2019-GSA1 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

LTV Ratio at Maturity (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Largest Tenant Sq Ft

Largest Tenant Lease Expiration (6)

Second Largest Tenant

Second Largest Tenant Sq Ft

Second Largest Tenant Lease Expiration (6)

Loan

8, 9, 10

SoCal Retail Portfolio

52.0%

99.0%

NAP

1.01

Property

The Springs

98.4%

3/1/2019

NAP

The Home Depot

149,591

1/31/2034

Burlington Coat Factory

43,712

2/28/2029

1.02

Property

Summerwood

100.0%

3/1/2019

NAP

Smart & Final

31,500

6/30/2021

Marshalls

28,230

9/30/2022

1.03

Property

Food 4 Less – Target Center

100.0%

3/1/2019

NAP

Target

133,987

1/31/2028

Food 4 Less

52,924

6/30/2033

1.04

Property

El Super Center

100.0%

3/1/2019

NAP

El Super

45,000

3/31/2027

Warehouse Shoes

16,722

12/31/2022

1.05

Property

Island Plaza

100.0%

3/1/2019

NAP

Island Pacific Market

31,000

12/31/2023

99 Cents Only Stores LLC

15,000

1/31/2027

1.06

Property

Baldwin Park Promenade

100.0%

3/1/2019

NAP

Smart & Final

20,725

12/31/2022

CVS

13,013

3/31/2032

1.07

Property

Lynwood Plaza

96.0%

3/1/2019

NAP

Smart & Final

20,925

9/30/2023

99cents Only Store

18,000

1/30/2022

1.08

Property

El Cajon (CVS)

100.0%

3/1/2019

NAP

CVS

16,784

10/6/2025

Northpark Produce

9,482

8/31/2022

1.09

Property

Loma Vista

99.2%

3/1/2019

NAP

Superior Super Warehouse

81,071

4/30/2021

China Cook

2,145

9/30/2024

1.10

Property

MLK Medical

100.0%

3/1/2019

NAP

ALTAMED Health Services

15,000

1/31/2024

Kaiser Foundation Health Plan

12,500

9/30/2021

1.11

Property

Hawthorne Plaza

100.0%

3/1/2019

NAP

WalMart

35,500

7/9/2023

Marshalls

35,250

10/31/2020

1.12

Property

Five Points Plaza

95.6%

3/1/2019

NAP

El Super

46,967

3/31/2025

Planet Fitness

19,700

5/31/2029

1.13

Property

Towne Center Square

100.0%

3/1/2019

NAP

Seafood City Supermarket

28,583

10/31/2023

Tuesday Morning, Inc

15,343

7/31/2026

1.14

Property

Camarillo

100.0%

3/1/2019

NAP

Smash Burger

2,600

11/25/2024

Chipotle

2,400

12/31/2024

Loan

One and Olney Shopping Center

65.8%

98.4%

9/1/2019

NAP

ShopRite

68,935

1/31/2028

Hair Buzz

30,000

5/31/2029

Loan

11, 12

1950-2000 Alameda de las Pulgas

67.4%

92.9%

9/6/2019

NAP

County of San Mateo

84,384

9/30/2027

Edgewood Partners

16,175

3/31/2021

Loan

Mediterranean Apartments

49.2%

94.5%

9/13/2019

NAP

Loan

8, 13, 14, 15

New Jersey Center of Excellence

59.6%

92.3%

3/11/2019

NAP

Ashland, Inc.

198,000

4/30/2030

Nestle Health Science

182,427

9/30/2031

Loan

8, 16, 17, 18

Millennium Park Plaza

65.8%

99.2%

5/31/2019

NAP

CenturyLink, Inc.

9,558

9/30/2023

Broadwing Communications

6,000

1/27/2020

Loan

8, 19, 20, 21

19100 Ridgewood

69.8%

100.0%

10/1/2019

NAP

Marathon Petroleum

618,017

5/31/2029

NAP

Loan

8, 22, 23, 24, 25

Bushwick Avenue Portfolio

65.0%

94.6%

NAP

8.01

Property

340 Evergreen Avenue

89.3%

8/2/2019

NAP

8.02

Property

871 Bushwick Avenue

100.0%

8/2/2019

NAP

Metro International Church, Inc.

140,510

6/30/2049

NAP

8.03

Property

889 Bushwick Avenue

96.3%

8/2/2019

NAP

Loan

Dorel Laredo

69.7%

95.0%

6/7/2019

NAP

Loan

Quebec Square at Stapleton

57.9%

92.1%

8/1/2019

NAP

Ross Dress For Less

30,187

1/31/2024

Office Depot

19,967

11/30/2022

Loan

8, 23, 28,29, 30

Hilton Portfolio

51.1%

76.4%

118.68

90.64

11.01

Property

Hampton Inn Bartonsville

81.5%

6/30/2019

131.91

107.48

NAP

11.02

Property

Homewood Suites Leesburg

76.4%

6/30/2019

141.68

108.19

NAP

11.03

Property

Hampton Inn Leesburg

75.2%

6/30/2019

125.05

93.98

NAP

11.04

Property

Hampton Inn Faxon

77.2%

6/30/2019

108.27

83.53

NAP

11.05

Property

Homewood Suites Ocala

83.1%

6/30/2019

107.77

89.51

NAP

11.06

Property

Hampton Inn Williamsport

70.4%

6/30/2019

110.26

77.66

NAP

11.07

Property

Hampton Inn Bermuda Run

70.2%

6/30/2019

105.43

74.05

NAP

Loan

8, 22, 31, 32

Washington Avenue Portfolio

64.3%

100.0%

NAP

12.01

Property

Washington Avenue Properties

100.0%

9/18/2019

NAP

Urban Living

11,505

9/30/2035

The Sporting Club

6,015

1/31/2028

12.02

Property

319 Saint Emanuel

100.0%

10/1/2019

NAP

The White Collection

56,250

10/31/2035

NAP

12.03

Property

16210 Clay

100.0%

10/1/2019

NAP

Fix My Car (Ivan’s Custom Paint)

13,635

2/28/2023

NAP

Loan

Celebration Suites

49.0%

98.5%

6/30/2019

57.36

56.47

NAP

Loan

8, 35, 36, 37, 38, 39, 40, 41, 42, 43

Grand Canal Shoppes

46.3%

94.0%

5/31/2019

NAP

Venetian Casino Resort

81,105

5/31/2029

TAO

49,441

1/31/2025

Loan

8, 31, 44

East Village Multifamily Portfolio

61.2%

99.3%

NAP

15.01

Property

165-167 Avenue A

100.0%

8/13/2019

NAP

Mamafinas

1,800

10/31/2027

Sage The Cat

1,416

9/30/2026

15.02

Property

211 Avenue A

100.0%

8/13/2019

NAP

Peace and Love Hospitality LLC

1,456

4/30/2024

Hughes, Murray, Walsh LLC

1,317

5/21/2023

15.03

Property

201 East 2nd Street

100.0%

8/13/2019

NAP

Shampoo

1,208

11/30/2024

Discovery Wines LLC

1,113

8/31/2021

15.04

Property

500 East 11th Street

95.8%

8/13/2019

NAP

7-Eleven, Inc.

2,875

10/31/2025

NAP

15.05

Property

191-193 Avenue A

100.0%

8/13/2019

NAP

Stand-Up MRI of Manhattan

2,105

7/18/2021

New York Grill and Deli

625

6/30/2021

15.06

Property

143 First Avenue

100.0%

8/13/2019

NAP

FLAMINGO VINTAGE KILO INC

900

4/30/2024

143 Restaurant Corp

300

8/31/2028

15.07

Property

129 First Avenue

100.0%

8/13/2019

NAP

NY City Wireless Center

491

5/31/2020

Lulu’s Nails

444

12/31/2023

15.08

Property

435 East 12th Street

100.0%

8/13/2019

NAP

Loan

709 Science Drive

50.1%

100.0%

10/1/2019

NAP

Ashtead Holdings Inc

253,487

7/31/2034

NAP

Loan

45, 46

Hotel Clermont

48.3%

72.9%

8/31/2019

203.88

148.66

NAP

A-1-15

GSMS 2019-GSA1 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

LTV Ratio at Maturity (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Largest Tenant Sq Ft

Largest Tenant Lease Expiration (6)

Second Largest Tenant

Second Largest Tenant Sq Ft

Second Largest Tenant Lease Expiration (6)

Loan

47, 48

Tulsa Hotel Portfolio

48.5%

70.0%

98.69

69.07

18.01

Property

Hampton Inn and Suites Tulsa

72.4%

7/31/2019

101.11

73.18

NAP

18.02

Property

Home2 Suites by Hilton Tulsa

67.5%

7/31/2019

95.95

64.75

NAP

Loan

Sunrise Apartments

52.3%

97.7%

9/13/2019

NAP

Loan

Bergen Grand

61.7%

95.8%

9/25/2019

NAP

Loan

Lakeview Apartments

67.5%

98.1%

8/15/2019

NAP

Loan

USAA Office Portfolio

63.8%

100.0%

NAP

22.01

Property

Legacy Corporate Centre I & II

100.0%

10/1/2019

NAP

USAA

238,926

12/31/2029

NAP

22.02

Property

Crosstown Center I

100.0%

10/1/2019

NAP

USAA

260,869

8/31/2030

NAP

22.03

Property

Crosstown Center II

100.0%

10/1/2019

NAP

USAA

236,550

12/31/2033

NAP

22.04

Property

Legacy Corporate Centre III

100.0%

10/1/2019

NAP

USAA

145,145

10/31/2033

NAP

Loan

Hyatt House RDU Raleigh

52.3%

79.4%

8/31/2019

116.60

92.60

NAP

Loan

CubeSmart North Bergen

49.8%

92.2%

6/30/2019

NAP

Loan

8, 31, 50, 51

American Metro Center

68.3%

84.3%

9/1/2019

NAP

Loan

Windgate Crossing

62.2%

96.7%

9/17/2019

NAP

CVS

13,013

1/31/2033

Bank of America

4,500

11/30/2027

Loan

53, 54

Bluebonnet Village

62.6%

89.3%

7/1/2019

NAP

Rouses Market

33,387

5/31/2027

Office Depot

15,000

2/29/2024

Loan

106 Apple Street

67.6%

88.7%

9/17/2019

NAP

VSNA

16,120

12/31/2021

River Road Waste Solutions

15,847

11/30/2024

Loan

Glendale Galleria

60.5%

87.0%

8/14/2019

NAP

LA Fitness

37,000

11/30/2026

Sears Outlet

20,990

1/31/2024

Loan

Holiday Inn Express Portfolio (Birch Run and Brighton, MI)

42.3%

53.3%

111.02

59.13

30.01

Property

Holiday Inn Express Birch Run

62.2%

6/30/2019

108.19

67.29

NAP

30.02

Property

Holiday Inn Express Brighton

44.9%

6/30/2019

114.70

51.50

NAP

Loan

180 N. Main Street

69.9%

100.0%

7/31/2019

NAP

Loan

Werner Apartments

60.7%

94.9%

8/16/2019

NAP

Loan

2929 East Camelback

62.8%

90.5%

6/1/2019

NAP

American Title

14,972

1/31/2022

Phoenix Childrens Hospital

13,559

12/31/2024

Loan

338 South Avenue 17

58.1%

95.2%

7/1/2019

NAP

Keystone Art

24,013

1/17/2022

Jump Bikes

17,293

1/14/2022

Loan

Eastgate Center

58.6%

100.0%

9/17/2019

NAP

Albertsons

49,218

2/28/2029

Ace Hardware

13,100

5/31/2022

Loan

1211 Newell Avenue

60.5%

87.7%

7/1/2019

NAP

IFM Efector, Inc.

5,100

12/31/2024

Gray-Bowen-Scott

4,042

3/31/2024

Loan

Kingston Square

55.2%

85.4%

8/20/2019

NAP

Empire Education

6,012

1/31/2023

Baja Beach

4,833

12/31/2020

Loan

StorWise Self Storage Yuma

62.2%

78.8%

7/15/2019

NAP

Loan

South Shores Shopping Center

58.7%

92.2%

7/31/2019

NAP

Soulfire Dance

5,000

12/31/2020

Remax

4,800

1/31/2024

Loan

1941 Old Cuthbert Road

59.0%

100.0%

8/20/2019

NAP

Easton Coach Company

47,670

2/28/2026

Goodman Distribution

35,622

6/30/2025

Loan

Forum at Gilbert Ranch

35.0%

100.0%

8/5/2019

NAP

Waldo’s BBQ & Catering

5,151

4/30/2024

Blue 32 Sports Bar

4,940

12/31/2028

Loan

WestPark Industrial

58.4%

100.0%

9/3/2019

NAP

Williams Logistics

164,427

9/30/2022

Zenith Freight Lines, LLC

103,000

9/30/2026

Loan

North Loop Commons

64.2%

100.0%

8/26/2019

NAP

Memorial Hermann Sports Med

5,000

3/31/2027

Memorial Hermann Urgent Care

3,000

6/30/2027

Loan

208 East 95th Street

61.1%

100.0%

7/29/2019

NAP

Loan

Via Del Mar

55.0%

89.4%

8/21/2019

NAP

Kiddos Learning Center

5,000

6/1/2023

Boys & Girls Pediatrics

4,000

4/30/2024

Loan

AAA Self Storage Greensboro

55.7%

97.8%

7/30/2019

NAP

Loan

American Classic Self Storage

50.9%

79.3%

6/5/2019

NAP

Loan

AAA Self Storage Eastchester

42.6%

97.2%

8/5/2019

NAP

Loan

StorWise Self Storage Carson City

61.2%

84.4%

7/15/2019

NAP

A-1-16

GSMS 2019-GSA1 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

Third Largest Tenant

Third Largest Tenant Sq Ft

Third Largest Tenant Lease Expiration (6)

Fourth Largest Tenant

Fourth Largest Tenant Sq Ft

Fourth Largest Tenant Lease Expiration (6)

Fifth Largest Tenant

Fifth Largest Tenant Sq Ft

Fifth Largest Tenant Lease Expiration (6)

Loan

8, 9, 10

SoCal Retail Portfolio

1.01

Property

The Springs

Ross Dress For Less

30,000

1/31/2023

Marshalls

28,652

4/30/2024

Bed Bath & Beyond

28,245

1/31/2025

1.02

Property

Summerwood

Henry’s Market/Sprouts

27,072

6/30/2021

Alin Party Supply

27,004

5/31/2024

Home Goods

24,000

2/28/2023

1.03

Property

Food 4 Less – Target Center

Taco Bell

3,500

MTM

Fat Burger

2,000

7/30/2025

T-Mobile

1,500

12/31/2019

1.04

Property

El Super Center

Fresenius Kidney Care San Jose Hills

14,264

12/31/2029

Harbor Freight

14,000

12/31/2024

Goodwill Southern California

12,294

12/31/2028

1.05

Property

Island Plaza

Bank of America

8,800

3/31/2020

Shakeys

6,000

MTM

Sprint

4,000

11/30/2021

1.06

Property

Baldwin Park Promenade

IHOP

4,240

11/30/2031

Home Street Bank

2,016

4/30/2027

FedEx Kinko’s

2,000

12/31/2026

1.07

Property

Lynwood Plaza

Goodwill

15,000

5/31/2029

CSK Auto, Inc. (O’Reilly)

6,003

8/31/2020

Rent-A-Center

3,920

11/30/2023

1.08

Property

El Cajon (CVS)

Starbucks Coffee

1,500

2/28/2021

Tony’s Barber & Beauty Salon

1,020

8/31/2024

Loving Care Nails & Spa

700

1/30/2022

1.09

Property

Loma Vista

La Michoacana Premium

1,651

4/30/2028

Tortilleria Flor de Mayo

1,520

MTM

McKenzie Check Advance

1,520

1/31/2020

1.10

Property

MLK Medical

Chase

5,000

8/31/2020

NAP

1.11

Property

Hawthorne Plaza

NAP

1.12

Property

Five Points Plaza

Wash & Clean

3,000

MTM

Econo Lube & Tune/ John Huckabaa

2,475

2/28/2020

Dollar Store

2,275

MTM

1.13

Property

Towne Center Square

Party City

13,584

1/1/2024

NAP

1.14

Property

Camarillo

PizzaRev

2,300

8/1/2023

Pick Up Stix

1,864

11/19/2024

Yogurtland

1,160

12/7/2019

Loan

One and Olney Shopping Center

You Fit Health Clubs

24,500

1/31/2027

CSL Plasma

23,233

12/31/2030

Americas Kids

22,700

12/31/2024

Loan

11, 12

1950-2000 Alameda de las Pulgas

Fusion Learning, Inc

10,814

1/31/2026

Child Mind Institute, Inc.

9,937

12/31/2024

Judy Madrigal & Associates

4,161

9/30/2021

Loan

Mediterranean Apartments

NAP

Loan

8, 13, 14, 15

New Jersey Center of Excellence

Amneal (Kashiv)

142,780

9/30/2025

PTC Therapeutics, Inc.

43,000

6/30/2021

Avantor Performance Materials

36,018

8/31/2024

Loan

8, 16, 17, 18

Millennium Park Plaza

Nandos of Michigan Ave LLC

4,055

10/31/2032

Angelini Ori Abate Law

3,900

11/30/2025

Ferrero USA Inc

2,785

5/31/2027

Loan

8, 19, 20, 21

19100 Ridgewood

NAP

Loan

8, 22, 23, 24, 25

Bushwick Avenue Portfolio

8.01

Property

340 Evergreen Avenue

NAP

8.02

Property

871 Bushwick Avenue

NAP

8.03

Property

889 Bushwick Avenue

NAP

Loan

Dorel Laredo

NAP

Loan

Quebec Square at Stapleton

PetSmart

17,928

1/31/2024

Big 5

14,109

1/31/2023

Famous Footwear

11,169

10/31/2022

Loan

8, 23, 28,29, 30

Hilton Portfolio

11.01

Property

Hampton Inn Bartonsville

NAP

11.02

Property

Homewood Suites Leesburg

NAP

11.03

Property

Hampton Inn Leesburg

NAP

11.04

Property

Hampton Inn Faxon

NAP

11.05

Property

Homewood Suites Ocala

NAP

11.06

Property

Hampton Inn Williamsport

NAP

11.07

Property

Hampton Inn Bermuda Run

NAP

Loan

8, 22, 31, 32

Washington Avenue Portfolio

12.01

Property

Washington Avenue Properties

5002 Washington LLC (Heart)

5,250

5/31/2024

Kung Fu

4,045

10/1/2020

Handlebar

4,000

1/31/2031

12.02

Property

319 Saint Emanuel

NAP

12.03

Property

16210 Clay

NAP

Loan

Celebration Suites

NAP

Loan

8, 35, 36, 37, 38, 39, 40, 41, 42, 43

Grand Canal Shoppes

Madame Tussauds Las Vegas

28,235

7/31/2024

Regis Galerie

28,099

5/31/2025

Grand Lux Cafe

19,100

12/31/2029

Loan

8, 31, 44

East Village Multifamily Portfolio

15.01

Property

165-167 Avenue A

NAP

15.02

Property

211 Avenue A

Frida & Diego Corp

1,180

9/30/2021

NAP

15.03

Property

201 East 2nd Street

White Rose Collective

700

2/28/2023

NAP

15.04

Property

500 East 11th Street

NAP

15.05

Property

191-193 Avenue A

NAP

15.06

Property

143 First Avenue

NAP

15.07

Property

129 First Avenue

NAP

15.08

Property

435 East 12th Street

NAP

Loan

709 Science Drive

NAP

Loan

45, 46

Hotel Clermont

NAP

A-1-17

GSMS 2019-GSA1 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

Third Largest Tenant

Third Largest Tenant Sq Ft

Third Largest Tenant Lease Expiration (6)

Fourth Largest Tenant

Fourth Largest Tenant Sq Ft

Fourth Largest Tenant Lease Expiration (6)

Fifth Largest Tenant

Fifth Largest Tenant Sq Ft

Fifth Largest Tenant Lease Expiration (6)

Loan

47, 48

Tulsa Hotel Portfolio

18.01

Property

Hampton Inn and Suites Tulsa

NAP

18.02

Property

Home2 Suites by Hilton Tulsa

NAP

Loan

Sunrise Apartments

NAP

Loan

Bergen Grand

NAP

Loan

Lakeview Apartments

NAP

Loan

USAA Office Portfolio

22.01

Property

Legacy Corporate Centre I & II

NAP

22.02

Property

Crosstown Center I

NAP

22.03

Property

Crosstown Center II

NAP

22.04

Property

Legacy Corporate Centre III

NAP

Loan

Hyatt House RDU Raleigh

NAP

Loan

CubeSmart North Bergen

NAP

Loan

8, 31, 50, 51

American Metro Center

NAP

Loan

Windgate Crossing

Sophia’s Kitchen

3,917

6/30/2028

Fit Body Boot Camp

3,216

5/31/2023

Moda Forte Boutiques & Salon, LLC

2,574

10/31/2021

Loan

53, 54

Bluebonnet Village

Buffalo Wild Wings

8,520

9/30/2021

Tokyo Café

5,980

6/30/2021

Regymen Fitness

4,060

11/30/2023

Loan

106 Apple Street

Log-Net

9,940

8/31/2021

Mental Health Association of Monmouth County

3,902

7/31/2026

Millennium

3,286

3/31/2024

Loan

Glendale Galleria

Gymnasium Academy

15,244

9/30/2022

Title Max

5,600

7/31/2023

Lifeprints Childcare

5,064

7/31/2021

Loan

Holiday Inn Express Portfolio (Birch Run and Brighton, MI)

30.01

Property

Holiday Inn Express Birch Run

NAP

30.02

Property

Holiday Inn Express Brighton

NAP

Loan

180 N. Main Street

NAP

Loan

Werner Apartments

NAP

Loan

2929 East Camelback

Taylor Street

8,980

4/30/2023

Suzuki

7,770

8/31/2023

Wedco Employment

3,971

3/31/2022

Loan

338 South Avenue 17

Dolan Group

9,440

12/31/2023

Black Rabbit

4,992

1/31/2024

Villains Jiu Jitsu

3,504

9/30/2021

Loan

Eastgate Center

O’Reilly Auto

7,980

1/31/2027

Qdoba

3,121

MTM

Great Clips

1,140

4/30/2021

Loan

1211 Newell Avenue

Hanna Insurance

3,278

8/31/2024

DHW Insurance Brokers

2,261

5/31/2024

De La Housaye & Associates

2,137

2/28/2025

Loan

Kingston Square

Innovations Dance Center

4,152

6/30/2022

Premier Furniture

4,108

2/29/2020

Arthur Murray

3,854

4/30/2023

Loan

StorWise Self Storage Yuma

NAP

Loan

South Shores Shopping Center

Chase Bank

4,500

5/21/2020

PT’s Pub

4,000

6/30/2020

South Shores Beauty Shop

2,520

3/31/2022

Loan

1941 Old Cuthbert Road

NAP

Loan

Forum at Gilbert Ranch

Fox Tobacco and Liquor Store

3,145

9/30/2021

20 Volume Salon and Spa

2,640

12/31/2022

Isabel’s Mexican Restaurant

2,073

2/28/2024

Loan

WestPark Industrial

Foundation Building Materials, LLC

33,240

2/4/2025

RDM3, LLC

10,000

9/30/2022

NAP

Loan

North Loop Commons

Fyre Fitness

2,120

6/30/2024

Heights 610 Box Store

1,100

4/30/2028

NAP

Loan

208 East 95th Street

NAP

Loan

Via Del Mar

Rent A Center

4,000

5/31/2022

Bounce Fiesta

4,000

3/31/2020

SWK

3,000

12/31/2019

Loan

AAA Self Storage Greensboro

NAP

Loan

American Classic Self Storage

NAP

Loan

AAA Self Storage Eastchester

NAP

Loan

StorWise Self Storage Carson City

NAP

A-1-18

GSMS 2019-GSA1 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

Environmental Phase I Report Date

Environmental Phase II

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Earthquake Insurance Required

Upfront RE Tax Reserve ($)

Ongoing RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Ongoing Insurance Reserve ($)

Upfront Replacement Reserve ($)

Ongoing Replacement Reserve ($)

Replacement Reserve Caps ($)

Loan

8, 9, 10

SoCal Retail Portfolio

680,770

226,923

24,687

592,492

1.01

Property

The Springs

3/27/2019

NAP

3/7/2019

14%

1.02

Property

Summerwood

3/8/2019

NAP

3/6/2019

3/5/2019

13%

1.03

Property

Food 4 Less – Target Center

3/25/2019

NAP

3/6/2019

3/5/2019

14%

1.04

Property

El Super Center

3/6/2019

NAP

3/6/2019

12%

1.05

Property

Island Plaza

3/6/2019

NAP

3/6/2019

3/8/2019

14%

1.06

Property

Baldwin Park Promenade

3/6/2019

NAP

3/6/2019

11%

1.07

Property

Lynwood Plaza

3/7/2019

NAP

3/6/2019

3/5/2019

15%

1.08

Property

El Cajon (CVS)

3/11/2019

NAP

3/8/2019

13%

1.09

Property

Loma Vista

3/12/2019

NAP

3/8/2019

3/6/2019

16%

1.10

Property

MLK Medical

3/5/2019

NAP

3/6/2019

3/7/2019

15%

1.11

Property

Hawthorne Plaza

4/3/2019

NAP

3/6/2019

3/5/2019

14%

1.12

Property

Five Points Plaza

3/8/2019

NAP

3/14/2019

3/6/2019

17%

1.13

Property

Towne Center Square

3/7/2019

NAP

3/6/2019

14%

1.14

Property

Camarillo

3/6/2019

NAP

3/8/2019

3/6/2019

11%

Loan

One and Olney Shopping Center

8/28/2019

NAP

8/28/2019

NAP

4,328

259,662

Loan

11, 12

1950-2000 Alameda de las Pulgas

8/29/2019

NAP

8/28/2019

12%

525,944

65,743

107,763

2,556

153,336

Loan

Mediterranean Apartments

9/18/2019

NAP

9/20/2019

10%

82,623

20,656

45,829

6,547

6,592

Loan

8, 13, 14, 15

New Jersey Center of Excellence

4/30/2019

NAP

4/22/2019

NAP

240,153

120,077

24,878

Loan

8, 16, 17, 18

Millennium Park Plaza

6/11/2019

NAP

6/12/2019

NAP

1,000,000

Loan

8, 19, 20, 21

19100 Ridgewood

8/1/2019

NAP

8/8/2019

NAP

Loan

8, 22, 23, 24, 25

Bushwick Avenue Portfolio

437,001

145,667

56,977

8,719

3,717

223,000

8.01

Property

340 Evergreen Avenue

7/25/2019

NAP

7/26/2019

NAP

8.02

Property

871 Bushwick Avenue

7/25/2019

NAP

7/24/2019

NAP

8.03

Property

889 Bushwick Avenue

7/25/2019

NAP

7/26/2019

NAP

Loan

Dorel Laredo

8/26/2019

NAP

8/26/2019

NAP

615,296

58,600

61,306

13,624

8,854

Loan

Quebec Square at Stapleton

7/12/2019

NAP

8/5/2019

NAP

657,812

131,562

16,932

8,466

4,671

168,000

Loan

8, 23, 28,29, 30

Hilton Portfolio

393,717

80,974

37,612

7,522

79,671

11.01

Property

Hampton Inn Bartonsville

6/26/2019

NAP

6/27/2019

NAP

11.02

Property

Homewood Suites Leesburg

6/25/2019

NAP

6/27/2019

NAP

11.03

Property

Hampton Inn Leesburg

6/26/2019

NAP

6/27/2019

NAP

11.04

Property

Hampton Inn Faxon

6/28/2019

NAP

6/27/2019

NAP

11.05

Property

Homewood Suites Ocala

6/25/2019

NAP

6/27/2019

NAP

11.06

Property

Hampton Inn Williamsport

6/27/2019

NAP

6/27/2019

NAP

11.07

Property

Hampton Inn Bermuda Run

6/26/2019

NAP

6/27/2019

NAP

Loan

8, 22, 31, 32

Washington Avenue Portfolio

574,346

57,435

31,531

15,765

1,563

37,507

12.01

Property

Washington Avenue Properties

10/1/2019

NAP

9/26/2019

NAP

12.02

Property

319 Saint Emanuel

9/25/2019

NAP

9/26/2019

NAP

12.03

Property

16210 Clay

9/25/2019

NAP

9/26/2019

NAP

Loan

Celebration Suites

6/13/2019

NAP

6/13/2019

NAP

292,182

24,348

28,235

9,412

478,455

Loan

8, 35, 36, 37, 38, 39, 40, 41, 42, 43

Grand Canal Shoppes

5/15/2019

NAP

3/18/2019

NAP

386,928

Loan

8, 31, 44

East Village Multifamily Portfolio

580,862

129,081

3,000

15.01

Property

165-167 Avenue A

12/5/2018

NAP

12/5/2018

NAP

15.02

Property

211 Avenue A

12/5/2018

NAP

12/5/2018

NAP

15.03

Property

201 East 2nd Street

12/5/2018

NAP

12/5/2018

NAP

15.04

Property

500 East 11th Street

12/5/2018

NAP

12/5/2018

NAP

15.05

Property

191-193 Avenue A

12/5/2018

NAP

12/5/2018

NAP

15.06

Property

143 First Avenue

12/5/2018

NAP

12/5/2018

NAP

15.07

Property

129 First Avenue

12/5/2018

NAP

12/5/2018

NAP

15.08

Property

435 East 12th Street

12/5/2018

NAP

12/5/2018

NAP

Loan

709 Science Drive

8/2/2019

NAP

8/2/2019

16%

157,547

22,078

24,078

6,020

3,169

Loan

45, 46

Hotel Clermont

7/26/2019

NAP

7/26/2019

NAP

14,918

4,973

32,752

4,679

27,575

A-1-19

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Environmental Phase I Report Date	Environmental Phase II	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	PML or SEL (%)	Earthquake Insurance Required	Upfront RE Tax Reserve ($)	Ongoing RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Ongoing Insurance Reserve ($)	Upfront Replacement Reserve ($)	Ongoing Replacement Reserve ($)	Replacement Reserve Caps ($)
18	Loan	47, 48	Tulsa Hotel Portfolio							No	90,911	10,101	0	0	950,000	16,896	0
18.01	Property		Hampton Inn and Suites Tulsa	8/30/2019	No	NAP	8/30/2019	NAP	NAP	No
18.02	Property		Home2 Suites by Hilton Tulsa	8/29/2019	No	NAP	8/30/2019	NAP	NAP	No
19	Loan		Sunrise Apartments	9/18/2019	No	NAP	9/19/2019	9/19/2019	9%	No	64,630	16,157	11,103	2,221	3,234	3,234	0
20	Loan		Bergen Grand	9/19/2019	No	NAP	9/16/2019	NAP	NAP	No	8,249	8,249	31,000	2,583	0	1,500	0
21	Loan		Lakeview Apartments	9/3/2019	No	NAP	9/3/2019	NAP	NAP	No	24,486	24,486	0	0	0	2,208	0
22	Loan	8	USAA Office Portfolio							No	0	0	0	0	0	0	0
22.01	Property		Legacy Corporate Centre I & II	6/21/2019	No	NAP	6/24/2019	NAP	NAP	No
22.02	Property		Crosstown Center I	6/21/2019	No	NAP	6/19/2019	NAP	NAP	No
22.03	Property		Crosstown Center II	6/21/2019	No	NAP	6/19/2019	NAP	NAP	No
22.04	Property		Legacy Corporate Centre III	6/21/2019	No	NAP	6/21/2019	NAP	NAP	No
23	Loan	49	Hyatt House RDU Raleigh	8/20/2019	No	NAP	8/20/2019	NAP	NAP	No	118,511	10,774	21,718	2,413	0	15,908	0
24	Loan		CubeSmart North Bergen	7/23/2019	No	NAP	7/23/2019	NAP	NAP	No	0	25,386	11,083	1,583	0	929	0
25	Loan	8, 31, 50, 51	American Metro Center	6/5/2019	No	NAP	6/6/2019	NAP	NAP	No	0	0	0	0	0	0	0
26	Loan	52	Windgate Crossing	8/22/2019	No	NAP	8/23/2019	NAP	NAP	No	5,263	11,696	8,018	668	0	716	0
27	Loan	53, 54	Bluebonnet Village	7/23/2019	No	NAP	7/22/2019	NAP	NAP	No	64,586	6,459	10,502	5,251	200,000	0	50,000
28	Loan		106 Apple Street	6/21/2019	No	NAP	6/20/2019	NAP	NAP	No	33,014	16,507	33,100	2,546	0	1,878	0
29	Loan		Glendale Galleria	8/2/2019	No	NAP	8/5/2019	NAP	NAP	No	14,534	14,534	5,189	1,730	16,625	2,865	68,765
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)							No	72,152	18,924	27,553	4,042	0	16,954	0
30.01	Property		Holiday Inn Express Birch Run	8/21/2019	No	NAP	8/21/2019	NAP	NAP	No
30.02	Property		Holiday Inn Express Brighton	8/21/2019	No	NAP	8/21/2019	NAP	NAP	No
31	Loan		180 N. Main Street	7/15/2019	No	NAP	7/15/2019	NAP	NAP	No	0	0	0	0	0	0	0
32	Loan	56	Werner Apartments	8/7/2019	No	NAP	8/8/2019	8/8/2019	10%	No	0	9,200	20,605	1,288	0	1,229	0
33	Loan	57	2929 East Camelback	8/7/2019	No	NAP	8/7/2019	NAP	NAP	No	124,347	18,143	0	0	0	1,272	0
34	Loan	58	338 South Avenue 17	8/28/2019	No	NAP	8/26/2019	8/27/2019	13%	No	67,699	6,770	65,929	7,325	0	607	0
35	Loan		Eastgate Center	8/21/2019	No	NAP	8/22/2019	NAP	NAP	No	0	0	0	0	0	0	0
36	Loan		1211 Newell Avenue	7/12/2019	No	NAP	7/16/2019	7/11/2019	13%	No	67,016	8,377	19,715	2,530	0	417	19,860
37	Loan	59	Kingston Square	6/4/2019	No	NAP	6/5/2019	NAP	NAP	No	12,574	12,574	15,213	2,536	0	855	0
38	Loan		StorWise Self Storage Yuma	6/18/2019	No	NAP	6/18/2019	NAP	NAP	No	33,009	5,502	2,281	1,140	0	812	0
39	Loan	60	South Shores Shopping Center	10/18/2018	Yes	11/21/2018, 1/24/2019	7/25/2019	NAP	NAP	No	14,028	2,004	1,302	1,302	0	685	0
40	Loan		1941 Old Cuthbert Road	8/14/2019	No	NAP	8/14/2019	NAP	NAP	No	47,183	11,796	10,687	1,336	0	1,041	0
41	Loan	61	Forum at Gilbert Ranch	7/19/2019	No	NAP	7/19/2019	NAP	NAP	No	25,586	4,264	4,530	755	0	432	0
42	Loan	62	WestPark Industrial	8/9/2019	No	NAP	8/9/2019	NAP	NAP	No	21,007	2,101	9,727	2,432	0	1,553	0
43	Loan	63	North Loop Commons	9/6/2019	No	NAP	9/6/2019	NAP	NAP	No	87,034	8,703	4,829	690	0	140	0
44	Loan		208 East 95th Street	6/7/2019	No	NAP	6/7/2019	NAP	NAP	No	36,516	9,129	4,907	818	0	313	0
45	Loan	64	Via Del Mar	5/6/2019	No	NAP	7/18/2019	NAP	NAP	No	85,824	9,536	5,315	1,772	52,032	1,047	125,000
46	Loan		AAA Self Storage Greensboro	7/15/2019	No	NAP	7/15/2019	NAP	NAP	No	3,398	3,398	0	0	0	481	11,532
47	Loan		American Classic Self Storage	6/26/2019	No	NAP	6/26/2019	NAP	NAP	No	16,136	5,379	7,931	881	0	764	27,500
48	Loan		AAA Self Storage Eastchester	7/29/2019	No	NAP	7/29/2019	NAP	NAP	No	6,186	3,093	0	0	0	438	10,510
49	Loan		StorWise Self Storage Carson City	6/18/2019	No	NAP	6/18/2019	6/18/2019	5%	No	3,424	1,141	1,521	394	0	351	0

A-1-20

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Upfront TI/LC Reserve ($)	Ongoing TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Ongoing Debt Service Reserve ($)	Upfront Deferred Maintenance Reserve ($)	Ongoing Deferred Maintenance Reserve ($)	Upfront Environmental Reserve ($)	Ongoing Environmental Reserve ($)	Upfront Other Reserve ($)	Ongoing Other Reserve ($)
1	Loan	8, 9, 10	SoCal Retail Portfolio	3,000,000	123,436	3,000,000	0	0	0	0	0	0	729,724	0
1.01	Property		The Springs
1.02	Property		Summerwood
1.03	Property		Food 4 Less – Target Center
1.04	Property		El Super Center
1.05	Property		Island Plaza
1.06	Property		Baldwin Park Promenade
1.07	Property		Lynwood Plaza
1.08	Property		El Cajon (CVS)
1.09	Property		Loma Vista
1.10	Property		MLK Medical
1.11	Property		Hawthorne Plaza
1.12	Property		Five Points Plaza
1.13	Property		Towne Center Square
1.14	Property		Camarillo
2	Loan		One and Olney Shopping Center	0	17,446	1,046,736	0	0	8,690	0	0	0	41,269	0
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	500,000	0	2,500,000	0	0	0	0	0	0	1,837,426	0
4	Loan		Mediterranean Apartments	0	0	0	0	0	119,813	0	0	0	0	0
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	0	65,467	3,142,392	0	0	0	0	0	0	3,849	0
6	Loan	8, 16, 17, 18	Millennium Park Plaza	0	0	0	0	0	0	0	0	0	77,030	0
7	Loan	8, 19, 20, 21	19100 Ridgewood	0	90,127	10,815,298	0	0	0	0	0	0	0	0
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	0	0	0	0	0	0	0	0	0	0	0
8.01	Property		340 Evergreen Avenue
8.02	Property		871 Bushwick Avenue
8.03	Property		889 Bushwick Avenue
9	Loan	26	Dorel Laredo	0	0	0	0	0	58,610	0	0	0	4,004,279	0
10	Loan	27	Quebec Square at Stapleton	32,331	0	465,000	0	0	38,665	0	0	0	0	0
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	0	0	0	0	0	0	0	0	0	0	0
11.01	Property		Hampton Inn Bartonsville
11.02	Property		Homewood Suites Leesburg
11.03	Property		Hampton Inn Leesburg
11.04	Property		Hampton Inn Faxon
11.05	Property		Homewood Suites Ocala
11.06	Property		Hampton Inn Williamsport
11.07	Property		Hampton Inn Bermuda Run
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	0	8,333	300,000	0	0	52,188	0	0	0	845,458	0
12.01	Property		Washington Avenue Properties
12.02	Property	33	319 Saint Emanuel
12.03	Property		16210 Clay
13	Loan	34	Celebration Suites	0	0	0	0	0	11,875	0	0	0	0	0
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	12,309,694	0	2,321,544	0	0	0	0	0	0	1,218,246	0
15	Loan	8, 31, 44	East Village Multifamily Portfolio	0	0	0	0	0	0	0	0	0	0	0
15.01	Property		165-167 Avenue A
15.02	Property		211 Avenue A
15.03	Property		201 East 2nd Street
15.04	Property		500 East 11th Street
15.05	Property		191-193 Avenue A
15.06	Property		143 First Avenue
15.07	Property		129 First Avenue
15.08	Property		435 East 12th Street
16	Loan		709 Science Drive	0	0	0	0	0	105,938	0	0	0	0	0
17	Loan	45, 46	Hotel Clermont	0	0	0	0	0	0	0	0	0	0	0

A-1-21

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Upfront TI/LC Reserve ($)	Ongoing TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Ongoing Debt Service Reserve ($)	Upfront Deferred Maintenance Reserve ($)	Ongoing Deferred Maintenance Reserve ($)	Upfront Environmental Reserve ($)	Ongoing Environmental Reserve ($)	Upfront Other Reserve ($)	Ongoing Other Reserve ($)
18	Loan	47, 48	Tulsa Hotel Portfolio	0	0	0	0	0	0	0	0	0	0	0
18.01	Property		Hampton Inn and Suites Tulsa
18.02	Property		Home2 Suites by Hilton Tulsa
19	Loan		Sunrise Apartments	0	0	0	0	0	6,750	0	0	0	0	0
20	Loan		Bergen Grand	0	0	0	0	0	1,875	0	0	0	0	0
21	Loan		Lakeview Apartments	0	0	0	0	0	0	0	0	0	0	0
22	Loan	8	USAA Office Portfolio	0	0	0	0	0	0	0	0	0	0	0
22.01	Property		Legacy Corporate Centre I & II
22.02	Property		Crosstown Center I
22.03	Property		Crosstown Center II
22.04	Property		Legacy Corporate Centre III
23	Loan	49	Hyatt House RDU Raleigh	0	0	0	0	0	0	0	0	0	0	0
24	Loan		CubeSmart North Bergen	0	0	0	0	0	0	0	0	0	0	0
25	Loan	8, 31, 50, 51	American Metro Center	0	0	0	0	0	0	0	0	0	0	0
26	Loan	52	Windgate Crossing	0	3,254	90,000	0	0	0	0	0	0	1,079,490	0
27	Loan	53, 54	Bluebonnet Village	300,000	0	200,000	0	0	0	0	0	0	225,000	0
28	Loan		106 Apple Street	400,000	9,391	500,000	0	0	40,938	0	0	0	0	0
29	Loan		Glendale Galleria	0	6,474	500,000	0	0	33,375	0	0	0	0	0
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	0	0	0	0	0	0	0	0	0	0	0
30.01	Property		Holiday Inn Express Birch Run
30.02	Property		Holiday Inn Express Brighton
31	Loan		180 N. Main Street	0	0	0	0	0	0	0	0	0	0	0
32	Loan	56	Werner Apartments	0	0	0	0	0	0	0	0	0	108,000	0
33	Loan	57	2929 East Camelback	200,000	9,541	575,000	0	0	0	0	0	0	0	0
34	Loan	58	338 South Avenue 17	50,000	0	50,000	0	0	0	0	0	0	0	0
35	Loan		Eastgate Center	0	0	229,671	0	0	0	0	0	0	0	0
36	Loan		1211 Newell Avenue	0	4,173	0	0	0	0	0	0	0	0	0
37	Loan	59	Kingston Square	400,000	0	400,000	0	0	97,763	0	0	0	14,788	0
38	Loan		StorWise Self Storage Yuma	0	0	0	0	0	0	0	0	0	0	0
39	Loan	60	South Shores Shopping Center	160,000	5,139	200,000	0	0	0	0	0	0	0	0
40	Loan		1941 Old Cuthbert Road	0	2,776	0	0	0	0	0	0	0	65,400	0
41	Loan	61	Forum at Gilbert Ranch	50,000	0	50,000	0	0	0	0	0	0	0	0
42	Loan	62	WestPark Industrial	100,000	0	50,000	0	0	36,313	0	0	0	0	0
43	Loan	63	North Loop Commons	0	935	55,000	0	0	0	0	0	0	0	0
44	Loan		208 East 95th Street	0	0	0	0	0	0	0	0	0	279,750	0
45	Loan	64	Via Del Mar	300,000	0	300,000	0	0	27,188	0	0	0	0	0
46	Loan		AAA Self Storage Greensboro	0	0	0	0	0	0	0	0	0	0	0
47	Loan		American Classic Self Storage	0	0	0	0	0	0	0	0	0	0	0
48	Loan		AAA Self Storage Eastchester	0	0	0	0	0	0	0	0	0	0	0
49	Loan		StorWise Self Storage Carson City	0	0	0	0	0	0	0	0	0	0	0

A-1-22

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Other Reserve Description
1	Loan	8, 9, 10	SoCal Retail Portfolio	Outstanding Free Rent Reserve
1.01	Property		The Springs
1.02	Property		Summerwood
1.03	Property		Food 4 Less – Target Center
1.04	Property		El Super Center
1.05	Property		Island Plaza
1.06	Property		Baldwin Park Promenade
1.07	Property		Lynwood Plaza
1.08	Property		El Cajon (CVS)
1.09	Property		Loma Vista
1.10	Property		MLK Medical
1.11	Property		Hawthorne Plaza
1.12	Property		Five Points Plaza
1.13	Property		Towne Center Square
1.14	Property		Camarillo
2	Loan		One and Olney Shopping Center	Unfunded Obligations Reserve
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	Unfunded Obligations Reserve ($1,657,088.00), Free Rent Reserve ($180,338.40)
4	Loan		Mediterranean Apartments
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	Condo Assessment Reserve
6	Loan	8, 16, 17, 18	Millennium Park Plaza	Unfunded Obligations Reserve
7	Loan	8, 19, 20, 21	19100 Ridgewood
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio
8.01	Property		340 Evergreen Avenue
8.02	Property		871 Bushwick Avenue
8.03	Property		889 Bushwick Avenue
9	Loan	26	Dorel Laredo	Renovation Reserve ($2,004,279.20), Earnout Reserve ($2,000,000)
10	Loan	27	Quebec Square at Stapleton
11	Loan	8, 23, 28,29, 30	Hilton Portfolio
11.01	Property		Hampton Inn Bartonsville
11.02	Property		Homewood Suites Leesburg
11.03	Property		Hampton Inn Leesburg
11.04	Property		Hampton Inn Faxon
11.05	Property		Homewood Suites Ocala
11.06	Property		Hampton Inn Williamsport
11.07	Property		Hampton Inn Bermuda Run
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	Unoccupied Premises Reserve ($595,458.00), Pub Heights Case Reserve ($250,000.00)
12.01	Property		Washington Avenue Properties
12.02	Property	33	319 Saint Emanuel
12.03	Property		16210 Clay
13	Loan	34	Celebration Suites
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	Gap Rent Reserve
15	Loan	8, 31, 44	East Village Multifamily Portfolio
15.01	Property		165-167 Avenue A
15.02	Property		211 Avenue A
15.03	Property		201 East 2nd Street
15.04	Property		500 East 11th Street
15.05	Property		191-193 Avenue A
15.06	Property		143 First Avenue
15.07	Property		129 First Avenue
15.08	Property		435 East 12th Street
16	Loan		709 Science Drive
17	Loan	45, 46	Hotel Clermont

A-1-23

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Other Reserve Description
18	Loan	47, 48	Tulsa Hotel Portfolio
18.01	Property		Hampton Inn and Suites Tulsa
18.02	Property		Home2 Suites by Hilton Tulsa
19	Loan		Sunrise Apartments
20	Loan		Bergen Grand
21	Loan		Lakeview Apartments
22	Loan	8	USAA Office Portfolio
22.01	Property		Legacy Corporate Centre I & II
22.02	Property		Crosstown Center I
22.03	Property		Crosstown Center II
22.04	Property		Legacy Corporate Centre III
23	Loan	49	Hyatt House RDU Raleigh
24	Loan		CubeSmart North Bergen
25	Loan	8, 31, 50, 51	American Metro Center
26	Loan	52	Windgate Crossing	Black Rock Coffee Reserve ($1,045,295.53), CVS Roof Replacement Reserve ($34,194.73)
27	Loan	53, 54	Bluebonnet Village	Allocated Tenant Reserve
28	Loan		106 Apple Street
29	Loan		Glendale Galleria
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)
30.01	Property		Holiday Inn Express Birch Run
30.02	Property		Holiday Inn Express Brighton
31	Loan		180 N. Main Street
32	Loan	56	Werner Apartments	Unfunded Obligations Reserve
33	Loan	57	2929 East Camelback
34	Loan	58	338 South Avenue 17
35	Loan		Eastgate Center
36	Loan		1211 Newell Avenue
37	Loan	59	Kingston Square	Gap Rent Reserve
38	Loan		StorWise Self Storage Yuma
39	Loan	60	South Shores Shopping Center
40	Loan		1941 Old Cuthbert Road	Unfunded Obligations Reserve
41	Loan	61	Forum at Gilbert Ranch
42	Loan	62	WestPark Industrial
43	Loan	63	North Loop Commons
44	Loan		208 East 95th Street	Building Violations Reserve
45	Loan	64	Via Del Mar
46	Loan		AAA Self Storage Greensboro
47	Loan		American Classic Self Storage
48	Loan		AAA Self Storage Eastchester
49	Loan		StorWise Self Storage Carson City

A-1-24

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Borrower Name	Delaware Statutory Trust?
1	Loan	8, 9, 10	SoCal Retail Portfolio	Iris19 LP; Azalea19 LP; Camellia19 LP; Magnolia19 LP; Carnation19 LP; Lilac19 LP; Lily19 LP; Dahlia19 LP; Marigold19 LP; Lavender19 LP; Primrose19 LP; Gardenia19 LP; Orchid19 LP; Daphne19 LP; Tulip19 LP	No
1.01	Property		The Springs
1.02	Property		Summerwood
1.03	Property		Food 4 Less – Target Center
1.04	Property		El Super Center
1.05	Property		Island Plaza
1.06	Property		Baldwin Park Promenade
1.07	Property		Lynwood Plaza
1.08	Property		El Cajon (CVS)
1.09	Property		Loma Vista
1.10	Property		MLK Medical
1.11	Property		Hawthorne Plaza
1.12	Property		Five Points Plaza
1.13	Property		Towne Center Square
1.14	Property		Camarillo
2	Loan		One and Olney Shopping Center	BLDG-ICS Olney, LLC and O&O Owner, LLC	No
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	Alameda Fields-1, LLC	No
4	Loan		Mediterranean Apartments	MED (DE), LLC	No
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	COE Bridgewater LLC	No
6	Loan	8, 16, 17, 18	Millennium Park Plaza	Millennium Park Plaza I LLC	No
7	Loan	8, 19, 20, 21	19100 Ridgewood	Maratonio Property LLC	No
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	Bushwick Realty Holdings LLC	No
8.01	Property		340 Evergreen Avenue
8.02	Property		871 Bushwick Avenue
8.03	Property		889 Bushwick Avenue
9	Loan	26	Dorel Laredo	Laredo Apartments I, LLC	No
10	Loan	27	Quebec Square at Stapleton	ALTO Quebec Square, LP	No
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	Williamsport Inn, LLC, Bartonsville Inn & Suites, LLC, Faxon Inn & Suites, LLC, Leesburg Inn & Suites, LLC, Leesburg Extended Suites, LLC, Kinderton Inn, LLC and Ocala Inn & Suites, LLC	No
11.01	Property		Hampton Inn Bartonsville
11.02	Property		Homewood Suites Leesburg
11.03	Property		Hampton Inn Leesburg
11.04	Property		Hampton Inn Faxon
11.05	Property		Homewood Suites Ocala
11.06	Property		Hampton Inn Williamsport
11.07	Property		Hampton Inn Bermuda Run
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	Urban Properties, LLC	No
12.01	Property		Washington Avenue Properties
12.02	Property	33	319 Saint Emanuel
12.03	Property		16210 Clay
13	Loan	34	Celebration Suites	T Old Town, LLC	No
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC	No
15	Loan	8, 31, 44	East Village Multifamily Portfolio	Village JV 129 First Avenue LLC, Village JV 143 First Avenue LLC, Village JV 165 Avenue A LLC, Village JV 191-193 Avenue A LLC, Village JV 201 East 2nd LLC, Village JV 211 Avenue A LLC, Village JV 435 East 12th LLC and Village JV 500 East 11th LLC	No
15.01	Property		165-167 Avenue A
15.02	Property		211 Avenue A
15.03	Property		201 East 2nd Street
15.04	Property		500 East 11th Street
15.05	Property		191-193 Avenue A
15.06	Property		143 First Avenue
15.07	Property		129 First Avenue
15.08	Property		435 East 12th Street
16	Loan		709 Science Drive	709 Science Property, LLC	No
17	Loan	45, 46	Hotel Clermont	Hotel Clermont, LLC	No

A-1-25

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Borrower Name	Delaware Statutory Trust?
18	Loan	47, 48	Tulsa Hotel Portfolio	Tulso, LLC and Tulht, LLC	No
18.01	Property		Hampton Inn and Suites Tulsa
18.02	Property		Home2 Suites by Hilton Tulsa
19	Loan		Sunrise Apartments	SF (DE), LLC	No
20	Loan		Bergen Grand	Bergen Ave Investments LLC	No
21	Loan		Lakeview Apartments	St Leonia, LLC and Puck Leonia, LLC	No
22	Loan	8	USAA Office Portfolio	JDM Legacy TX, LLC and JDM Crosstown FL, LLC	No
22.01	Property		Legacy Corporate Centre I & II
22.02	Property		Crosstown Center I
22.03	Property		Crosstown Center II
22.04	Property		Legacy Corporate Centre III
23	Loan	49	Hyatt House RDU Raleigh	Chhabra Properties 19 LLC	No
24	Loan		CubeSmart North Bergen	2425 North Bergen Self Storage, LLC	No
25	Loan	8, 31, 50, 51	American Metro Center	240 Princeton Urban Renewal, L.L.C.	No
26	Loan	52	Windgate Crossing	Windgate Crossing Delaware, LLC	No
27	Loan	53, 54	Bluebonnet Village	Bluebonnet Village, LLC	No
28	Loan		106 Apple Street	Apple Street Holdings LLC	No
29	Loan		Glendale Galleria	Glendale Galleria Center, LLC	No
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	Green Oak Lodging, Inc. and Birch Run Lodge One, Inc.	No
30.01	Property		Holiday Inn Express Birch Run
30.02	Property		Holiday Inn Express Brighton
31	Loan		180 N. Main Street	180 New City Realty LLC	No
32	Loan	56	Werner Apartments	The Werner LLC	No
33	Loan	57	2929 East Camelback	CP62929, LLC	No
34	Loan	58	338 South Avenue 17	338 South Avenue 16 LLC	No
35	Loan		Eastgate Center	East Gate Missoula Shopping Center, L.L.C.	No
36	Loan		1211 Newell Avenue	Silvio Uno, LLC	No
37	Loan	59	Kingston Square	Kingston Square Associates LLC	No
38	Loan		StorWise Self Storage Yuma	StorWise Yuma Arizona, LLC	No
39	Loan	60	South Shores Shopping Center	South Shores, LLC	No
40	Loan		1941 Old Cuthbert Road	HYK-Cherry Hill LLC	No
41	Loan	61	Forum at Gilbert Ranch	CC Fund 1 Williams Field, LLC	No
42	Loan	62	WestPark Industrial	AE Westpark LLC	No
43	Loan	63	North Loop Commons	Coral Loop Partners, LTD.	No
44	Loan		208 East 95th Street	208 E 95 Owners LLC	No
45	Loan	64	Via Del Mar	P1 of 30 VDM, LLC	No
46	Loan		AAA Self Storage Greensboro	AAA Storage Management #16, LLC	No
47	Loan		American Classic Self Storage	Centerville Storage, L.L.C.	No
48	Loan		AAA Self Storage Eastchester	AAA Storage Management #24, LLC	No
49	Loan		StorWise Self Storage Carson City	StorWise Carson City, LLC	No

A-1-26

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Carve-out Guarantor	Loan Purpose	Loan Amount (sources)	Principal’s New Cash Contribution (7)	Subordinate Debt	Other Sources	Total Sources	Loan Payoff
1	Loan	8, 9, 10	SoCal Retail Portfolio	Mark Gabay	Refinance	214,785,000	0	0	0	214,785,000	193,896,558
1.01	Property		The Springs
1.02	Property		Summerwood
1.03	Property		Food 4 Less – Target Center
1.04	Property		El Super Center
1.05	Property		Island Plaza
1.06	Property		Baldwin Park Promenade
1.07	Property		Lynwood Plaza
1.08	Property		El Cajon (CVS)
1.09	Property		Loma Vista
1.10	Property		MLK Medical
1.11	Property		Hawthorne Plaza
1.12	Property		Five Points Plaza
1.13	Property		Towne Center Square
1.14	Property		Camarillo
2	Loan		One and Olney Shopping Center	Daniel Massry, Isaac D. Massry and Mark E. Massry	Refinance	50,000,000	0	0	0	50,000,000	40,473,899
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	Roger Fields	Acquisition	49,850,000	24,286,830	0	0	74,136,830	0
4	Loan		Mediterranean Apartments	Kevin F. Jones, Louise A. Jones, Louise A. Jones as Trustee of the Thomas F. Jones Separate Property Trust	Refinance	37,500,000	0	0	0	37,500,000	22,631,904
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	Joseph J. Sitt	Acquisition	91,200,000	62,646,965	0	1,245,297	155,092,262	0
6	Loan	8, 16, 17, 18	Millennium Park Plaza	Donal P. Barry, Sr.	Refinance	210,000,000	609,705	0	0	210,609,705	206,691,937
7	Loan	8, 19, 20, 21	19100 Ridgewood	USRA Net Lease III Capital Corp.	Acquisition	140,000,000	58,553,293	0	0	198,553,293	0
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	Joseph Brunner and Toby Mandel	Refinance	130,000,000	0	0	0	130,000,000	111,462,375
8.01	Property		340 Evergreen Avenue
8.02	Property		871 Bushwick Avenue
8.03	Property		889 Bushwick Avenue
9	Loan	26	Dorel Laredo	Swapnil Agarwal	Acquisition	30,500,000	13,037,195	0	0	43,537,195	0
10	Loan	27	Quebec Square at Stapleton	ALTO Fund III Holding, LP	Acquisition	28,000,000	15,276,556	0	0	43,276,556	0
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	Daniel A. Klingerman	Refinance	68,000,000	0	0	0	68,000,000	64,004,660
11.01	Property		Hampton Inn Bartonsville
11.02	Property		Homewood Suites Leesburg
11.03	Property		Hampton Inn Leesburg
11.04	Property		Hampton Inn Faxon
11.05	Property		Homewood Suites Ocala
11.06	Property		Hampton Inn Williamsport
11.07	Property		Hampton Inn Bermuda Run
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	Vinod Kewalramani	Refinance	39,000,000	0	0	0	39,000,000	23,905,467
12.01	Property		Washington Avenue Properties
12.02	Property	33	319 Saint Emanuel
12.03	Property		16210 Clay
13	Loan	34	Celebration Suites	Tabani T Investments, LLC	Refinance	25,500,000	0	0	0	25,500,000	21,829,259
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	BPR Nimbus LLC	Refinance	760,000,000	0	215,000,000	0	975,000,000	627,284,452
15	Loan	8, 31, 44	East Village Multifamily Portfolio	Seryl Kushner	Refinance	85,500,000	0	0	0	85,500,000	79,096,419
15.01	Property		165-167 Avenue A
15.02	Property		211 Avenue A
15.03	Property		201 East 2nd Street
15.04	Property		500 East 11th Street
15.05	Property		191-193 Avenue A
15.06	Property		143 First Avenue
15.07	Property		129 First Avenue
15.08	Property		435 East 12th Street
16	Loan		709 Science Drive	Yaacov Brenenson, Fabien Elie Laskar, Menachem Eliyahu, Sholom Dov Ber Coleman and Shlomo Zalman Coleman	Refinance	22,350,000	0	0	0	22,350,000	18,773,125
17	Loan	45, 46	Hotel Clermont	Philip Welker and Ethan S. Orley	Refinance	22,000,000	0	0	0	22,000,000	15,583,550

A-1-27

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Carve-out Guarantor	Loan Purpose	Loan Amount (sources)	Principal’s New Cash Contribution (7)	Subordinate Debt	Other Sources	Total Sources	Loan Payoff
18	Loan	47, 48	Tulsa Hotel Portfolio	Aniketan H. Patel	Refinance	21,000,000	0	0	0	21,000,000	9,070,638
18.01	Property		Hampton Inn and Suites Tulsa
18.02	Property		Home2 Suites by Hilton Tulsa
19	Loan		Sunrise Apartments	Kevin F. Jones, Louise A. Jones and Louise A. Jones, as Trustee of the Thomas F. Jones Separate Property Trust	Refinance	19,800,000	0	0	0	19,800,000	13,479,665
20	Loan		Bergen Grand	Amir Ben-Yohanan, Abraham Gagin and Yuval Shram	Refinance	18,750,000	0	0	0	18,750,000	7,112,415
21	Loan		Lakeview Apartments	Seryl Kushner	Refinance	18,500,000	0	0	0	18,500,000	17,351,009
22	Loan	8	USAA Office Portfolio	JDM Real Estate Funds, LLC	Acquisition	242,400,000	132,983,640	0	0	375,383,640	0
22.01	Property		Legacy Corporate Centre I & II
22.02	Property		Crosstown Center I
22.03	Property		Crosstown Center II
22.04	Property		Legacy Corporate Centre III
23	Loan	49	Hyatt House RDU Raleigh	Gurbachan S. Chhabra	Refinance	15,000,000	0	0	0	15,000,000	11,062,283
24	Loan		CubeSmart North Bergen	SPT CRE Property Holdings 2015, LLC	Refinance	14,500,000	0	0	0	14,500,000	9,761,485
25	Loan	8, 31, 50, 51	American Metro Center	Avrohom Prager	Acquisition	33,200,000	0	0	0	33,200,000	0
26	Loan	52	Windgate Crossing	Charles A. Byxbee	Refinance	12,500,000	0	0	0	12,500,000	10,841,941
27	Loan	53, 54	Bluebonnet Village	Ted J. Duckworth, Breck R. Hines and John Michael Holtmann	Acquisition	11,720,000	3,708,986	0	1,075,000	16,503,986	0
28	Loan		106 Apple Street	Fishel Schlesinger	Refinance	11,500,000	0	0	0	11,500,000	10,558,792
29	Loan		Glendale Galleria	James Case	Acquisition	10,360,000	4,941,796	0	0	15,301,796	0
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	Malik Abdulnoor	Refinance	10,250,000	34,104	0	0	10,284,104	10,024,729
30.01	Property		Holiday Inn Express Birch Run
30.02	Property		Holiday Inn Express Brighton
31	Loan		180 N. Main Street	Dovie Sperlin	Refinance	10,200,000	0	0	0	10,200,000	8,002,009
32	Loan	56	Werner Apartments	Brandon Kamin and Mark Kamin	Refinance	10,110,000	0	0	0	10,110,000	7,759,212
33	Loan	57	2929 East Camelback	Cupertino Partners VI	Refinance	9,425,000	0	0	0	9,425,000	7,398,804
34	Loan	58	338 South Avenue 17	Daryoush Dayan	Refinance	9,000,000	0	0	0	9,000,000	7,908,112
35	Loan		Eastgate Center	E. Stanley Kroenke	Refinance	8,000,000	0	0	0	8,000,000	6,590,362
36	Loan		1211 Newell Avenue	John Lotz and Kimberly Lotz	Refinance	6,900,000	0	0	0	6,900,000	3,700,678
37	Loan	59	Kingston Square	Harry Tawil	Refinance	6,050,000	0	0	0	6,050,000	4,272,157
38	Loan		StorWise Self Storage Yuma	Chad Haggar and Scott Warner	Refinance	5,800,000	0	0	0	5,800,000	4,033,836
39	Loan	60	South Shores Shopping Center	Kamran Farhadi and Andrew Farhadi	Acquisition	5,740,000	2,232,739	0	0	7,972,739	0
40	Loan		1941 Old Cuthbert Road	Harold Kaufman	Recapitalization	5,000,000	0	0	0	5,000,000	0
41	Loan	61	Forum at Gilbert Ranch	Jeffrey D. Levine and Mark Schulman	Refinance	5,000,000	0	0	0	5,000,000	3,694,538
42	Loan	62	WestPark Industrial	Forrest Jinks and Mark Nelson	Acquisition	4,760,000	2,439,851	0	0	7,199,851	0
43	Loan	63	North Loop Commons	Randolph Wile	Refinance	4,450,000	0	0	0	4,450,000	2,587,229
44	Loan		208 East 95th Street	Barry J. Leon	Refinance	4,400,000	0	0	0	4,400,000	3,218,686
45	Loan	64	Via Del Mar	Herman Askew Jr. and Gabriela Carias-Green	Acquisition	4,405,000	2,272,894	0	0	6,677,894	0
46	Loan		AAA Self Storage Greensboro	Sean P. Jones	Refinance	4,100,000	0	0	0	4,100,000	2,674,273
47	Loan		American Classic Self Storage	James Arnhold and Deborah Cox Wood	Refinance	4,000,000	0	0	0	4,000,000	462,064
48	Loan		AAA Self Storage Eastchester	Sean P. Jones and Chad Hockaday	Refinance	3,600,000	76,579	0	0	3,676,579	3,554,586
49	Loan		StorWise Self Storage Carson City	Chad Haggar and Anna Volkoff	Refinance	2,200,000	0	0	0	2,200,000	1,344,348

A-1-28

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Purchase Price	Closing Costs	Reserves	Principal Equity Distribution	Other Uses	Total Uses	Lockbox	Cash Management
1	Loan	8, 9, 10	SoCal Retail Portfolio	0	1,326,506	4,410,494	15,151,443	0	214,785,000	Hard	Springing
1.01	Property		The Springs
1.02	Property		Summerwood
1.03	Property		Food 4 Less – Target Center
1.04	Property		El Super Center
1.05	Property		Island Plaza
1.06	Property		Baldwin Park Promenade
1.07	Property		Lynwood Plaza
1.08	Property		El Cajon (CVS)
1.09	Property		Loma Vista
1.10	Property		MLK Medical
1.11	Property		Hawthorne Plaza
1.12	Property		Five Points Plaza
1.13	Property		Towne Center Square
1.14	Property		Camarillo
2	Loan		One and Olney Shopping Center	0	666,829	49,959	8,809,313	0	50,000,000	Springing	Springing
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	70,500,000	665,697	2,971,133	0	0	74,136,830	Hard	Springing
4	Loan		Mediterranean Apartments	0	500,684	254,857	14,112,555	0	37,500,000	Springing	Springing
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	152,000,000	2,848,259	244,002	0	0	155,092,262	Hard	Springing
6	Loan	8, 16, 17, 18	Millennium Park Plaza	0	2,840,738	1,077,030	0	0	210,609,705	Soft (Residential) / Hard (Nonresidential)	Springing
7	Loan	8, 19, 20, 21	19100 Ridgewood	198,000,000	553,293	0	0	0	198,553,293	Hard	In Place
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	0	2,181,469	493,978	15,862,178	0	130,000,000	Springing	Springing
8.01	Property		340 Evergreen Avenue
8.02	Property		871 Bushwick Avenue
8.03	Property		889 Bushwick Avenue
9	Loan	26	Dorel Laredo	38,000,000	797,704	4,739,491	0	0	43,537,195	Soft	Springing
10	Loan	27	Quebec Square at Stapleton	42,250,000	280,817	745,740	0	0	43,276,556	Springing	Springing
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	0	1,492,463	431,329	2,071,548	0	68,000,000	Springing	Springing
11.01	Property		Hampton Inn Bartonsville
11.02	Property		Homewood Suites Leesburg
11.03	Property		Hampton Inn Leesburg
11.04	Property		Hampton Inn Faxon
11.05	Property		Homewood Suites Ocala
11.06	Property		Hampton Inn Williamsport
11.07	Property		Hampton Inn Bermuda Run
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	0	1,109,140	1,503,522	12,481,870	0	39,000,000	Hard	Springing
12.01	Property		Washington Avenue Properties
12.02	Property	33	319 Saint Emanuel
12.03	Property		16210 Clay
13	Loan	34	Celebration Suites	0	475,123	810,747	2,384,871	0	25,500,000	Hard	Springing
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	0	1,143,041	13,527,940	333,044,567	0	975,000,000	Hard	Springing
15	Loan	8, 31, 44	East Village Multifamily Portfolio	0	1,756,093	580,862	4,066,627	0	85,500,000	Soft (Residential) / Hard (Nonresidential)	Springing
15.01	Property		165-167 Avenue A
15.02	Property		211 Avenue A
15.03	Property		201 East 2nd Street
15.04	Property		500 East 11th Street
15.05	Property		191-193 Avenue A
15.06	Property		143 First Avenue
15.07	Property		129 First Avenue
15.08	Property		435 East 12th Street
16	Loan		709 Science Drive	0	340,071	287,563	2,949,242	0	22,350,000	Hard	In Place
17	Loan	45, 46	Hotel Clermont	0	769,337	47,671	5,599,442	0	22,000,000	Springing	Springing

A-1-29

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Purchase Price	Closing Costs	Reserves	Principal Equity Distribution	Other Uses	Total Uses	Lockbox	Cash Management
18	Loan	47, 48	Tulsa Hotel Portfolio	0	437,361	1,040,911	10,451,090	0	21,000,000	Hard	Springing
18.01	Property		Hampton Inn and Suites Tulsa
18.02	Property		Home2 Suites by Hilton Tulsa
19	Loan		Sunrise Apartments	0	322,709	85,716	5,911,910	0	19,800,000	Springing	Springing
20	Loan		Bergen Grand	0	490,794	41,124	11,105,667	0	18,750,000	Springing	Springing
21	Loan		Lakeview Apartments	0	322,513	24,486	801,992	0	18,500,000	Soft	Springing
22	Loan	8	USAA Office Portfolio	375,000,000	383,640	0	0	0	375,383,640	Hard	Springing
22.01	Property		Legacy Corporate Centre I & II
22.02	Property		Crosstown Center I
22.03	Property		Crosstown Center II
22.04	Property		Legacy Corporate Centre III
23	Loan	49	Hyatt House RDU Raleigh	0	187,116	140,229	3,610,372	0	15,000,000	Springing	Springing
24	Loan		CubeSmart North Bergen	0	228,140	11,083	4,499,292	0	14,500,000	None	None
25	Loan	8, 31, 50, 51	American Metro Center	13,500,000	699,572	0	19,000,429	0	33,200,000	Hard	Springing
26	Loan	52	Windgate Crossing	0	153,021	1,092,772	412,266	0	12,500,000	Springing	Springing
27	Loan	53, 54	Bluebonnet Village	15,300,000	403,899	800,088	0	0	16,503,986	Springing	Springing
28	Loan		106 Apple Street	0	346,607	507,051	87,549	0	11,500,000	Soft	Springing
29	Loan		Glendale Galleria	14,800,000	432,073	69,723	0	0	15,301,796	Springing	Springing
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	0	159,669	99,705	0	0	10,284,104	Springing	Springing
30.01	Property		Holiday Inn Express Birch Run
30.02	Property		Holiday Inn Express Brighton
31	Loan		180 N. Main Street	0	205,498	0	1,992,493	0	10,200,000	Hard	Springing
32	Loan	56	Werner Apartments	0	197,512	128,605	2,024,671	0	10,110,000	Soft	Springing
33	Loan	57	2929 East Camelback	0	119,690	324,347	1,582,158	0	9,425,000	Springing	Springing
34	Loan	58	338 South Avenue 17	0	146,045	183,628	762,215	0	9,000,000	Hard	Springing
35	Loan		Eastgate Center	0	120,606	0	1,289,032	0	8,000,000	Springing	Springing
36	Loan		1211 Newell Avenue	0	190,663	86,731	2,921,929	0	6,900,000	Springing	Springing
37	Loan	59	Kingston Square	0	314,121	540,338	923,385	0	6,050,000	Hard	Springing
38	Loan		StorWise Self Storage Yuma	0	133,336	35,290	1,597,537	0	5,800,000	Springing	Springing
39	Loan	60	South Shores Shopping Center	7,650,000	147,408	175,331	0	0	7,972,739	Springing	Springing
40	Loan		1941 Old Cuthbert Road	0	214,380	123,270	4,662,349	0	5,000,000	Hard	Springing
41	Loan	61	Forum at Gilbert Ranch	0	84,418	80,116	1,140,929	0	5,000,000	Springing	Springing
42	Loan	62	WestPark Industrial	6,545,000	487,805	167,046	0	0	7,199,851	Soft	Springing
43	Loan	63	North Loop Commons	0	139,801	91,864	1,631,106	0	4,450,000	Soft	Springing
44	Loan		208 East 95th Street	0	194,863	321,172	665,278	0	4,400,000	Soft	Springing
45	Loan	64	Via Del Mar	6,033,719	173,817	470,359	0	0	6,677,894	Springing	Springing
46	Loan		AAA Self Storage Greensboro	0	114,934	3,398	1,307,395	0	4,100,000	None	None
47	Loan		American Classic Self Storage	0	99,652	24,067	3,414,218	0	4,000,000	None	None
48	Loan		AAA Self Storage Eastchester	0	115,808	6,186	0	0	3,676,579	None	None
49	Loan		StorWise Self Storage Carson City	0	110,421	4,945	740,287	0	2,200,000	Springing	Springing

A-1-30

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Cash Management Triggers	Ground Lease Y/N	Ground Lease Expiration Date
1	Loan	8, 9, 10	SoCal Retail Portfolio	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x
1.01	Property		The Springs		No
1.02	Property		Summerwood		No
1.03	Property		Food 4 Less – Target Center		No
1.04	Property		El Super Center		No
1.05	Property		Island Plaza		No
1.06	Property		Baldwin Park Promenade		No
1.07	Property		Lynwood Plaza		No
1.08	Property		El Cajon (CVS)		No
1.09	Property		Loma Vista		No
1.10	Property		MLK Medical		No
1.11	Property		Hawthorne Plaza		No
1.12	Property		Five Points Plaza		No
1.13	Property		Towne Center Square		No
1.14	Property		Camarillo		No
2	Loan		One and Olney Shopping Center	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.25%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event, (v) the occurrence of a New Mezzanine Loan Event of Default	No
3	Loan	11, 12	1950-2000 Alameda de las Pulgas	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Lease Sweep Period	No
4	Loan		Mediterranean Apartments	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x	No
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0%	No
6	Loan	8, 16, 17, 18	Millennium Park Plaza	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.0%	No
7	Loan	8, 19, 20, 21	19100 Ridgewood	(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) the occurrence of an Event of Default under the Marathon Lease, (iv) bankruptcy action of Marathon Guarantor or Marathon Tenant, (v) the occurrence of a Tenant Vacancy Period, (vi) commencing on December 1, 2027 if (x) Marathon Tenant has not delivered written notice to exercise its renewal option under the Marathon Lease prior to such date and (y) the Marathon Lease is not otherwise extended as of such date to at least May 31, 2034	No
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
8.01	Property		340 Evergreen Avenue		No
8.02	Property		871 Bushwick Avenue		No
8.03	Property		889 Bushwick Avenue		No
9	Loan	26	Dorel Laredo	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) commencing on the Payment Date in October 2024 the Debt Yield is less than 8.5%, (iv) commencing from the Payment Date in October 2027 the Debt Yield is less than 8.75%	No
10	Loan	27	Quebec Square at Stapleton	(i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.30x or (b) DSCR is less than 1.85x upon a Multiple Shadow Anchor DSCR Cure Event, (iii) bankruptcy action of Borrower or Manager, (iv) the occurrence of a Critical Tenant Shadow Anchor Trigger Event (but not a Multiple Shadow Anchor Trigger Event), (v) the occurrence of a Multiple Shadow Anchor Trigger Event	No
11	Loan	8, 23, 28,29, 30	Hilton Portfolio	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) any franchise agreement terminates or expires, (iv) the franchise agreements for both Homewood Suites Leesburg and Homewood Suites Ocala have not been extended/renewed by the date that is 12 months prior to each respective franchise agreement expiration date, which extensions/renewals must provide for extended expiration dates of no earlier than 5 years beyond the maturity date of the Loan
11.01	Property		Hampton Inn Bartonsville		No
11.02	Property		Homewood Suites Leesburg		No
11.03	Property		Hampton Inn Leesburg		No
11.04	Property		Hampton Inn Faxon		No
11.05	Property		Homewood Suites Ocala		No
11.06	Property		Hampton Inn Williamsport		No
11.07	Property		Hampton Inn Bermuda Run		No
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) the commencement of a Lease Sweep Period
12.01	Property		Washington Avenue Properties		No
12.02	Property	33	319 Saint Emanuel		No
12.03	Property		16210 Clay		No
13	Loan	34	Celebration Suites	(i) the occurrence of an Event of Default, (ii) DSCR is less than 2.90x	No
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5%	Yes	Various
15	Loan	8, 31, 44	East Village Multifamily Portfolio	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x
15.01	Property		165-167 Avenue A		No
15.02	Property		211 Avenue A		No
15.03	Property		201 East 2nd Street		No
15.04	Property		500 East 11th Street		No
15.05	Property		191-193 Avenue A		No
15.06	Property		143 First Avenue		No
15.07	Property		129 First Avenue		No
15.08	Property		435 East 12th Street		No
16	Loan		709 Science Drive	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the commencement of a Lease Sweep Period	No
17	Loan	45, 46	Hotel Clermont	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Franchise Trigger Event, (iv) the borrower fails to timely make the additional deposit of amounts owed to Investor Member, (v) a PIP for the Property is required by the Franchisor or any replacement thereof and Borrower has not otherwise timely deposited PIP Deposit Amount with Lender	No

A-1-31

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Cash Management Triggers	Ground Lease Y/N	Ground Lease Expiration Date
18	Loan	47, 48	Tulsa Hotel Portfolio	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the date that is 30 months prior to the expiration of the franchise agreement unless Borrower has satisfied the New License Conditions, (iv) loss, termination, cancellation or expiration of the Franchise Agreement, (v) the borrower fails to deposit any required PIP Deposit Amount in a timely manner
18.01	Property		Hampton Inn and Suites Tulsa		No
18.02	Property		Home2 Suites by Hilton Tulsa		No
19	Loan		Sunrise Apartments	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x	No
20	Loan		Bergen Grand	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.0%, (iv) Occupancy is less than 85%	No
21	Loan		Lakeview Apartments	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) commencing from and after the 83rd payment date the Debt Yield is less than 8.0%	No
22	Loan	8	USAA Office Portfolio	(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) the occurrence of a Lease Sweep Period
22.01	Property		Legacy Corporate Centre I & II		No
22.02	Property		Crosstown Center I		No
22.03	Property		Crosstown Center II		No
22.04	Property		Legacy Corporate Centre III		No
23	Loan	49	Hyatt House RDU Raleigh	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Trigger Event, (iv) the borrower fails to deposit any required PIP Deposit Amount in a timely manner	No
24	Loan		CubeSmart North Bergen	NAP	No
25	Loan	8, 31, 50, 51	American Metro Center	(i) the occurrence of an Event of Default, (ii) the NOI to Master Lease Rent Ratio is less than 1.75x	No
26	Loan	52	Windgate Crossing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) the occurrence of a Major Tenant Trigger Event	No
27	Loan	53, 54	Bluebonnet Village	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Event	No
28	Loan		106 Apple Street	(i) the occurrence of an Event of Default, (ii) DSCR is less than 2.00x, (iii) Debt Yield is less than 10.0%, (iv) Occupancy is less than 80%, (v) the commencement of a Lease Sweep Period	No
29	Loan		Glendale Galleria	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Lease Sweep Period, (iv) Occupancy is less than 75%	No
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Birch Run Franchise Trigger Event, (iv) any franchise agreement terminates or expires
30.01	Property		Holiday Inn Express Birch Run		No
30.02	Property		Holiday Inn Express Brighton		No
31	Loan		180 N. Main Street	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Lease Sweep Period	No
32	Loan	56	Werner Apartments	(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 Zeus Housing Trigger Event	No
33	Loan	57	2929 East Camelback	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement	No
34	Loan	58	338 South Avenue 17	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the commencement of a Lease Sweep Period	No
35	Loan		Eastgate Center	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, and if the borrower has not entered into and delivered a copy to lender of the master lease, (iii) bankruptcy action of guarantor or manager, (iv) the occurrence of a Critical Tenant Trigger Event	No
36	Loan		1211 Newell Avenue	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a 2024 Rollover Sweep Event Trigger	No
37	Loan	59	Kingston Square	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 9.0% (iv) the commencement of a Lease Sweep Period, (v) Occupancy is less than 80%	No
38	Loan		StorWise Self Storage Yuma	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x	No
39	Loan	60	South Shores Shopping Center	(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement	No
40	Loan		1941 Old Cuthbert Road	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Lease Sweep Period, or (v) if, as of November 15, 2019 or any Calculation Date thereafter, Occupancy is less than 80%	No
41	Loan	61	Forum at Gilbert Ranch	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x	No
42	Loan	62	WestPark Industrial	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 8.0% (iv) the commencement of a Lease Sweep Period, (v) Occupancy is less than 75%	No
43	Loan	63	North Loop Commons	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) the commencement of a Lease Sweep Period	No
44	Loan		208 East 95th Street	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.0%, (iv) Occupancy is less than 80%	No
45	Loan	64	Via Del Mar	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x	No
46	Loan		AAA Self Storage Greensboro	NAP	No
47	Loan		American Classic Self Storage	NAP	No
48	Loan		AAA Self Storage Eastchester	NAP	No
49	Loan		StorWise Self Storage Carson City	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x	No

A-1-32

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	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	Franchise Agreement Expiration	Control Number
1	Loan	8, 9, 10	SoCal Retail Portfolio		164,785,000				Yes	NAP	1
1.01	Property		The Springs						Yes	NAP	1.01
1.02	Property		Summerwood						Yes	NAP	1.02
1.03	Property		Food 4 Less – Target Center						Yes	NAP	1.03
1.04	Property		El Super Center						Yes	NAP	1.04
1.05	Property		Island Plaza						Yes	NAP	1.05
1.06	Property		Baldwin Park Promenade						Yes	NAP	1.06
1.07	Property		Lynwood Plaza						Yes	NAP	1.07
1.08	Property		El Cajon (CVS)						Yes	NAP	1.08
1.09	Property		Loma Vista						Yes	NAP	1.09
1.10	Property		MLK Medical						Yes	NAP	1.10
1.11	Property		Hawthorne Plaza						Yes	NAP	1.11
1.12	Property		Five Points Plaza						Yes	NAP	1.12
1.13	Property		Towne Center Square						Yes	NAP	1.13
1.14	Property		Camarillo						Yes	NAP	1.14
2	Loan		One and Olney Shopping Center						Yes	NAP	2
3	Loan	11, 12	1950-2000 Alameda de las Pulgas						Yes	NAP	3
4	Loan		Mediterranean Apartments						Yes	NAP	4
5	Loan	8, 13, 14, 15	New Jersey Center of Excellence		54,720,000				Yes	NAP	5
6	Loan	8, 16, 17, 18	Millennium Park Plaza		175,000,000				Yes	NAP	6
7	Loan	8, 19, 20, 21	19100 Ridgewood		105,000,000				Yes	NAP	7
8	Loan	8, 22, 23, 24, 25	Bushwick Avenue Portfolio		95,000,000				Yes	NAP	8
8.01	Property		340 Evergreen Avenue						Yes	NAP	8.01
8.02	Property		871 Bushwick Avenue						Yes	NAP	8.02
8.03	Property		889 Bushwick Avenue						Yes	NAP	8.03
9	Loan	26	Dorel Laredo						Yes	NAP	9
10	Loan	27	Quebec Square at Stapleton						Yes	NAP	10
11	Loan	8, 23, 28,29, 30	Hilton Portfolio		42,000,000				Yes	Various	11
11.01	Property		Hampton Inn Bartonsville						Yes	7/31/2035	11.01
11.02	Property		Homewood Suites Leesburg						Yes	1/31/2028	11.02
11.03	Property		Hampton Inn Leesburg						Yes	5/18/2022	11.03
11.04	Property		Hampton Inn Faxon						Yes	5/31/2033	11.04
11.05	Property		Homewood Suites Ocala						Yes	4/20/2028	11.05
11.06	Property		Hampton Inn Williamsport						Yes	9/30/2032	11.06
11.07	Property		Hampton Inn Bermuda Run						Yes	8/31/2030	11.07
12	Loan	8, 22, 31, 32	Washington Avenue Portfolio		13,000,000				Yes	NAP	12
12.01	Property		Washington Avenue Properties						Yes	NAP	12.01
12.02	Property	33	319 Saint Emanuel						Yes	NAP	12.02
12.03	Property		16210 Clay						Yes	NAP	12.03
13	Loan	34	Celebration Suites						Yes	NAP	13
14	Loan	8, 35, 36, 37, 38, 39, 40, 41, 42, 43	Grand Canal Shoppes	600,002	735,000,000	215,000,000	6.25000%		Yes	NAP	14
15	Loan	8, 31, 44	East Village Multifamily Portfolio		60,500,000				Yes	NAP	15
15.01	Property		165-167 Avenue A						Yes	NAP	15.01
15.02	Property		211 Avenue A						Yes	NAP	15.02
15.03	Property		201 East 2nd Street						Yes	NAP	15.03
15.04	Property		500 East 11th Street						Yes	NAP	15.04
15.05	Property		191-193 Avenue A						Yes	NAP	15.05
15.06	Property		143 First Avenue						Yes	NAP	15.06
15.07	Property		129 First Avenue						Yes	NAP	15.07
15.08	Property		435 East 12th Street						Yes	NAP	15.08
16	Loan		709 Science Drive						Yes	NAP	16
17	Loan	45, 46	Hotel Clermont						Yes	NAP	17

A-1-33

GSMS 2019-GSA1 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	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	Franchise Agreement Expiration	Control Number
18	Loan	47, 48	Tulsa Hotel Portfolio						Yes	Various	18
18.01	Property		Hampton Inn and Suites Tulsa						Yes	6/30/2029	18.01
18.02	Property		Home2 Suites by Hilton Tulsa						Yes	11/30/2035	18.02
19	Loan		Sunrise Apartments						Yes	NAP	19
20	Loan		Bergen Grand						Yes	NAP	20
21	Loan		Lakeview Apartments						Yes	NAP	21
22	Loan	8	USAA Office Portfolio		227,400,000				Yes	NAP	22
22.01	Property		Legacy Corporate Centre I & II						Yes	NAP	22.01
22.02	Property		Crosstown Center I						Yes	NAP	22.02
22.03	Property		Crosstown Center II						Yes	NAP	22.03
22.04	Property		Legacy Corporate Centre III						Yes	NAP	22.04
23	Loan	49	Hyatt House RDU Raleigh						Yes	12/22/2037	23
24	Loan		CubeSmart North Bergen						Yes	NAP	24
25	Loan	8, 31, 50, 51	American Metro Center		20,000,000				Yes	NAP	25
26	Loan	52	Windgate Crossing						Yes	NAP	26
27	Loan	53, 54	Bluebonnet Village						Yes	NAP	27
28	Loan		106 Apple Street						Yes	NAP	28
29	Loan		Glendale Galleria						Yes	NAP	29
30	Loan	55	Holiday Inn Express Portfolio (Birch Run and Brighton, MI)						Yes	Various	30
30.01	Property		Holiday Inn Express Birch Run						Yes	5/23/2027	30.01
30.02	Property		Holiday Inn Express Brighton						Yes	4/28/2037	30.02
31	Loan		180 N. Main Street						Yes	NAP	31
32	Loan	56	Werner Apartments						Yes	NAP	32
33	Loan	57	2929 East Camelback						Yes	NAP	33
34	Loan	58	338 South Avenue 17						Yes	NAP	34
35	Loan		Eastgate Center						Yes	NAP	35
36	Loan		1211 Newell Avenue						Yes	NAP	36
37	Loan	59	Kingston Square						Yes	NAP	37
38	Loan		StorWise Self Storage Yuma						Yes	NAP	38
39	Loan	60	South Shores Shopping Center						Yes	NAP	39
40	Loan		1941 Old Cuthbert Road						Yes	NAP	40
41	Loan	61	Forum at Gilbert Ranch						Yes	NAP	41
42	Loan	62	WestPark Industrial						Yes	NAP	42
43	Loan	63	North Loop Commons						Yes	NAP	43
44	Loan		208 East 95th Street						Yes	NAP	44
45	Loan	64	Via Del Mar						Yes	NAP	45
46	Loan		AAA Self Storage Greensboro						Yes	NAP	46
47	Loan		American Classic Self Storage						Yes	NAP	47
48	Loan		AAA Self Storage Eastchester						Yes	NAP	48
49	Loan		StorWise Self Storage Carson City						Yes	NAP	49

A-1-34

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 or Anticipated Repayment 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 part of a whole loan structure. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, but exclude any related Subordinate Companion Loans.

(9)

The Replacement Reserve Cap excludes the upfront deposit.

(10)

The Mortgaged Properties consist of 1,481,231 SF across 14 properties and are comprised of 1,448,731 SF (97.8% of net rentable area) of retail space, and one office property comprising 32,500 SF, of which 5,000 SF is retail (2.2% of net rentable area). Income from retail space is approximately 96.9% of underwritten gross potential income and income from office space is approximately 3.1% of underwritten gross potential income. Occupancy as of March 1, 2019 is 99.0% for the retail space and 100.0% for the office space.

(11)

Beginning on the payment date occurring in December 2021, and on each payment date thereafter, an amount equal to $16,611.40; provided, however, in the event that the San Mateo County lease is renewed in the eighth year of the term of the 1950-2000 Alameda de las Pulgas Mortgage Loan, for a lease term of at least five additional years and at a rental amount at least equal to the rental amount then in effect at the time of such renewal, the monthly payment amount will be thereafter reduced to $8,333.50.

(12)

On the Due Date occurring in December 2021, and on each Due Date thereafter, if and to the extent the amount contained in the TI/LC reserve account is less than $2,500,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $16,611.40; provided, however, in the event that the San Mateo County lease is renewed in the eighth year of the term of the 1950-2000 Alameda de las Pulgas Mortgage Loan, for a lease term of at least five additional years and at a rental amount at least equal to the rental amount then in effect at the time of such renewal, the monthly payment amount will be thereafter reduced to $8,333.50.

(13)

The New Jersey Center of Excellence Whole Loan was co-originated by Citi Real Estate Funding Inc. and Argentic Real Estate Finance LLC.

(14)

The Largest Tenant, Ashland Inc., has 152,000 SF of space expiring on April 30, 2030 and 46,000 SF of space expiring on December 31, 2026. Ashland Inc. has two 5-year renewal options for Building N with 9 months’ notice required and one 3-year and 4 month renewal option for Building M with 9 months’ notice required. In addition, Ashland Inc. has no early termination options.

(15)

The Third Largest Tenant, Kashiv, currently subleases 142,780 SF directly from Amneal, through September 2025, located in Building J at the Mortgaged Property. Kashiv currently pays rent of $14.75 per SF triple net, which increases to $16.00 per SF triple net on April 1, 2021 through the remainder of the lease term.

(16)

The lockout period will be at least 27 payment dates beginning with and including the First Due Date in September 2019. For the purpose of this prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2019-GSA1 securitization closing date in November 2019. The actual lockout period may be longer.

A-1-35

(17)

The Mortgaged Property is a 38-story, multifamily, office and retail tower located in Chicago, Illinois. The components of the Mortgaged Property are divided as follows: multifamily (557 units), office (85,017 SF) and retail (18,450 SF).

(18)

The Largest Tenant, CenturyLink, Inc., has (i) 9,128 SF expiring on September 30, 2023 and (ii) 430 SF expiring on July 31, 2023.

(19)

On each Due Date beginning with the First Due Date until the Marathon Petroleum lease is renewed with an expiration date on or after September 6, 2034 (the “Non-Renewal Period”), the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to (a) $1.75 times the SF of Building I and Building II (618,017 SF in the aggregate) divided by (b) 12. As of the Cut-off Date, the Ongoing TI/LC Reserve amount is $90,127.48.

(20)

During the Non-Renewal Period, the TI/LC Cap will be equal to $17.50 times the SF of Building I and Building II (618,017 SF in the aggregate). As of the Cut-off Date, the TI/LC Cap is $10,815,297.50.

(21)

The sole tenant, Marathon Petroleum, subleases 147,295 SF to EOG Resources, Inc. at an underwritten base rent of $30.00 per SF expiring in January 2026. Marathon Petroleum has also vacated approximately 84,000 SF over floors 10-12 and is in negotiations with the borrower sponsor to return such space in exchange for Marathon Petroleum extending their lease at the Mortgaged Property. Marathon Petroleum continues to pay rent on the vacated portion. We cannot assure you that this tenant will continue to pay rent as anticipated or at all.

(22)

Allocated Cut-off Date Loan Amounts are allocated to the Mortgaged Properties based upon appraised values.

(23)

The lockout period will be at least 26 payment dates beginning with and including the First Due Date in October 2019. For the purposes of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2019-GSA1 securitization closing date in November 2019. The actual lockout period may be longer.

(24)

The Bushwick Avenue Portfolio Mortgaged Properties are comprised of two multifamily properties and one mixed-use building. The 871 Bushwick Avenue Mortgaged Property is comprised of 140,510 SF. The 340 Evergreen Avenue Mortgaged Property is comprised of 157,037 SF or 168 units. The 889 Bushwick Avenue Mortgaged Property is comprised of 49,656 SF or 54 units.

(25)

The 871 Bushwick Avenue Mortgaged Property is subject to a ground lease with Metro International Church, Inc. (the “871 Bushwick Ground Lease”). The 871 Bushwick Ground Lease is dated as of and commenced on July 1, 2019. The expiration date of the 871 Bushwick Ground Lease is June 30, 2049, with no renewal options. In the event that Metro International Church, Inc. files a declaration for a leasehold condominium (the “Declaration”) within the first year of the 871 Bushwick Ground Lease, the expiration date of the 871 Bushwick Ground Lease will be extended to the date that is 30 years from the filing of the Declaration. Metro International Church, Inc. is required to deliver notice of the filing of the Declaration to the landlord simultaneously with the recording of the Declaration. Annual ground rent is equal to $3.6 million, which escalates by 2.5% over the prior year each year during the term of the 871 Bushwick Ground Lease, except in year 15, when the ground rent increases by 10% over the prior year.

(26)

With respect to the Dorel Laredo Mortgage Loan, the related borrower deposited $2,000,000 into an earnout reserve at origination. The Mortgage Loan documents provide that the lender will be required to apply the funds in such reserve to prepay a portion of the Mortgage Loan, and the borrower will be required to pay the yield maintenance premium applicable thereto, in the event that by October 6, 2021, the following performance standard has not been achieved: (i) no event of default or cash management period under the Mortgage Loan documents has occurred and is continuing; and (ii) the debt yield is at least 8.00%. The Debt Yield on Underwritten Net Operating Income, Cut-off Date LTV Ratio and LTV Ratio at Maturity without netting the earnout reserve are 8.3%, 74.6% and 74.6%, respectively.

(27)

On each Due Date, if and to the extent the net operating income is less than 90% of the Rollover Reserve NOI, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $12,976. “Rollover Reserve NOI” means 90% of the closing date NOI, which was $3,262,163 at Mortgage Loan origination; provided, to the extent any release parcel is released as described in the Mortgage Loan documents, the closing date NOI will be reduced by the allocable portion of the closing date NOI attributable to the applicable release parcel as set forth in the Mortgage Loan documents.

(28)

The Appraised Value represents a 5.8% premium to the aggregate “as-is” appraised value of the individual Mortgaged Properties. The Cut-off Date LTV Ratio and LTV Ratio at Maturity for the Hilton Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Hilton Portfolio Mortgaged Properties was $104,000,000 as of June 1, 2019. The Cut-off Date LTV Ratio and LTV Ratio at Maturity calculated using the aggregate “as-is” appraised values are 65.4% and 54.0%, respectively.

(29)

On each Due Date, the related borrower is required to deposit into an FF&E reserve account an amount equal to (i) one-twelfth of 4% of gross income for the prior calendar year for the first 33 months of the Hilton Portfolio Whole Loan term and (ii) one-twelfth of 5% of gross income for the prior calendar year thereafter.

A-1-36

(30)

A PIP reserve for potential PIP items is required by the applicable franchisor in connection with the renewal or replacement of the franchise agreement relating to the Hampton Inn Leesburg Mortgaged Property (the “Hampton Inn Leesburg PIP”). The borrowers are required to make monthly deposits in the amount of $77,800 per month beginning with the payment date in October 2019 and continuing through and including the payment date in June 2022 of the Hilton Portfolio Whole Loan term, subject to a $2,500,000 cap. Funds on deposit in the PIP reserve will be available to pay the costs associated with the Hampton Inn Leesburg PIP. Upon the completion of the Hampton Inn Leesburg PIP and payment in full of the costs related thereto, any funds remaining in this PIP reserve will be transferred to the FF&E reserve. In lieu of making the monthly PIP reserve payments, the borrowers will have the option of posting cash or multiple letters of credit in accordance with the following schedule: (i) $1,000,000 on the day of the closing of the Hilton Portfolio Whole Loan; (ii) $1,000,000 on or before the Hilton Portfolio Whole Loan payment date in September 2020 of the Hilton Portfolio Whole Loan term; and (iii) $500,000 on or before the Hilton Portfolio Whole Loan payment date in September 2021 of the Hilton Portfolio Whole Loan term. The borrowers posted a $1,000,000 letter of credit at origination of the Hilton Portfolio Whole Loan.

(31)

The lockout period will be at least 25 payment dates beginning with and including the First Due Date in November 2019. For the purpose of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2019-GSA1 securitization closing date in November 2019. The actual lockout period may be longer.

(32)

The Mortgaged Property is comprised of 69,885 SF of industrial space (55.9% of net rentable area), 41,562 SF (33.2% of net rentable area) of retail space, and 13,577 SF (10.9% of net rentable area) of office space. Income from industrial space is approximately 26.0% of underwritten gross potential income, income from retail space is approximately 62.6% of underwritten gross potential income, and income from office space is approximately 11.4% of underwritten gross potential income. Occupancy as of September 18, 2019 is 100.0% for the retail space and office space, and Occupancy as of October 1, 2019 is 100.0% for the industrial space.

(33)

The Washington Avenue Portfolio - 319 Saint Emanuel Mortgaged Property was owner-occupied without a lease in prior years. As such, year 2016 and 2017 cash flows do not include any income or expenses related to the Washington Avenue Portfolio - 319 Saint Emanuel Mortgaged Property. Year 2018 and TTM 7/31/2019 cash flows for the Washington Avenue Portfolio - 319 Saint Emanuel Mortgaged Property include only $62,930 and $57,585 of parking income, respectively, and $286,879 and $273,866 of expenses, respectively.

(34)

Within 45 days after the end of the fiscal quarter ending in December 2020 and for each fiscal quarter thereafter, the borrower is required to satisfy the following: (i) deliver satisfactory evidence to the lender that no less than 5% of quarterly gross revenue (“Quarterly FF&E Amount”) has been paid on average by borrower during each fiscal quarter since the origination of the Mortgage Loan (commencing with the fiscal quarter ending in December 2020) and applied to approved capital/FF&E expenses at the Mortgaged Property and (ii) to the extent the borrower has not satisfied item (i), the borrower is required to deposit with the lender, to be held in the capital/FF&E reserve subaccount, an amount equal to the difference between the cumulative sum of the Quarterly FF&E Amount for each fiscal quarter that has elapsed since the origination of the Mortgage Loan (commencing with the fiscal quarter ending in December 2020) minus the actual amount of approved capital/FF&E expenses which have been incurred by the borrower during such period. To the extent the borrower fails to satisfy item (i) or (ii) within the time period specified in the Mortgage Loan documents, the borrower is required thereafter to pay to the lender, on each payment date, an amount equal to one-twelfth of 5.0% of the annual gross revenue (based on the prior year).

(35)

The lockout period will be at least 28 payment dates beginning with and including the First Due Date in August 2019. For the purpose of this prospectus, the assumed lockout period of 28 payment dates is based on the expected GSMS 2019-GSA1 securitization closing date in November 2019. The actual lockout period may be longer.

(36)

The Grand Canal Shoppes Whole Loan was co-originated by Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA.

(37)

Units, Rooms, Sq Ft excludes the 84,743 SF space currently leased to Barneys New York (the “Barneys Parcel”). The Barneys Parcel is included in the collateral; however, the borrowers have the right to obtain a free release with respect to the Barneys Parcel. As such, no value or rental income has been attributed to the Barneys Parcel.

(38)

The Largest Tenant, Venetian Casino Resort, has (i) 38,920 SF expiring on May 31, 2029, (ii) 34,088 SF expiring on July 31, 2025, (iii) 8,096 SF expiring on September 30, 2033 and (iv) 1 SF expiring on December 31, 2019.

(39)

The Second Largest Tenant, TAO, has (i) 39,553 SF expiring on January 31, 2025, (ii) 8,800 SF expiring on May 31, 2029 and (iii) 1,088 SF expiring on January 31, 2020.

(40)

The Third Largest Tenant, Madame Tussauds Las Vegas, has (i) 28,000 SF expiring on July 31, 2024 and (ii) 235 SF expiring on December 31, 2019.

(41)

The Fourth Largest Tenant, Regis Galerie, has (i) 15,039 SF expiring on May 31, 2025, (ii) 4,654 SF expiring on February 29, 2020 and (iii) 8,406 SF expiring on December 31, 2020.

A-1-37

(42)

The Appraised Value represents the “as-is” appraised value of $1,640,000,000 for the Mortgaged Property as of April 3, 2019, which excludes the Barneys Parcel that is subject to a free release under the Mortgage Loan documents. The “as-is” appraised value of the Mortgaged Property, including the Barneys Parcel, as of April 3, 2019 is $1,680,000,000, and results in a Cut-off Date LTV Ratio and LTV Ratio at Maturity of 45.2%.

(43)

The borrowers are tenants under two ground leases and an air rights lease at the Mortgaged Property. One ground lease is for the retail and restaurant space on the casino level of the Venetian Hotel and Casino and expires on May 14, 2093 with no extension options. The other ground lease is for the retail and restaurant space on the casino level of The Palazzo and expires on February 28, 2097 with no extension options. The annual rent under each ground lease is $1 and the borrowers have the option to purchase the applicable premises for $1 on their respective expiration dates.

The air rights above the space leased to Walgreens Co. and used as a Walgreen’s store are leased by a third party to the borrowers. The air rights lease expires on February 28, 2064 and has one 40-year extension option. The annual ground rent under the air rights lease was initially $600,000. Such rent is subject to annual increases in an amount equal to the percentage increase in the consumer price index during the corresponding period, subject to a cap of 2.0%. The underwritten ground rent expense is $133,475. The borrowers sublease a portion of the air rights to The Venetian Casino Resort, LLC who pays 80.68% of the rent payable under the air rights lease, with the borrowers responsible for the remaining 19.32%.

(44)

The Mortgaged Properties consist of 110,930 SF and are comprised of 93,000 SF (83.8% of net rentable area) of multifamily space across 144 units and 17,930 SF (16.2% of net rentable area) of retail space. Income from multifamily space is approximately 67.9% of underwritten gross potential rent, and income from retail space is approximately 32.1% of underwritten gross potential rent. Occupancy as of August 13, 2019 is 99.3% based on units for the residential space and 100.0% for the commercial space.

(45)

The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to one-twelfth of the greater of (i) four percent of total gross revenues of the Mortgaged Property (based on the prior year), or (ii) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E (initially $27,574.73).

(46)

The borrower will pay to the lender, on each Due Date, an amount equal to the greater of one-twelfth of (i)(a) for the Due Dates from December, 2019 through November, 2022, three percent times the annual rents of the Mortgaged Property for the previous twelve month period as determined on the anniversary of October 31 (initially $27,574.73 per month) and, (b) commencing December 6, 2022 and for each remaining Due Date thereafter during the Mortgage Loan term, four percent times the annual rents of the Mortgaged Property for the previous twelve month period as determined on the anniversary of October 31, for the replacement of FF&E, or (ii) the amount, if any, required to be reserved under the franchise agreement for FF&E.

(47)

(48)

The borrower will pay to the lender, on each Due Date, one-twelfth of the greater of (i) (a) four percent of total gross revenues of the Mortgaged Property (based on the prior year) from the origination date through and including November 5, 2021, (b) four and one-half percent of total gross revenues of the Mortgaged Property (based on the prior year) from November 6, 2021 through and including November 5, 2023, and (c) five percent of total gross revenues of the Mortgaged Property (based on the prior year) from November 6, 2023 through and including the maturity date or (ii) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E.

(49)

The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to the greater of (i) one-twelfth of four percent times the annual rents of the Mortgaged Property for the previous twelve month period as determined on the anniversary of the last day of the calendar month of origination, or (ii) the monthly amount required to be reserved pursuant to the franchise agreement, for the replacement of FF&E (initially $15,907.62 per month).

(50)

The Cut-off Date LTV Ratio and LTV Ratio at Maturity are calculated utilizing the “Market Value of Master Lease with Hypothetical Conditions” Appraised Value of $48,600,000, which assumes that the Mortgaged Property is subject to a master lease that is put in place pursuant to an arms-length transaction. The Mortgaged Property is subject to a master lease with a borrower affiliate that has an expiration date of October 31, 2118.

(51)

The American Metro Center is subject to a master lease pursuant to which the borrower is the master lessor and a borrower affiliate is the master tenant. The $13.5 million purchase price for the American Metro Center represents the purchase of a 100% membership interest in the borrower. The total purchase price for the purchase of a 100% membership interest in each of the borrower (master lessor) and the borrower affiliate (master tenant) was $100.0 million.

A-1-38

(52)

The Appraised Value represents the “Hypothetical Market Value As If Complete” appraised value of $20,100,000 with an appraisal valuation date of August 14, 2019. The “as if complete” appraised value based on a hypothetical condition assumes that Black Rock Coffee is in occupancy and paying rent at the Mortgaged Property. At origination of the Windgate Crossing Mortgage Loan, the borrower deposited $1,045,296 for construction costs and the equivalent of two years of Black Rock Coffee’s base rent. The “as-is” appraised value is $19,000,000 with a valuation date of August 14, 2019. The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the “as-is” appraised value are both 62.2%.

(53)

If the Upfront Replacement Reserve is drawn upon such that the balance is below the Replacement Reserve Cap of $50,000, on each Due Date, the related borrower is required to deposit $1,690 for Ongoing Replacement Reserve until such time as the replacement reserve account balance reaches $50,000.

(54)

If the Upfront TI/LC Reserve is drawn upon such that the balance is below the TI/LC Cap of $200,000, on each Due Date, the related borrower is required to deposit $4,167 for Ongoing TI/LC Reserve until such time as the TI/LC reserve account balance reaches $200,000.

(55)

On each Due Date, the related borrower is required to deposit into an FF&E reserve account an amount equal to (i) one-twelfth of 4% of annual gross income for the prior calendar year for the Holiday Inn Express Brighton Mortgaged Property and (ii) one-twelfth of 5% of annual gross income for the prior calendar year for the Holiday Inn Express Birch Run Mortgaged Property.

(56)

The Cut-off Date LTV Ratio and LTV Ratio at Maturity are calculated utilizing the “prospective value upon stabilization” appraised value of $16,650,000 as of September 1, 2019. The Cut-off Date LTV Ratio and LTV Ratio at Maturity calculated based on the “as-is” appraised value of $16,630,000 as of July 29, 2019, are both 60.8%.

(57)

The Third Largest Tenant, Taylor Street, has (i) 7,260 SF expiring on April 30, 2023 and (ii) 1,720 SF expiring on June 30, 2023.

(58)

On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $50,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $3,036.79.

(59)

On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $400,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $5,702.75.

(60)

On the Due Date in October 2019, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $20,000, and on each Due Date thereafter, the Ongoing TI/LC Reserve amount will be reduced to $5,138.88.

(61)

If the Upfront TI/LC Reserve is drawn upon such that the balance is below the TI/LC Cap of $50,000, on each Due Date, the related borrower is required to deposit $2,160 for Ongoing TI/LC Reserve until such time as the TI/LC reserve account balance reaches $50,000.

(62)

(63)

The Mortgaged Property consists of 11,220 SF and is comprised of 8,000 SF (71.3% of net rentable area) of medical space and 3,220 SF (28.7% of net rentable area) of retail space. Income from medical space is approximately 68.2% of underwritten gross potential income, income from retail space is approximately 26.3% of underwritten gross potential income, and other income from miscellaneous revenue is 5.5% of underwritten gross potential income. Occupancy as of August 26, 2019 is 100.0% for the medical space and 100.0% for the retail space.

(64)

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 $6,037.75.

A-1-39

GS Mortgage Securities Corp Ii FWPFree writing prospectus