GS Mortgage Securities Corp Ii FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226082-09

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, Citigroup Global Markets Inc., SG Americas Securities, 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 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address	City	State	Zip Code
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	CREFI	CREFI	NAP	NAP
1.01	Property		15 West 47th Street					15 West 47th Street	New York	New York	10036
1.02	Property		48 West 48th Street					48 West 48th Street	New York	New York	10036
1.03	Property		151 West 46th Street					151 West 46th Street	New York	New York	10036
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	CREFI, SMC	CREFI, SMC	NAP	NAP
2.01	Property		Hauppauge Office Park					878, 888, 898 Veterans Memorial Highway	Hauppauge	New York	11788
2.02	Property		20 Commerce					20 Commerce Drive	Cranford	New Jersey	07016
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	UBS AG	AREF	NAP	NAP
3.01	Property		Newton					801 North 19th Avenue East	Newton	Iowa	50208
3.02	Property		Fort Smith					6400 Jenny Lind Road	Fort Smith	Arkansas	72908
3.03	Property		Flint					1101 North Center Road	Flint	Michigan	48506
3.04	Property	20	Coffeyville					2654 US-169	Coffeyville	Kansas	67337
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	CREFI, BCREI, DBNY, SGFC	CREFI	NAP	NAP
4.01	Property		MGM Grand					3799 South Las Vegas Boulevard	Las Vegas	Nevada	89109
4.02	Property		Mandalay Bay					3950 South Las Vegas Boulevard	Las Vegas	Nevada	89119
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	GSBI, BANA	GSMC	NAP	NAP	711 5th Avenue	New York	New York	10022
6	Loan		The Senator	SMC	SMC	NAP	NAP	1121-1123 L Street	Sacramento	California	95814
7	Loan	8, 17	Appletree Business Park	SMC	SMC	NAP	NAP	2875 Union Road	Cheektowaga	New York	14227
8	Loan	35	First Horizon Plaza	CREFI	CREFI	NAP	NAP	800 South Gay Street	Knoxville	Tennessee	37929
9	Loan	8, 32, 36, 37	JW Marriott Nashville	GSBI	GSMC	NAP	NAP	201 8th Avenue South	Nashville	Tennessee	37203
10	Loan	38, 39, 40	Houston Multifamily Portfolio	SMC	SMC	NAP	NAP
10.01	Property		Vista Oaks Apartments					225 Aldine Bender Road	Houston	Texas	77060
10.02	Property		Oaks at Nassau Apartments					18100 Nassau Bay Drive	Houston	Texas	77058
10.03	Property		Broadway Village Apartments					8400 Broadway Boulevard	Houston	Texas	77061
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	GSBI, MSBNA, WFB, JPMCB	AREF	NAP	NAP	3327 & 3377 Las Vegas Boulevard South	Las Vegas	Nevada	89109
12	Loan	8, 50	32-42 Broadway	CREFI	CREFI	NAP	NAP	32-42 Broadway	New York	New York	10004
13	Loan	8, 51	Hotel ZaZa Houston Museum District	CREFI	CREFI	NAP	NAP	5701 Main Street	Houston	Texas	77005
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	SMC	SMC	NAP	NAP
14.01	Property		El Camino Real					285 & 499 North El Camino Real	Encinitas	California	92024
14.02	Property		Galloway Medical Park					7400 & 7500 Southwest 87th Avenue	Miami	Florida	33173
14.03	Property		Snapper Creek					7800 Southwest 87th Avenue	Miami	Florida	33173
14.04	Property		Temecula Medical Center					27699 Jefferson Avenue	Temecula	California	92590
14.05	Property		Activity Medical Center					8901 Activity Road	San Diego	California	92126
14.06	Property		Tri-City Medical Park					3907 Waring Road	Oceanside	California	92056
15	Loan		Bayshore Villa MHC	SGFC	SGFC	NAP	NAP	3499 East Bayshore Road	Redwood City	California	94063
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	GSBI	GSMC	NAP	NAP
16.01	Property		15535 South State Avenue					15535 South State Avenue	Middlefield	Ohio	44062
16.02	Property		150 Grand Valley Avenue					150 Grand Valley Avenue	Orwell	Ohio	44076
16.03	Property		16052 Industrial Parkway					16052 Industrial Parkway	Middlefield	Ohio	44062
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	SGFC	SGFC	NAP	NAP
17.01	Property	58	3421-35 Richmond Street					3421-35 Richmond Street	Philadelphia	Pennsylvania	19134
17.02	Property	58	811-15 North 2nd Street					811-15 North 2nd Street	Philadelphia	Pennsylvania	19123
17.03	Property		180 Grand Street					180 Grand Street	Brooklyn	New York	11211
17.04	Property		176-178 Grand Street					176-178 Grand Street	Brooklyn	New York	11211
17.05	Property		1706-10 North 2nd Street					1706-10 North 2nd Street	Philadelphia	Pennsylvania	19122
17.06	Property		190 West Berks Street					190 West Berks Street	Philadelphia	Pennsylvania	19122
18	Loan	59, 60, 61	King City SV	SGFC	SGFC	NAP	NAP	11777 Southwest Queen Elizabeth Avenue	King City	Oregon	97224
19	Loan	62, 63	Pacifica Plaza	SGFC	SGFC	NAP	NAP	100 Pacifica	Irvine	California	92618
20	Loan		Parkway Office	SGFC	SGFC	NAP	NAP	7001A East Parkway	Sacramento	California	95823
21	Loan	8, 64, 65	Redmond Town Center	CREFI	CREFI	NAP	NAP	7330, 7530 & 7345 164th Avenue Northeast	Redmond	Washington	98052
22	Loan	8, 66, 67	White Oak Crossing	GSBI	GSMC	NAP	NAP	120-280 Shenstone Boulevard and 7085 White Oak Road	Garner	North Carolina	27529
23	Loan		UM Student Housing Portfolio	SMC	SMC	NAP	NAP	1001 South Forest, 543 Church, 515 Walnut, 521 Walnut and 1506 Geddes	Ann Arbor	Michigan	48104
24	Loan		IOM Villas	AREF	AREF	NAP	NAP
24.01	Property		Indian Terrace Villas I-VI					1110 Huron Way	Auburn	Indiana	46706
24.02	Property		Fawn Villas I-IV					233 High Street	Butler	Indiana	46721
24.03	Property		Delta Villas I-IV					101 Oakview Drive	Delta	Ohio	43515
24.04	Property		Park Ave. Villas I-III					601-605 Park Avenue	Antwerp	Ohio	45813
24.05	Property		Lutz Road Villas I-III					701 East Lutz Road	Archbold	Ohio	43502
24.06	Property		Topeka Villas I&II					214 Morrow Street	Topeka	Indiana	46571
24.07	Property		Martin House Villas I&II					401 Cadillac Street	Ligonier	Indiana	46767
24.08	Property		Shipshewana Villas					265 North State Street	Shipshewana	Indiana	46565
24.09	Property		LaGrange Villas I&II					320 West Factory Street	LaGrange	Indiana	46761
24.10	Property		Crown Point Villas I&II					200 Holiday Lane	Cromwell	Indiana	46732
24.11	Property		Timber Trace Villas					1300 Duplex Avenue	Auburn	Indiana	46706
24.12	Property		Fairmont Villas I&II					2950 East Follett Lane	Fremont	Indiana	46737
24.13	Property		Oak Tree Villas					SEC Hamsher at Warfield	Garrett	Indiana	46738
24.14	Property		South Oak Villas					514 West 2nd Avenue	Garrett	Indiana	46738
24.15	Property		West Elm Villas					253-279 Enterprise Avenue	Wauseon	Ohio	43567
24.16	Property		Maple Villas					22156 Maple Court	Woodburn	Indiana	46797
24.17	Property		West Unity Villas					601-607 East Church Street	West Unity	Ohio	43570
24.18	Property		Shirley Villas					100 Lee Street	Shirley	Indiana	47384
24.19	Property		Schoolstreet Villas					284 School Street	Brooklyn	Michigan	49230
24.20	Property		Riverside Villas					10 Park Terrace Boulevard	Columbia City	Indiana	46725
24.21	Property		Ashley Villas					501 South Gonser Avenue	Ashley	Indiana	46705
24.22	Property		West Side Villas					515 North Main Street	Antwerp	Ohio	45813
25	Loan		Paramount Town Center	AREF	AREF	NAP	NAP	16230-16280 Paramount Boulevard	Paramount	California	90723
26	Loan	68	La Quinta Downtown Waco	SMC	SMC	NAP	NAP	911 South 10th Street	Waco	Texas	76706
27	Loan		375 Warm Springs	SMC	SMC	NAP	NAP	375 East Warm Springs Road	Las Vegas	Nevada	89119
28	Loan		4850 Eucalyptus Avenue	CREFI	CREFI	NAP	NAP	4850 Eucalyptus Avenue	Chino	California	91710
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	UBS AG	AREF	NAP	NAP	6925 Lake Ellenor Drive	Orlando	Florida	32809
30	Loan		South Bronx Medical Office	AREF	AREF	Group 1	NAP	324-330 East 149th Street	Bronx	New York	10451
31	Loan	71	Upper West Side Mixed-Use	AREF	AREF	NAP	NAP	57 West 86th Street	New York	New York	10024
32	Loan	72, 73, 74	2416 Merchant Street	SGFC	SGFC	NAP	NAP	2416 Merchant Street	Lexington	Kentucky	40511
33	Loan		4781 Broadway	AREF	AREF	Group 1	NAP	4781 Broadway	New York	New York	10034
34	Loan		2803 NE Loop 410	SMC	SMC	NAP	NAP	2803 Northeast Interstate 410 Loop	San Antonio	Texas	78218
35	Loan	75	7th Street Mixed Use	SMC	SMC	NAP	NAP	410-418 7th Street	Oakland	California	94607
36	Loan	76	Hampton Inn Alamogordo	SGFC	SGFC	NAP	NAP	1295 Hamilton Road	Alamogordo	New Mexico	88310
37	Loan	8, 77	McCarthy Ranch	SMC	SMC	NAP	NAP	15-251 Ranch Drive	Milpitas	California	95035
38	Loan		Storage Xxtra Hwy 155	SMC	SMC	NAP	NAP	6 Farris Drive	McDonough	Georgia	30253
39	Loan	78	1404 West University	SMC	SMC	NAP	NAP	1404 West University Avenue	Gainesville	Florida	32603
40	Loan	16	Big Space Storage	UBS AG	AREF	Group 2	NAP	11847 Spears Road	Houston	Texas	77067
41	Loan		Freedom Storage Dallas	SGFC	SGFC	NAP	NAP	10331 Scyene Road	Dallas	Texas	75227
42	Loan		Smitty’s MHP	SMC	SMC	Group 3	NAP	730 South Pine Avenue	Hastings	Nebraska	68901
43	Loan		Georgetown Square	AREF	AREF	NAP	NAP	1831-1851 West Irving Park Road	Schaumburg	Illinois	60193
44	Loan	16	West Bellfort Self Storage	UBS AG	AREF	Group 2	NAP	9831 West Bellfort Street	Houston	Texas	77031
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	SMC	SMC	Group 3	NAP
45.01	Property		Lake Village MHP					604 152nd Street	South Sioux City	Nebraska	68776
45.02	Property		Sunnyside Village MHP					1 B Avenue, 8 E Avenue and 11 D Avenue	Missouri Valley	Iowa	51555
46	Loan	72	Drive-Up Self Storage	SMC	SMC	NAP	NAP	445-453 Hickory Street	Kearny	New Jersey	07032

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	General Property Type	Detailed Property Type	Year Built	Year Renovated	Units, Pads, Rooms, Sq Ft	Unit Description	Loan Per Unit ($)	Ownership Interest	Original Balance ($)	Cut-off Date Balance ($)
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio					336,302	SF	419.27		70,000,000	70,000,000
1.01	Property		15 West 47th Street	Office	CBD	1926	NAP	133,139	SF		Fee Simple
1.02	Property		48 West 48th Street	Office	CBD	1926	NAP	137,663	SF		Fee Simple
1.03	Property		151 West 46th Street	Office	CBD	1928	NAP	65,500	SF		Fee Simple
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio					469,901	SF	191.04		70,000,000	70,000,000
2.01	Property		Hauppauge Office Park	Office	Suburban	1990, 2014	NAP	281,954	SF		Fee Simple
2.02	Property		20 Commerce	Office	Suburban	1991	2020	187,947	SF		Fee Simple
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V					4,421,618	SF	21.49		65,000,000	65,000,000
3.01	Property		Newton	Industrial	Warehouse/Distribution	1948, 1954, 1957	2015-2019	1,850,001	SF		Fee Simple
3.02	Property		Fort Smith	Industrial	Warehouse/Distribution	1962	2019	1,196,746	SF		Fee Simple
3.03	Property		Flint	Industrial	Warehouse/Distribution	1960	2020	495,271	SF		Fee Simple
3.04	Property	20	Coffeyville	Industrial	Warehouse/Distribution	1978	1999	879,600	SF		Fee Simple
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay					9,748	Rooms	167,644.65		65,000,000	65,000,000
4.01	Property		MGM Grand	Hospitality	Full Service	1993	NAP	4,998	Rooms		Fee Simple
4.02	Property		Mandalay Bay	Hospitality	Full Service	1999	NAP	4,750	Rooms		Fee Simple
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	Mixed Use	Office/Retail	1927	2013-2019	340,024	SF	1,602.83	Fee Simple	40,000,000	40,000,000
6	Loan		The Senator	Office	CBD	1924	2019	176,797	SF	224.55	Fee Simple	39,700,000	39,700,000
7	Loan	8, 17	Appletree Business Park	Office	Suburban	1972	2000	423,047	SF	117.72	Fee Simple	37,500,000	37,500,000
8	Loan	35	First Horizon Plaza	Office	CBD	1978	NAP	457,937	SF	78.61	Fee Simple	36,000,000	36,000,000
9	Loan	8, 32, 36, 37	JW Marriott Nashville	Hospitality	Full Service	2018	NAP	533	Rooms	347,091.93	Fee Simple and Leasehold	35,000,000	35,000,000
10	Loan	38, 39, 40	Houston Multifamily Portfolio					628	Units	48,566.88		30,500,000	30,500,000
10.01	Property		Vista Oaks Apartments	Multifamily	Garden	1977	2020	256	Units		Fee Simple
10.02	Property		Oaks at Nassau Apartments	Multifamily	Garden	1965	2018	162	Units		Fee Simple
10.03	Property		Broadway Village Apartments	Multifamily	Garden	1973	2020	210	Units		Fee Simple
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	Retail	Specialty Retail	1999	2007	759,891	SF	1,000.14	Fee Simple and Leasehold	25,000,000	25,000,000
12	Loan	8, 50	32-42 Broadway	Office	CBD	1889, 1904	2019	521,573	SF	239.66	Fee Simple	25,000,000	25,000,000
13	Loan	8, 51	Hotel ZaZa Houston Museum District	Hospitality	Full Service	1925	1968, 2005-2007	315	Rooms	190,476.19	Fee Simple	20,000,000	20,000,000
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio					297,839	SF	298.82		19,000,000	19,000,000
14.01	Property		El Camino Real	Office	Medical	1984	2019	74,124	SF		Fee Simple
14.02	Property		Galloway Medical Park	Office	Medical	1998-2014	NAP	82,753	SF		Fee Simple
14.03	Property		Snapper Creek	Office	Medical	1989	NAP	58,764	SF		Fee Simple
14.04	Property		Temecula Medical Center	Office	Medical	1990	NAP	43,425	SF		Fee Simple
14.05	Property		Activity Medical Center	Office	Medical	1988	2015	28,698	SF		Fee Simple
14.06	Property		Tri-City Medical Park	Office	Medical	1985	2017	10,075	SF		Leasehold
15	Loan		Bayshore Villa MHC	Manufactured Housing	Manufactured Housing	1962	NAP	143	Pads	106,993.01	Fee Simple	15,300,000	15,300,000
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio					1,528,894	SF	30.96		15,000,000	15,000,000
16.01	Property		15535 South State Avenue	Industrial	Manufacturing	1989	2004	937,825	SF		Fee Simple
16.02	Property		150 Grand Valley Avenue	Industrial	Manufacturing	1995	2004	353,588	SF		Fee Simple
16.03	Property		16052 Industrial Parkway	Industrial	Manufacturing	1984	2005	237,481	SF		Fee Simple
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio					74	Units	185,540.54		13,730,000	13,730,000
17.01	Property	58	3421-35 Richmond Street	Mixed Use	Multifamily/Office	1950	2005	26	Units		Fee Simple
17.02	Property	58	811-15 North 2nd Street	Multifamily	Garden	2011	NAP	11	Units		Fee Simple
17.03	Property		180 Grand Street	Mixed Use	Multifamily/Retail	1910	NAP	4	Units		Fee Simple
17.04	Property		176-178 Grand Street	Mixed Use	Multifamily/Retail	1899	NAP	3	Units		Fee Simple
17.05	Property		1706-10 North 2nd Street	Mixed Use	Multifamily/Office	2007	NAP	20	Units		Fee Simple
17.06	Property		190 West Berks Street	Multifamily	Garden	1925	2007	10	Units		Fee Simple
18	Loan	59, 60, 61	King City SV	Multifamily	Independent Living	1986	2018	114	Units	115,789.47	Fee Simple	13,200,000	13,200,000
19	Loan	62, 63	Pacifica Plaza	Office	Suburban	1990	NAP	74,481	SF	174.54	Fee Simple	13,000,000	13,000,000
20	Loan		Parkway Office	Office	Suburban	1964	2000	95,427	SF	125.75	Fee Simple	12,000,000	12,000,000
21	Loan	8, 64, 65	Redmond Town Center	Mixed Use	Retail/Office	1996, 1999, 2013	NAP	386,415	SF	262.67	Fee Simple	11,500,000	11,500,000
22	Loan	8, 66, 67	White Oak Crossing	Retail	Anchored	2002, 2003	NAP	527,874	SF	120.06	Fee Simple	11,375,000	11,375,000
23	Loan		UM Student Housing Portfolio	Multifamily	Student Housing	1960	NAP	80	Units	137,500.00	Fee Simple	11,000,000	11,000,000
24	Loan		IOM Villas					415	Units	26,506.02		11,000,000	11,000,000
24.01	Property		Indian Terrace Villas I-VI	Multifamily	Garden	1990-1996	NAP	76	Units		Fee Simple
24.02	Property		Fawn Villas I-IV	Multifamily	Garden	1989-1998	NAP	36	Units		Fee Simple
24.03	Property		Delta Villas I-IV	Multifamily	Garden	1990	NAP	36	Units		Fee Simple
24.04	Property		Park Ave. Villas I-III	Multifamily	Garden	1990	NAP	36	Units		Fee Simple
24.05	Property		Lutz Road Villas I-III	Multifamily	Garden	1990	NAP	28	Units		Fee Simple
24.06	Property		Topeka Villas I&II	Multifamily	Garden	1998	NAP	18	Units		Fee Simple
24.07	Property		Martin House Villas I&II	Multifamily	Garden	1990	NAP	18	Units		Fee Simple
24.08	Property		Shipshewana Villas	Multifamily	Garden	1999	NAP	16	Units		Fee Simple
24.09	Property		LaGrange Villas I&II	Multifamily	Garden	1989	NAP	16	Units		Fee Simple
24.10	Property		Crown Point Villas I&II	Multifamily	Garden	1992	NAP	16	Units		Fee Simple
24.11	Property		Timber Trace Villas	Multifamily	Garden	2003	NAP	12	Units		Fee Simple
24.12	Property		Fairmont Villas I&II	Multifamily	Garden	1993	NAP	12	Units		Fee Simple
24.13	Property		Oak Tree Villas	Multifamily	Garden	1988	NAP	12	Units		Fee Simple
24.14	Property		South Oak Villas	Multifamily	Garden	1989	NAP	12	Units		Fee Simple
24.15	Property		West Elm Villas	Multifamily	Garden	1990	NAP	12	Units		Fee Simple
24.16	Property		Maple Villas	Multifamily	Garden	1988	NAP	8	Units		Fee Simple
24.17	Property		West Unity Villas	Multifamily	Garden	1990	NAP	8	Units		Fee Simple
24.18	Property		Shirley Villas	Multifamily	Garden	1991	NAP	10	Units		Fee Simple
24.19	Property		Schoolstreet Villas	Multifamily	Garden	1993	NAP	12	Units		Fee Simple
24.20	Property		Riverside Villas	Multifamily	Garden	1980	NAP	15	Units		Fee Simple
24.21	Property		Ashley Villas	Multifamily	Garden	1989	NAP	4	Units		Fee Simple
24.22	Property		West Side Villas	Multifamily	Garden	1990	NAP	2	Units		Fee Simple
25	Loan		Paramount Town Center	Retail	Anchored	1986	NAP	57,288	SF	188.52	Fee Simple	10,800,000	10,800,000
26	Loan	68	La Quinta Downtown Waco	Hospitality	Limited Service	2018	NAP	118	Rooms	79,534.44	Fee Simple	9,500,000	9,385,063
27	Loan		375 Warm Springs	Office	Suburban	2002	2019	68,353	SF	122.16	Fee Simple	8,350,000	8,350,000
28	Loan		4850 Eucalyptus Avenue	Industrial	Warehouse	1998	NAP	86,204	SF	92.80	Fee Simple	8,000,000	8,000,000
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	Office	CBD	1975	2015	107,391	SF	74.19	Fee Simple	8,000,000	7,967,130
30	Loan		South Bronx Medical Office	Office	Medical	1931	1994	40,315	SF	167.43	Fee Simple	6,750,000	6,750,000
31	Loan	71	Upper West Side Mixed-Use	Mixed Use	Multifamily/Retail	1930	2017	11,036	SF	598.04	Fee Simple	6,600,000	6,600,000
32	Loan	72, 73, 74	2416 Merchant Street	Industrial	Manufacturing	1990	NAP	114,900	SF	54.52	Fee Simple	6,264,700	6,264,700
33	Loan		4781 Broadway	Mixed Use	Medical/Retail	1951	1969	17,726	SF	352.59	Fee Simple	6,250,000	6,250,000
34	Loan		2803 NE Loop 410	Industrial	Flex	1983	2019	74,733	SF	81.62	Fee Simple	6,100,000	6,100,000
35	Loan	75	7th Street Mixed Use	Mixed Use	Multifamily/Retail/Office	1998	2008	32,870	SF	170.37	Fee Simple	5,600,000	5,600,000
36	Loan	76	Hampton Inn Alamogordo	Hospitality	Limited Service	1999	2017-2018	70	Rooms	77,402.41	Fee Simple	5,500,000	5,418,169
37	Loan	8, 77	McCarthy Ranch	Retail	Anchored	1994	NAP	265,994	SF	169.18	Fee Simple	5,000,000	5,000,000
38	Loan		Storage Xxtra Hwy 155	Self Storage	Self Storage	2017	NAP	67,142	SF	61.71	Fee Simple	4,150,000	4,143,588
39	Loan	78	1404 West University	Retail	Unanchored	1952	2015	9,746	SF	418.12	Fee Simple	4,075,000	4,075,000
40	Loan	16	Big Space Storage	Self Storage	Self Storage	2015	NAP	137,760	SF	29.22	Fee Simple	4,025,000	4,025,000
41	Loan		Freedom Storage Dallas	Self Storage	Self Storage	2003	NAP	71,600	SF	50.63	Fee Simple	3,625,000	3,625,000
42	Loan		Smitty’s MHP	Manufactured Housing	Manufactured Housing	1965	NAP	267	Pads	10,715.87	Fee Simple	2,865,000	2,861,137
43	Loan		Georgetown Square	Mixed Use	Retail/Medical	2005	NAP	16,189	SF	176.05	Fee Simple	2,850,000	2,850,000
44	Loan	16	West Bellfort Self Storage	Self Storage	Self Storage	2008	NAP	42,925	SF	59.31	Fee Simple	2,546,000	2,546,000
45	Loan	38	Lake Village MHP and Sunnyside Village MHP					199	Pads	12,638.19		2,515,000	2,515,000
45.01	Property		Lake Village MHP	Manufactured Housing	Manufactured Housing	1975	NAP	132	Pads		Fee Simple
45.02	Property		Sunnyside Village MHP	Manufactured Housing	Manufactured Housing	1975	NAP	67	Pads		Fee Simple
46	Loan	72	Drive-Up Self Storage	Self Storage	Self Storage	1925	2000	21,524	SF	111.50	Fee Simple	2,400,000	2,400,000

GSMS 2020-GSA2 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 ($)	Pari Passu Companion Loan Annual Debt Service ($)
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	70,000,000	8.5%	70,000,000	3.51000%	0.01440%	3.49560%	207,593.75	2,491,125.00	210,559.38	2,526,712.56
1.01	Property		15 West 47th Street	35,496,454
1.02	Property		48 West 48th Street	22,588,652
1.03	Property		151 West 46th Street	11,914,894
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	70,000,000	8.5%	60,313,342	3.84000%	0.01440%	3.82560%	327,766.13	3,933,193.56	92,565.84	1,110,790.08
2.01	Property		Hauppauge Office Park	52,244,427
2.02	Property		20 Commerce	17,755,573
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	65,000,000	7.9%	51,096,834	3.71750%	0.01440%	3.70310%	299,827.68	3,597,932.16	138,382.01	1,660,584.12
3.01	Property		Newton	23,947,368
3.02	Property		Fort Smith	20,526,316
3.03	Property		Flint	13,684,211
3.04	Property	20	Coffeyville	6,842,105
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	65,000,000	7.9%	65,000,000	3.55800%	0.01378%	3.54423%	195,401.74	2,344,820.88	4,717,298.52	56,607,582.24
4.01	Property		MGM Grand	35,425,000
4.02	Property		Mandalay Bay	29,575,000
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	40,000,000	4.8%	40,000,000	3.16000%	0.01565%	3.14435%	106,796.30	1,281,555.60	1,348,303.24	16,179,638.88
6	Loan		The Senator	39,700,000	4.8%	39,700,000	3.37700%	0.04440%	3.33260%	113,274.12	1,359,289.40
7	Loan	8, 17	Appletree Business Park	37,500,000	4.5%	31,266,237	3.84200%	0.01440%	3.82760%	175,631.80	2,107,581.60	57,607.24	691,286.88
8	Loan	35	First Horizon Plaza	36,000,000	4.4%	28,302,413	3.72000%	0.01440%	3.70560%	166,109.37	1,993,312.44
9	Loan	8, 32, 36, 37	JW Marriott Nashville	35,000,000	4.2%	35,000,000	3.13900%	0.01440%	3.12460%	92,825.75	1,113,909.00	397,824.66	4,773,895.92
10	Loan	38, 39, 40	Houston Multifamily Portfolio	30,500,000	3.7%	24,727,897	4.58500%	0.01440%	4.57060%	156,083.23	1,872,998.76
10.01	Property		Vista Oaks Apartments	12,346,827
10.02	Property		Oaks at Nassau Apartments	10,478,118
10.03	Property		Broadway Village Apartments	7,675,055
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	25,000,000	3.0%	25,000,000	3.74080%	0.01565%	3.72515%	79,015.74	948,188.88	2,323,062.78	27,876,753.36
12	Loan	8, 50	32-42 Broadway	25,000,000	3.0%	25,000,000	3.25000%	0.01440%	3.23560%	68,648.73	823,784.76	274,594.90	3,295,138.80
13	Loan	8, 51	Hotel ZaZa Houston Museum District	20,000,000	2.4%	18,088,727	3.80000%	0.01440%	3.78560%	93,191.47	1,118,297.64	186,382.94	2,236,595.28
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	19,000,000	2.3%	16,513,816	4.19500%	0.01440%	4.18060%	92,857.82	1,114,293.84	342,107.78	4,105,293.36
14.01	Property		El Camino Real	6,688,427
14.02	Property		Galloway Medical Park	4,643,258
14.03	Property		Snapper Creek	3,020,787
14.04	Property		Temecula Medical Center	2,467,865
14.05	Property		Activity Medical Center	1,727,079
14.06	Property		Tri-City Medical Park	452,584
15	Loan		Bayshore Villa MHC	15,300,000	1.9%	15,300,000	2.99000%	0.01440%	2.97560%	38,651.98	463,823.76
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	15,000,000	1.8%	13,450,012	3.32200%	0.01440%	3.30760%	65,875.16	790,501.92	141,996.10	1,703,953.20
16.01	Property		15535 South State Avenue	9,201,803
16.02	Property		150 Grand Valley Avenue	3,468,100
16.03	Property		16052 Industrial Parkway	2,330,097
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	13,730,000	1.7%	13,730,000	3.35500%	0.01440%	3.34060%	38,919.94	467,039.28
17.01	Property	58	3421-35 Richmond Street	3,630,000
17.02	Property	58	811-15 North 2nd Street	2,610,000
17.03	Property		180 Grand Street	2,440,000
17.04	Property		176-178 Grand Street	1,900,000
17.05	Property		1706-10 North 2nd Street	1,590,000
17.06	Property		190 West Berks Street	1,560,000
18	Loan	59, 60, 61	King City SV	13,200,000	1.6%	13,200,000	3.03000%	0.01440%	3.01560%	33,792.92	405,515.04
19	Loan	62, 63	Pacifica Plaza	13,000,000	1.6%	11,535,130	2.77000%	0.01440%	2.75560%	53,209.17	638,510.04
20	Loan		Parkway Office	12,000,000	1.5%	12,000,000	3.65500%	0.01440%	3.64060%	37,057.64	444,691.68
21	Loan	8, 64, 65	Redmond Town Center	11,500,000	1.4%	10,872,188	3.85000%	0.01440%	3.83560%	53,912.95	646,955.40	421,927.41	5,063,128.92
22	Loan	8, 66, 67	White Oak Crossing	11,375,000	1.4%	9,989,795	3.54400%	0.01440%	3.52960%	51,358.63	616,303.56	234,782.29	2,817,387.48
23	Loan		UM Student Housing Portfolio	11,000,000	1.3%	11,000,000	3.19800%	0.01440%	3.18360%	29,722.15	356,665.83
24	Loan		IOM Villas	11,000,000	1.3%	8,968,089	4.75000%	0.01440%	4.73560%	57,381.21	688,574.52
24.01	Property		Indian Terrace Villas I-VI	2,410,000
24.02	Property		Fawn Villas I-IV	1,111,065
24.03	Property		Delta Villas I-IV	883,935
24.04	Property		Park Ave. Villas I-III	832,787
24.05	Property		Lutz Road Villas I-III	721,311
24.06	Property		Topeka Villas I&II	557,377
24.07	Property		Martin House Villas I&II	544,262
24.08	Property		Shipshewana Villas	459,016
24.09	Property		LaGrange Villas I&II	426,229
24.10	Property		Crown Point Villas I&II	393,443
24.11	Property		Timber Trace Villas	393,443
24.12	Property		Fairmont Villas I&II	347,541
24.13	Property		Oak Tree Villas	327,869
24.14	Property		South Oak Villas	314,754
24.15	Property		West Elm Villas	308,197
24.16	Property		Maple Villas	195,000
24.17	Property		West Unity Villas	190,164
24.18	Property		Shirley Villas	170,492
24.19	Property		Schoolstreet Villas	146,066
24.20	Property		Riverside Villas	137,869
24.21	Property		Ashley Villas	80,000
24.22	Property		West Side Villas	49,180
25	Loan		Paramount Town Center	10,800,000	1.3%	10,800,000	3.69000%	0.01440%	3.67560%	33,671.25	404,055.00
26	Loan	68	La Quinta Downtown Waco	9,385,063	1.1%	7,600,728	4.20000%	0.01440%	4.18560%	46,456.63	557,479.56
27	Loan		375 Warm Springs	8,350,000	1.0%	8,350,000	3.15600%	0.05440%	3.10160%	22,265.51	267,186.08
28	Loan		4850 Eucalyptus Avenue	8,000,000	1.0%	8,000,000	3.56000%	0.01440%	3.54560%	24,062.96	288,755.52
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	7,967,130	1.0%	6,387,866	4.14800%	0.01440%	4.13360%	38,878.96	466,547.52
30	Loan		South Bronx Medical Office	6,750,000	0.8%	6,750,000	3.37500%	0.01440%	3.36060%	19,248.05	230,976.60
31	Loan	71	Upper West Side Mixed-Use	6,600,000	0.8%	6,600,000	4.15500%	0.01440%	4.14060%	23,169.90	278,038.80
32	Loan	72, 73, 74	2416 Merchant Street	6,264,700	0.8%	5,633,561	3.48000%	0.01440%	3.46560%	28,061.41	336,736.92
33	Loan		4781 Broadway	6,250,000	0.8%	6,250,000	3.37500%	0.01440%	3.36060%	17,822.27	213,867.24
34	Loan		2803 NE Loop 410	6,100,000	0.7%	6,100,000	3.06000%	0.01440%	3.04560%	15,771.04	189,252.50
35	Loan	75	7th Street Mixed Use	5,600,000	0.7%	5,600,000	3.76300%	0.01440%	3.74860%	17,804.57	213,654.78
36	Loan	76	Hampton Inn Alamogordo	5,418,169	0.7%	3,987,139	4.18000%	0.01440%	4.16560%	29,580.44	354,965.28
37	Loan	8, 77	McCarthy Ranch	5,000,000	0.6%	5,000,000	3.69400%	0.01565%	3.67835%	15,605.44	187,265.28	124,843.52	1,498,122.22
38	Loan		Storage Xxtra Hwy 155	4,143,588	0.5%	3,248,540	3.60500%	0.01440%	3.59060%	18,879.44	226,553.28
39	Loan	78	1404 West University	4,075,000	0.5%	4,075,000	4.41600%	0.01440%	4.40160%	15,204.28	182,451.33
40	Loan	16	Big Space Storage	4,025,000	0.5%	3,381,016	3.90000%	0.01440%	3.88560%	18,984.65	227,815.80
41	Loan		Freedom Storage Dallas	3,625,000	0.4%	3,275,585	3.75000%	0.01440%	3.73560%	16,787.94	201,455.28
42	Loan		Smitty’s MHP	2,861,137	0.3%	2,305,559	4.37000%	0.01440%	4.35560%	14,296.07	171,552.84
43	Loan		Georgetown Square	2,850,000	0.3%	2,602,948	4.38000%	0.01440%	4.36560%	14,238.04	170,856.48
44	Loan	16	West Bellfort Self Storage	2,546,000	0.3%	2,338,062	4.72500%	0.01440%	4.71060%	13,242.80	158,913.60
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	2,515,000	0.3%	2,017,855	4.28300%	0.01440%	4.26860%	12,420.92	149,051.04
45.01	Property		Lake Village MHP	1,452,231
45.02	Property		Sunnyside Village MHP	1,062,769
46	Loan	72	Drive-Up Self Storage	2,400,000	0.3%	2,177,643	3.99000%	0.01440%	3.97560%	11,444.14	137,329.68

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Amortization Type	Interest Accrual Method	Seasoning	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	Interest Only	Actual/360	0	121	121	121	121	0	0	12/10/2020
1.01	Property		15 West 47th Street
1.02	Property		48 West 48th Street
1.03	Property		151 West 46th Street
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	Interest Only, Then Amortizing	Actual/360	0	37	37	121	121	360	360	12/7/2020
2.01	Property		Hauppauge Office Park
2.02	Property		20 Commerce
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	Amortizing	Actual/360	0	0	0	120	120	360	360	11/24/2020
3.01	Property		Newton
3.02	Property		Fort Smith
3.03	Property		Flint
3.04	Property	20	Coffeyville
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	Interest Only - ARD	Actual/360	9	120	111	120	111	0	0	2/14/2020
4.01	Property		MGM Grand
4.02	Property		Mandalay Bay
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	Interest Only	Actual/360	9	120	111	120	111	0	0	3/6/2020
6	Loan		The Senator	Interest Only	Actual/360	0	120	120	120	120	0	0	12/2/2020
7	Loan	8, 17	Appletree Business Park	Interest Only, Then Amortizing	30/360	0	24	24	120	120	360	360	11/25/2020
8	Loan	35	First Horizon Plaza	Amortizing	Actual/360	0	0	0	120	120	360	360	12/3/2020
9	Loan	8, 32, 36, 37	JW Marriott Nashville	Interest Only	Actual/360	9	120	111	120	111	0	0	3/6/2020
10	Loan	38, 39, 40	Houston Multifamily Portfolio	Amortizing	Actual/360	0	0	0	120	120	360	360	11/10/2020
10.01	Property		Vista Oaks Apartments
10.02	Property		Oaks at Nassau Apartments
10.03	Property		Broadway Village Apartments
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	Interest Only	Actual/360	17	120	103	120	103	0	0	6/3/2019
12	Loan	8, 50	32-42 Broadway	Interest Only	Actual/360	1	120	119	120	119	0	0	11/3/2020
13	Loan	8, 51	Hotel ZaZa Houston Museum District	Interest Only, Then Amortizing	Actual/360	9	60	51	120	111	360	360	3/2/2020
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	Interest Only, Then Amortizing	Actual/360	2	36	34	120	118	360	360	9/25/2020
14.01	Property		El Camino Real
14.02	Property		Galloway Medical Park
14.03	Property		Snapper Creek
14.04	Property		Temecula Medical Center
14.05	Property		Activity Medical Center
14.06	Property		Tri-City Medical Park
15	Loan		Bayshore Villa MHC	Interest Only	Actual/360	0	120	120	120	120	0	0	11/20/2020
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	Interest Only, Then Amortizing	Actual/360	1	60	59	120	119	360	360	10/26/2020
16.01	Property		15535 South State Avenue
16.02	Property		150 Grand Valley Avenue
16.03	Property		16052 Industrial Parkway
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	Interest Only	Actual/360	0	120	120	120	120	0	0	11/20/2020
17.01	Property	58	3421-35 Richmond Street
17.02	Property	58	811-15 North 2nd Street
17.03	Property		180 Grand Street
17.04	Property		176-178 Grand Street
17.05	Property		1706-10 North 2nd Street
17.06	Property		190 West Berks Street
18	Loan	59, 60, 61	King City SV	Interest Only	Actual/360	3	120	117	120	117	0	0	8/21/2020
19	Loan	62, 63	Pacifica Plaza	Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	11/24/2020
20	Loan		Parkway Office	Interest Only	Actual/360	0	84	84	84	84	0	0	11/30/2020
21	Loan	8, 64, 65	Redmond Town Center	Interest Only, Then Amortizing	Actual/360	9	24	15	60	51	360	360	2/21/2020
22	Loan	8, 66, 67	White Oak Crossing	Interest Only, Then Amortizing	Actual/360	12	48	36	120	108	360	360	11/14/2019
23	Loan		UM Student Housing Portfolio	Interest Only	Actual/360	0	120	120	120	120	0	0	11/18/2020
24	Loan		IOM Villas	Amortizing	Actual/360	0	0	0	120	120	360	360	11/13/2020
24.01	Property		Indian Terrace Villas I-VI
24.02	Property		Fawn Villas I-IV
24.03	Property		Delta Villas I-IV
24.04	Property		Park Ave. Villas I-III
24.05	Property		Lutz Road Villas I-III
24.06	Property		Topeka Villas I&II
24.07	Property		Martin House Villas I&II
24.08	Property		Shipshewana Villas
24.09	Property		LaGrange Villas I&II
24.10	Property		Crown Point Villas I&II
24.11	Property		Timber Trace Villas
24.12	Property		Fairmont Villas I&II
24.13	Property		Oak Tree Villas
24.14	Property		South Oak Villas
24.15	Property		West Elm Villas
24.16	Property		Maple Villas
24.17	Property		West Unity Villas
24.18	Property		Shirley Villas
24.19	Property		Schoolstreet Villas
24.20	Property		Riverside Villas
24.21	Property		Ashley Villas
24.22	Property		West Side Villas
25	Loan		Paramount Town Center	Interest Only	Actual/360	9	120	111	120	111	0	0	3/3/2020
26	Loan	68	La Quinta Downtown Waco	Amortizing	Actual/360	9	0	0	120	111	360	351	3/2/2020
27	Loan		375 Warm Springs	Interest Only	Actual/360	1	120	119	120	119	0	0	11/4/2020
28	Loan		4850 Eucalyptus Avenue	Interest Only	Actual/360	0	120	120	120	120	0	0	12/4/2020
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	Amortizing	Actual/360	3	0	0	120	117	360	357	8/31/2020
30	Loan		South Bronx Medical Office	Interest Only	Actual/360	0	120	120	120	120	0	0	12/3/2020
31	Loan	71	Upper West Side Mixed-Use	Interest Only	Actual/360	1	120	119	120	119	0	0	11/5/2020
32	Loan	72, 73, 74	2416 Merchant Street	Interest Only, Then Amortizing	Actual/360	0	61	61	121	121	360	360	12/3/2020
33	Loan		4781 Broadway	Interest Only	Actual/360	0	120	120	120	120	0	0	12/3/2020
34	Loan		2803 NE Loop 410	Interest Only	Actual/360	1	120	119	120	119	0	0	10/30/2020
35	Loan	75	7th Street Mixed Use	Interest Only	Actual/360	0	120	120	120	120	0	0	11/19/2020
36	Loan	76	Hampton Inn Alamogordo	Amortizing	Actual/360	8	0	0	120	112	300	292	3/2/2020
37	Loan	8, 77	McCarthy Ranch	Interest Only	Actual/360	10	120	110	120	110	0	0	1/24/2020
38	Loan		Storage Xxtra Hwy 155	Amortizing	Actual/360	1	0	0	120	119	360	359	11/5/2020
39	Loan	78	1404 West University	Interest Only	Actual/360	18	120	102	120	102	0	0	5/10/2019
40	Loan	16	Big Space Storage	Interest Only, Then Amortizing	Actual/360	3	24	21	120	117	360	360	9/1/2020
41	Loan		Freedom Storage Dallas	Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	11/9/2020
42	Loan		Smitty’s MHP	Amortizing	Actual/360	1	0	0	120	119	360	359	10/23/2020
43	Loan		Georgetown Square	Interest Only, Then Amortizing	Actual/360	8	60	52	120	112	360	360	3/9/2020
44	Loan	16	West Bellfort Self Storage	Interest Only, Then Amortizing	Actual/360	1	24	23	84	83	360	360	11/6/2020
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	Amortizing	Actual/360	0	0	0	120	120	360	360	11/24/2020
45.01	Property		Lake Village MHP
45.02	Property		Sunnyside Village MHP
46	Loan	72	Drive-Up Self Storage	Interest Only, Then Amortizing	Actual/360	0	61	61	121	121	360	360	12/7/2020

GSMS 2020-GSA2 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

Due Date

First Due Date

Last IO Due Date

First P&I Due Date

Maturity Date / ARD

ARD (Yes / No)

Final Maturity Date

Grace Period- Late Fee

Grace Period- Default

1

Loan

8, 9, 10, 11

Elo Midtown Office Portfolio

6

1/6/2021

1/6/2031

1/6/2031

No

0

0

1.01

Property

15 West 47th Street

1.02

Property

48 West 48th Street

1.03

Property

151 West 46th Street

2

Loan

8, 12, 13, 14, 15

Signature Office Portfolio

6

1/6/2021

1/6/2024

2/6/2024

1/6/2031

No

0

0

2.01

Property

Hauppauge Office Park

2.02

Property

20 Commerce

3

Loan

8, 16, 17, 18, 19

Phoenix Industrial Portfolio V

6

1/6/2021

1/6/2021

12/6/2030

No

0

0

3.01

Property

Newton

3.02

Property

Fort Smith

3.03

Property

Flint

3.04

Property

20

Coffeyville

4

Loan

8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

MGM Grand & Mandalay Bay

5

4/5/2020

3/5/2030

3/5/2030

Yes

3/5/2032

0

0

4.01

Property

MGM Grand

4.02

Property

Mandalay Bay

5

Loan

8, 31, 32, 33, 34

711 Fifth Avenue

6

4/6/2020

3/6/2030

3/6/2030

No

0

0

6

Loan

The Senator

6

1/6/2021

12/6/2030

12/6/2030

No

0

0

7

Loan

8, 17

Appletree Business Park

6

1/6/2021

12/6/2022

1/6/2023

12/6/2030

No

0

0

8

Loan

35

First Horizon Plaza

6

1/6/2021

1/6/2021

12/6/2030

No

0

0

9

Loan

8, 32, 36, 37

JW Marriott Nashville

6

4/6/2020

3/6/2030

3/6/2030

No

0

0

10

Loan

38, 39, 40

Houston Multifamily Portfolio

6

1/6/2021

1/6/2021

12/6/2030

No

0

0

10.01

Property

Vista Oaks Apartments

10.02

Property

Oaks at Nassau Apartments

10.03

Property

Broadway Village Apartments

11

Loan

8, 41, 42, 43, 44, 45, 46, 47, 48, 49

Grand Canal Shoppes

1

8/1/2019

7/1/2029

7/1/2029

No

0

2 business days grace, once per trailing 12-month period

12

Loan

8, 50

32-42 Broadway

6

12/6/2020

11/6/2030

11/6/2030

No

0

0

13

Loan

8, 51

Hotel ZaZa Houston Museum District

6

4/6/2020

3/6/2025

4/6/2025

3/6/2030

No

0

0

14

Loan

8, 52, 53

SoCal & South Miami Medical Office Portfolio

6

11/6/2020

10/6/2023

11/6/2023

10/6/2030

No

0

0

14.01

Property

El Camino Real

14.02

Property

Galloway Medical Park

14.03

Property

Snapper Creek

14.04

Property

Temecula Medical Center

14.05

Property

Activity Medical Center

14.06

Property

Tri-City Medical Park

15

Loan

Bayshore Villa MHC

1

1/1/2021

12/1/2030

12/1/2030

No

0

0

16

Loan

8, 54, 55, 56

Cabinetworks Portfolio

6

12/6/2020

11/6/2025

12/6/2025

11/6/2030

No

0

0

16.01

Property

15535 South State Avenue

16.02

Property

150 Grand Valley Avenue

16.03

Property

16052 Industrial Parkway

17

Loan

57

Philadelphia & Brooklyn Multifamily Portfolio

5

1/5/2021

12/5/2030

12/5/2030

No

0

0

17.01

Property

58

3421-35 Richmond Street

17.02

Property

58

811-15 North 2nd Street

17.03

Property

180 Grand Street

17.04

Property

176-178 Grand Street

17.05

Property

1706-10 North 2nd Street

17.06

Property

190 West Berks Street

18

Loan

59, 60, 61

King City SV

1

10/1/2020

9/1/2030

9/1/2030

No

0

0

19

Loan

62, 63

Pacifica Plaza

1

1/1/2021

12/1/2025

1/1/2026

12/1/2030

No

0

0

20

Loan

Parkway Office

1

1/1/2021

12/1/2027

12/1/2027

No

5

5

21

Loan

8, 64, 65

Redmond Town Center

6

4/6/2020

3/6/2022

4/6/2022

3/6/2025

No

0

0

22

Loan

8, 66, 67

White Oak Crossing

6

1/6/2020

12/6/2023

1/6/2024

12/6/2029

No

0

0

23

Loan

UM Student Housing Portfolio

6

1/6/2021

12/6/2030

12/6/2030

No

0

0

24

Loan

IOM Villas

6

1/6/2021

1/6/2021

12/6/2030

No

5 days grace, one time during the term of the loan

0

24.01

Property

Indian Terrace Villas I-VI

24.02

Property

Fawn Villas I-IV

24.03

Property

Delta Villas I-IV

24.04

Property

Park Ave. Villas I-III

24.05

Property

Lutz Road Villas I-III

24.06

Property

Topeka Villas I&II

24.07

Property

Martin House Villas I&II

24.08

Property

Shipshewana Villas

24.09

Property

LaGrange Villas I&II

24.10

Property

Crown Point Villas I&II

24.11

Property

Timber Trace Villas

24.12

Property

Fairmont Villas I&II

24.13

Property

Oak Tree Villas

24.14

Property

South Oak Villas

24.15

Property

West Elm Villas

24.16

Property

Maple Villas

24.17

Property

West Unity Villas

24.18

Property

Shirley Villas

24.19

Property

Schoolstreet Villas

24.20

Property

Riverside Villas

24.21

Property

Ashley Villas

24.22

Property

West Side Villas

25

Loan

Paramount Town Center

6

4/6/2020

3/6/2030

3/6/2030

No

0

0

26

Loan

68

La Quinta Downtown Waco

6

4/6/2020

4/6/2020

3/6/2030

No

0

0

27

Loan

375 Warm Springs

6

12/6/2020

11/6/2030

11/6/2030

No

0

0

28

Loan

4850 Eucalyptus Avenue

6

1/6/2021

12/6/2030

12/6/2030

No

0

0

29

Loan

16, 69, 70

6925 Lake Ellenor Drive

6

10/6/2020

10/6/2020

9/6/2030

No

0

0

30

Loan

South Bronx Medical Office

6

1/6/2021

12/6/2030

12/6/2030

No

0

0

31

Loan

71

Upper West Side Mixed-Use

6

12/6/2020

11/6/2030

11/6/2030

No

0

0

32

Loan

72, 73, 74

2416 Merchant Street

1

1/1/2021

1/1/2026

2/1/2026

1/1/2031

No

5

5

33

Loan

4781 Broadway

6

1/6/2021

12/6/2030

12/6/2030

No

0

0

34

Loan

2803 NE Loop 410

6

12/6/2020

11/6/2030

11/6/2030

No

0

0

35

Loan

75

7th Street Mixed Use

6

1/6/2021

12/6/2030

12/6/2030

No

0

0

36

Loan

76

Hampton Inn Alamogordo

1

5/1/2020

5/1/2020

4/1/2030

No

0

0

37

Loan

8, 77

McCarthy Ranch

6

3/6/2020

2/6/2030

2/6/2030

No

0

0

38

Loan

Storage Xxtra Hwy 155

6

12/6/2020

12/6/2020

11/6/2030

No

0

0

39

Loan

78

1404 West University

6

7/6/2019

6/6/2029

6/6/2029

No

0

0

40

Loan

16

Big Space Storage

6

10/6/2020

9/6/2022

10/6/2022

9/6/2030

No

0

0

41

Loan

Freedom Storage Dallas

1

1/1/2021

12/1/2025

1/1/2026

12/1/2030

No

0

0

42

Loan

Smitty’s MHP

6

12/6/2020

12/6/2020

11/6/2030

No

0

0

43

Loan

Georgetown Square

6

5/6/2020

4/6/2025

5/6/2025

4/6/2030

No

0

0

44

Loan

16

West Bellfort Self Storage

6

12/6/2020

11/6/2022

12/6/2022

11/6/2027

No

0

0

45

Loan

38

Lake Village MHP and Sunnyside Village MHP

6

1/6/2021

1/6/2021

12/6/2030

No

0

0

45.01

Property

Lake Village MHP

45.02

Property

Sunnyside Village MHP

46

Loan

72

Drive-Up Self Storage

6

1/6/2021

1/6/2026

2/6/2026

1/6/2031

No

0

0

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Prepayment Provision (3)	2017 EGI ($)	2017 Expenses ($)	2017 NOI ($)	2018 EGI ($)	2018 Expenses ($)	2018 NOI ($)	2019 EGI ($)	2019 Expenses ($)	2019 NOI ($)
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	Lockout/24_Defeasance/93_0%/4	19,256,554	6,714,703	12,541,851	19,301,583	6,955,364	12,346,219	19,355,597	7,410,407	11,945,190
1.01	Property		15 West 47th Street		10,260,190	3,243,356	7,016,833	9,773,916	3,144,906	6,629,010	9,664,447	3,525,636	6,138,811
1.02	Property		48 West 48th Street		6,247,588	2,443,704	3,803,884	6,421,117	2,646,973	3,774,144	6,482,031	2,648,139	3,833,892
1.03	Property		151 West 46th Street		2,748,777	1,027,643	1,721,134	3,106,550	1,163,485	1,943,065	3,209,119	1,236,632	1,972,487
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	Lockout/24_Defeasance/93_0%/4	N/A	N/A	N/A	12,459,775	4,598,959	7,860,816	12,399,240	4,534,916	7,864,324
2.01	Property		Hauppauge Office Park		N/A	N/A	N/A	8,249,472	2,710,995	5,538,477	8,309,478	2,617,345	5,692,134
2.02	Property		20 Commerce		N/A	N/A	N/A	4,210,303	1,887,964	2,322,339	4,089,762	1,917,571	2,172,190
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	Lockout/24_Defeasance/90_0%/6	N/A	N/A	N/A	N/A	N/A	N/A	7,781,992	2,362,152	5,419,840
3.01	Property		Newton		N/A	N/A	N/A	N/A	N/A	N/A	5,312,608	1,651,385	3,661,223
3.02	Property		Fort Smith		N/A	N/A	N/A	N/A	N/A	N/A	1,510,025	431,205	1,078,820
3.03	Property		Flint		N/A	N/A	N/A	N/A	N/A	N/A	865,810	257,857	607,953
3.04	Property	20	Coffeyville		N/A	N/A	N/A	N/A	N/A	N/A	93,549	21,705	71,844
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	>YM or 0.5%/33_Defeasance or >YM or 0.5%/80_0%/7	2,161,960,165	1,556,922,957	605,037,208	2,191,540,530	1,574,171,264	617,369,266	2,106,295,488	1,586,215,135	520,080,353
4.01	Property		MGM Grand		1,179,680,639	834,995,842	344,684,797	1,226,105,346	854,539,115	371,566,231	1,161,850,748	879,242,083	282,608,665
4.02	Property		Mandalay Bay		982,279,526	721,927,115	260,352,411	965,435,184	719,632,149	245,803,035	944,444,740	706,973,052	237,471,688
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	Lockout/33_Defeasance/80_0%/7	62,723,555	17,358,037	45,365,518	63,038,695	18,950,129	44,088,566	69,563,590	20,967,241	48,596,349
6	Loan		The Senator	Lockout/24_Defeasance/92_0%/4	4,267,111	1,936,106	2,331,005	4,524,206	1,910,692	2,613,514	5,463,289	2,277,860	3,185,429
7	Loan	8, 17	Appletree Business Park	Lockout/24_Defeasance/90_0%/6	6,807,852	2,975,608	3,832,244	7,069,157	2,873,552	4,195,605	8,577,237	3,090,517	5,486,720
8	Loan	35	First Horizon Plaza	Lockout/24_Defeasance/93_0%/3	6,892,046	3,207,646	3,684,400	6,783,541	3,161,408	3,622,133	7,061,336	3,109,902	3,951,434
9	Loan	8, 32, 36, 37	JW Marriott Nashville	Lockout/33_Defeasance/80_0%/7	N/A	N/A	N/A	N/A	N/A	N/A	93,677,197	65,123,527	28,553,670
10	Loan	38, 39, 40	Houston Multifamily Portfolio	Lockout/24_Defeasance/92_0%/4	N/A	N/A	N/A	1,076,554	605,869	470,685	4,778,928	2,112,017	2,666,910
10.01	Property		Vista Oaks Apartments		N/A	N/A	N/A	N/A	N/A	N/A	2,039,068	776,808	1,262,260
10.02	Property		Oaks at Nassau Apartments		N/A	N/A	N/A	N/A	N/A	N/A	1,488,309	780,943	707,366
10.03	Property		Broadway Village Apartments		N/A	N/A	N/A	1,076,554	605,869	470,685	1,251,551	554,267	697,284
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	Lockout/35_Defeasance/80_0%/5	107,586,327	33,160,381	74,425,947	103,110,653	31,784,180	71,326,473	102,473,435	31,007,624	71,465,811
12	Loan	8, 50	32-42 Broadway	Lockout/25_Defeasance/91_0%/4	21,214,177	10,436,824	10,777,353	22,313,427	10,791,578	11,521,849	23,020,311	11,125,485	11,894,826
13	Loan	8, 51	Hotel ZaZa Houston Museum District	>YM or 1%/117_0%/3	35,576,225	26,509,951	9,066,274	36,140,047	27,348,440	8,791,607	35,451,900	26,636,357	8,815,543
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	Lockout/26_Defeasance/89_0%/5	7,486,028	2,476,656	5,009,372	9,029,630	3,093,303	5,936,327	9,505,208	3,410,928	6,094,280
14.01	Property		El Camino Real		999,775	244,826	754,949	2,234,443	729,827	1,504,616	2,187,765	771,533	1,416,232
14.02	Property		Galloway Medical Park		2,934,790	975,005	1,959,785	3,083,561	1,055,966	2,027,594	3,187,499	1,128,913	2,058,586
14.03	Property		Snapper Creek		1,939,552	693,709	1,245,843	1,948,260	685,892	1,262,368	1,942,524	758,466	1,184,059
14.04	Property		Temecula Medical Center		1,003,894	351,816	652,078	981,048	331,461	649,587	1,098,277	413,418	684,858
14.05	Property		Activity Medical Center		608,018	211,300	396,718	686,822	237,797	449,025	830,877	219,884	610,993
14.06	Property		Tri-City Medical Park		N/A	N/A	N/A	95,496	52,359	43,137	258,266	118,714	139,552
15	Loan		Bayshore Villa MHC	Lockout/24_Defeasance/92_0%/4	N/A	N/A	N/A	2,083,816	764,919	1,318,897	2,133,930	806,538	1,327,392
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	Lockout/25_Defeasance or >YM or 1%/88_0%/7	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
16.01	Property		15535 South State Avenue		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
16.02	Property		150 Grand Valley Avenue		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
16.03	Property		16052 Industrial Parkway		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	Lockout/24_Defeasance/92_0%/4	N/A	N/A	N/A	1,218,831	156,174	1,062,657	1,247,293	164,290	1,083,003
17.01	Property	58	3421-35 Richmond Street		N/A	N/A	N/A	376,040	38,536	337,504	377,478	41,566	335,912
17.02	Property	58	811-15 North 2nd Street		N/A	N/A	N/A	242,375	21,501	220,874	241,125	21,510	219,615
17.03	Property		180 Grand Street		N/A	N/A	N/A	170,676	19,799	150,877	189,575	21,960	167,615
17.04	Property		176-178 Grand Street		N/A	N/A	N/A	139,140	13,960	125,180	145,992	14,926	131,066
17.05	Property		1706-10 North 2nd Street		N/A	N/A	N/A	145,600	34,014	111,586	147,748	35,170	112,578
17.06	Property		190 West Berks Street		N/A	N/A	N/A	145,000	28,363	116,637	145,375	29,158	116,217
18	Loan	59, 60, 61	King City SV	Lockout/27_Defeasance/89_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
19	Loan	62, 63	Pacifica Plaza	Lockout/24_Defeasance/80_Defeasance or >YM or 1%/11_0%/5	N/A	N/A	N/A	2,234,945	777,342	1,457,603	2,327,838	813,964	1,513,874
20	Loan		Parkway Office	Lockout/59_>YM or 1%/21_0%/4	N/A	N/A	N/A	1,719,852	418,129	1,301,723	1,748,882	457,504	1,291,378
21	Loan	8, 64, 65	Redmond Town Center	Lockout/33_Defeasance/23_0%/4	12,572,296	3,843,706	8,728,590	12,945,809	3,914,837	9,030,971	13,766,778	4,065,369	9,701,409
22	Loan	8, 66, 67	White Oak Crossing	Lockout/36_Defeasance/79_0%/5	8,380,001	1,662,835	6,717,167	8,528,386	1,741,540	6,786,847	8,639,220	1,625,210	7,014,010
23	Loan		UM Student Housing Portfolio	Lockout/24_>YM or 1%/90_0%/6	1,861,613	603,953	1,257,660	1,910,284	612,674	1,297,610	1,944,841	607,388	1,337,453
24	Loan		IOM Villas	Lockout/24_>YM or 1%/93_0%/3	N/A	N/A	N/A	1,032,912	417,642	615,270	2,667,981	1,422,219	1,245,762
24.01	Property		Indian Terrace Villas I-VI		N/A	N/A	N/A	194,891	67,415	127,476	514,910	239,346	275,564
24.02	Property		Fawn Villas I-IV		N/A	N/A	N/A	90,855	34,880	55,975	230,195	101,820	128,375
24.03	Property		Delta Villas I-IV		N/A	N/A	N/A	92,991	33,990	59,001	232,500	116,572	115,929
24.04	Property		Park Ave. Villas I-III		N/A	N/A	N/A	69,880	35,611	34,268	196,010	118,842	77,168
24.05	Property		Lutz Road Villas I-III		N/A	N/A	N/A	69,315	22,528	46,786	175,256	79,614	95,642
24.06	Property		Topeka Villas I&II		N/A	N/A	N/A	52,564	20,567	31,997	132,741	65,602	67,139
24.07	Property		Martin House Villas I&II		N/A	N/A	N/A	44,924	15,537	29,387	116,479	66,069	50,410
24.08	Property		Shipshewana Villas		N/A	N/A	N/A	43,127	21,584	21,542	117,692	64,687	53,005
24.09	Property		LaGrange Villas I&II		N/A	N/A	N/A	41,694	14,293	27,401	106,620	59,268	47,352
24.10	Property		Crown Point Villas I&II		N/A	N/A	N/A	39,116	18,650	20,466	86,348	68,695	17,653
24.11	Property		Timber Trace Villas		N/A	N/A	N/A	36,109	12,272	23,837	87,398	40,157	47,241
24.12	Property		Fairmont Villas I&II		N/A	N/A	N/A	29,084	10,440	18,644	78,891	43,504	35,387
24.13	Property		Oak Tree Villas		N/A	N/A	N/A	28,731	13,621	15,110	79,061	35,349	43,711
24.14	Property		South Oak Villas		N/A	N/A	N/A	31,054	11,184	19,870	79,161	36,831	42,330
24.15	Property		West Elm Villas		N/A	N/A	N/A	31,164	13,072	18,092	79,703	46,911	32,792
24.16	Property		Maple Villas		N/A	N/A	N/A	21,293	7,246	14,047	51,259	29,720	21,539
24.17	Property		West Unity Villas		N/A	N/A	N/A	17,673	8,266	9,406	49,649	33,331	16,318
24.18	Property		Shirley Villas		N/A	N/A	N/A	22,314	14,796	7,518	57,532	36,864	20,668
24.19	Property		Schoolstreet Villas		N/A	N/A	N/A	31,393	19,713	11,681	79,034	60,190	18,844
24.20	Property		Riverside Villas		N/A	N/A	N/A	30,373	13,003	17,371	78,997	56,324	22,673
24.21	Property		Ashley Villas		N/A	N/A	N/A	9,220	6,899	2,321	25,586	15,748	9,838
24.22	Property		West Side Villas		N/A	N/A	N/A	5,148	2,074	3,074	12,960	6,774	6,186
25	Loan		Paramount Town Center	Lockout/33_Defeasance/83_0%/4	1,190,264	366,334	823,930	1,462,717	370,798	1,091,919	1,523,770	403,526	1,120,244
26	Loan	68	La Quinta Downtown Waco	Lockout/33_Defeasance/83_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	4,031,263	1,987,132	2,044,131
27	Loan		375 Warm Springs	Lockout/25_Defeasance/91_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	903,906	318,593	585,312
28	Loan		4850 Eucalyptus Avenue	Lockout/24_Defeasance or >YM or 1%/92_0%/4	N/A	N/A	N/A	1,131,000	141,362	989,638	1,036,400	148,276	888,124
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	Lockout/27_Defeasance/89_0%/4	N/A	N/A	N/A	1,018,531	489,029	529,502	1,144,875	616,381	528,494
30	Loan		South Bronx Medical Office	Lockout/24_Defeasance/92_0%/4	1,168,526	372,443	796,083	1,178,737	395,828	782,909	1,222,079	425,576	796,503
31	Loan	71	Upper West Side Mixed-Use	Lockout/25_Defeasance/92_0%/3	N/A	N/A	N/A	1,161,851	454,725	707,126	1,214,977	487,994	726,983
32	Loan	72, 73, 74	2416 Merchant Street	Lockout/24_>YM or 1%/93_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
33	Loan		4781 Broadway	Lockout/24_Defeasance/92_0%/4	1,177,811	402,149	775,662	1,197,584	400,774	796,810	1,260,674	419,007	841,667
34	Loan		2803 NE Loop 410	Lockout/25_Defeasance/91_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	604,545	217,268	387,277
35	Loan	75	7th Street Mixed Use	Lockout/24_Defeasance/91_0%/5	663,025	230,853	432,171	741,091	254,471	486,620	796,608	264,086	532,522
36	Loan	76	Hampton Inn Alamogordo	Lockout/32_Defeasance/84_0%/4	N/A	N/A	N/A	1,402,264	1,069,313	332,951	2,321,417	1,183,211	1,138,206
37	Loan	8, 77	McCarthy Ranch	Lockout/34_Defeasance/82_0%/4	3,376,131	1,315,559	2,060,572	3,806,476	1,303,754	2,502,722	5,076,248	1,368,290	3,707,958
38	Loan		Storage Xxtra Hwy 155	Lockout/25_Defeasance/91_0%/4	N/A	N/A	N/A	423,990	240,610	183,380	585,762	262,056	323,706
39	Loan	78	1404 West University	Lockout/35_>YM or 1%/81_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	347,492	115,284	232,208
40	Loan	16	Big Space Storage	Lockout/27_Defeasance/89_0%/4	N/A	N/A	N/A	429,723	213,749	215,974	565,444	184,799	380,646
41	Loan		Freedom Storage Dallas	Lockout/24_Defeasance/35_Defeasance or >YM or 1%/57_0%/4	N/A	N/A	N/A	567,335	288,086	279,249	635,348	311,066	324,282
42	Loan		Smitty’s MHP	Lockout/25_Defeasance/90_0%/5	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
43	Loan		Georgetown Square	Lockout/32_Defeasance/84_0%/4	460,595	222,155	238,440	481,776	238,545	243,231	568,312	243,584	324,728
44	Loan	16	West Bellfort Self Storage	Lockout/25_Defeasance/55_0%/4	355,846	132,176	223,670	393,865	120,902	272,963	419,032	125,423	293,609
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	Lockout/24_Defeasance/91_0%/5	N/A	N/A	N/A	528,975	258,931	270,044	531,331	251,172	280,159
45.01	Property		Lake Village MHP		N/A	N/A	N/A	326,655	138,511	188,144	312,919	135,896	177,023
45.02	Property		Sunnyside Village MHP		N/A	N/A	N/A	202,320	120,420	81,900	218,412	115,276	103,136
46	Loan	72	Drive-Up Self Storage	Lockout/24_Defeasance/93_0%/4	N/A	N/A	N/A	N/A	N/A	N/A	384,902	152,505	232,397

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Most Recent EGI (if past 2019) ($)	Most Recent Expenses (if past 2019) ($)	Most Recent NOI (if past 2019) ($)	Most Recent NOI Date (if past 2019)	Most Recent # of months	Most Recent Description	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Debt Yield on Underwritten Net Operating Income (%)
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	16,421,332	7,098,959	9,322,373	10/31/2020	12	Trailing 12	19,909,478	7,846,160	12,063,318	8.6%
1.01	Property		15 West 47th Street	8,651,241	3,328,036	5,323,205	10/31/2020	12	Trailing 12	9,799,176	3,846,095	5,953,081
1.02	Property		48 West 48th Street	5,380,555	2,563,454	2,817,101	10/31/2020	12	Trailing 12	6,700,325	2,731,610	3,968,716
1.03	Property		151 West 46th Street	2,389,536	1,207,469	1,182,067	10/31/2020	12	Trailing 12	3,409,976	1,268,455	2,141,521
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	12,255,769	4,394,022	7,861,747	10/31/2020	12	Trailing 12	13,066,360	4,800,723	8,265,637	9.2%
2.01	Property		Hauppauge Office Park	8,485,101	2,471,476	6,013,625	10/31/2020	12	Trailing 12	8,834,672	2,867,188	5,967,484
2.02	Property		20 Commerce	3,770,669	1,922,546	1,848,123	10/31/2020	12	Trailing 12	4,231,688	1,933,535	2,298,154
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	11,562,759	2,960,143	8,602,616	9/30/2020	Various	Various	14,641,777	4,579,626	10,062,150	11.1%
3.01	Property		Newton	5,428,049	1,678,006	3,750,043	9/30/2020	12	Trailing 12	6,080,861	2,761,490	3,319,371
3.02	Property		Fort Smith	2,165,111	413,208	1,751,902	9/30/2020	12	Trailing 12	2,970,845	648,617	2,322,228
3.03	Property		Flint	1,735,155	292,519	1,442,636	9/30/2020	12	Trailing 12	3,066,885	520,242	2,546,644
3.04	Property	20	Coffeyville	2,234,445	576,410	1,658,034	9/30/2020	10	Annualized	2,523,185	649,278	1,873,907
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	1,157,516,861	935,475,514	222,041,347	9/30/2020	12	Trailing 12	2,106,295,488	1,586,215,135	520,080,353	17.9%
4.01	Property		MGM Grand	662,869,240	533,910,560	128,958,680	9/30/2020	12	Trailing 12	1,161,850,748	879,242,083	282,608,665
4.02	Property		Mandalay Bay	494,647,621	401,564,954	93,082,667	9/30/2020	12	Trailing 12	944,444,740	706,973,052	237,471,688
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	69,060,254	21,771,999	47,288,255	3/31/2020	12	Trailing 12	74,193,553	22,888,769	51,304,783	9.4%
6	Loan		The Senator	6,046,610	2,449,748	3,596,862	10/31/2020	12	Trailing 12	6,057,283	2,405,775	3,651,509	9.2%
7	Loan	8, 17	Appletree Business Park	9,032,798	3,239,290	5,793,508	10/31/2020	12	Trailing 12	8,934,352	3,259,336	5,675,015	11.4%
8	Loan	35	First Horizon Plaza	6,892,993	3,027,297	3,865,695	9/30/2020	12	Trailing 12	7,089,751	3,316,437	3,773,313	10.5%
9	Loan	8, 32, 36, 37	JW Marriott Nashville	48,245,221	40,461,820	7,783,401	9/30/2020	12	Trailing 12	94,449,843	66,104,698	28,345,145	15.3%
10	Loan	38, 39, 40	Houston Multifamily Portfolio	4,897,936	2,136,094	2,761,841	9/30/2020	12	Trailing 12	4,897,936	2,212,412	2,685,524	9.3%
10.01	Property		Vista Oaks Apartments	2,065,502	793,616	1,271,886	9/30/2020	12	Trailing 12	2,065,502	856,138	1,209,364
10.02	Property		Oaks at Nassau Apartments	1,534,198	793,491	740,707	9/30/2020	12	Trailing 12	1,534,198	778,163	756,035
10.03	Property		Broadway Village Apartments	1,298,236	548,987	749,249	9/30/2020	12	Trailing 12	1,298,236	578,112	720,124
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	96,622,400	31,272,093	65,350,307	9/30/2020	9	Annualized	104,029,334	31,007,624	73,021,709	9.6%
12	Loan	8, 50	32-42 Broadway	23,543,821	10,777,257	12,766,564	6/30/2020	12	Trailing 12	23,169,206	10,872,817	12,296,389	9.8%
13	Loan	8, 51	Hotel ZaZa Houston Museum District	20,545,319	19,480,292	1,065,027	10/31/2020	12	Trailing 12	35,451,900	27,006,649	8,445,251	14.1%
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	9,640,692	3,377,373	6,263,319	7/31/2020	12	Trailing 12	11,197,785	3,392,125	7,805,659	8.8%
14.01	Property		El Camino Real	2,289,312	739,578	1,549,734	7/31/2020	12	Trailing 12	3,064,117	720,332	2,343,786
14.02	Property		Galloway Medical Park	3,173,905	1,166,230	2,007,674	7/31/2020	12	Trailing 12	3,268,291	1,159,286	2,109,005
14.03	Property		Snapper Creek	1,973,769	686,878	1,286,891	7/31/2020	12	Trailing 12	2,085,016	717,234	1,367,782
14.04	Property		Temecula Medical Center	1,062,415	402,765	659,650	7/31/2020	12	Trailing 12	1,450,386	400,367	1,050,019
14.05	Property		Activity Medical Center	856,365	271,664	584,701	7/31/2020	12	Trailing 12	1,019,845	300,601	719,244
14.06	Property		Tri-City Medical Park	284,926	110,257	174,669	7/31/2020	12	Trailing 12	310,129	94,306	215,824
15	Loan		Bayshore Villa MHC	2,231,450	841,669	1,389,781	9/30/2020	12	Trailing 12	2,332,518	802,008	1,530,510	10.0%
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	N/A	N/A	N/A	N/A	N/A	Not Available	5,732,615	171,978	5,560,637	11.7%
16.01	Property		15535 South State Avenue	N/A	N/A	N/A	N/A	N/A	Not Available	3,516,392	105,492	3,410,900
16.02	Property		150 Grand Valley Avenue	N/A	N/A	N/A	N/A	N/A	Not Available	1,325,784	39,774	1,286,011
16.03	Property		16052 Industrial Parkway	N/A	N/A	N/A	N/A	N/A	Not Available	890,439	26,713	863,726
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	1,338,586	175,740	1,162,846	8/31/2020	12	Trailing 12	1,328,903	211,032	1,117,871	8.1%
17.01	Property	58	3421-35 Richmond Street	408,847	44,085	364,762	8/31/2020	12	Trailing 12	389,615	49,257	340,359
17.02	Property	58	811-15 North 2nd Street	254,750	21,598	233,152	8/31/2020	12	Trailing 12	253,365	28,175	225,190
17.03	Property		180 Grand Street	194,525	24,871	169,654	8/31/2020	12	Trailing 12	188,765	30,262	158,503
17.04	Property		176-178 Grand Street	154,774	20,364	134,410	8/31/2020	12	Trailing 12	152,772	23,738	129,033
17.05	Property		1706-10 North 2nd Street	170,265	35,852	134,413	8/31/2020	12	Trailing 12	190,201	44,382	145,819
17.06	Property		190 West Berks Street	155,425	28,970	126,455	8/31/2020	12	Trailing 12	154,185	35,218	118,967
18	Loan	59, 60, 61	King City SV	3,659,611	2,267,519	1,392,092	7/31/2020	12	Trailing 12	3,931,002	2,295,560	1,635,442	12.4%
19	Loan	62, 63	Pacifica Plaza	2,405,103	811,924	1,593,180	9/30/2020	12	Trailing 12	2,413,031	766,558	1,646,473	12.7%
20	Loan		Parkway Office	1,776,461	468,714	1,307,747	8/31/2020	12	Trailing 12	1,836,359	487,382	1,348,977	11.2%
21	Loan	8, 64, 65	Redmond Town Center	N/A	N/A	N/A	N/A	N/A	Not Available	15,096,303	4,207,821	10,888,482	10.7%
22	Loan	8, 66, 67	White Oak Crossing	8,333,797	1,470,557	6,863,240	9/30/2020	10	Annualized	8,072,109	1,699,717	6,372,392	10.1%
23	Loan		UM Student Housing Portfolio	1,936,984	603,480	1,333,504	9/30/2020	12	Trailing 12	1,953,552	570,048	1,383,504	12.6%
24	Loan		IOM Villas	2,767,369	1,483,758	1,283,611	8/31/2020	12	Trailing 12	2,787,627	1,461,599	1,326,028	12.1%
24.01	Property		Indian Terrace Villas I-VI	529,345	249,985	279,360	8/31/2020	12	Trailing 12	532,053	252,808	279,245
24.02	Property		Fawn Villas I-IV	239,742	106,728	133,014	8/31/2020	12	Trailing 12	242,317	102,433	139,884
24.03	Property		Delta Villas I-IV	239,437	125,169	114,267	8/31/2020	12	Trailing 12	238,081	125,572	112,509
24.04	Property		Park Ave. Villas I-III	200,783	118,344	82,438	8/31/2020	12	Trailing 12	221,355	118,714	102,640
24.05	Property		Lutz Road Villas I-III	178,784	84,123	94,661	8/31/2020	12	Trailing 12	174,619	83,832	90,787
24.06	Property		Topeka Villas I&II	135,143	71,335	63,809	8/31/2020	12	Trailing 12	133,784	69,397	64,387
24.07	Property		Martin House Villas I&II	127,104	66,442	60,662	8/31/2020	12	Trailing 12	132,438	65,333	67,105
24.08	Property		Shipshewana Villas	120,147	73,059	47,088	8/31/2020	12	Trailing 12	121,074	71,968	49,106
24.09	Property		LaGrange Villas I&II	110,415	61,639	48,776	8/31/2020	12	Trailing 12	110,451	58,361	52,090
24.10	Property		Crown Point Villas I&II	100,156	66,210	33,945	8/31/2020	12	Trailing 12	111,402	65,053	46,349
24.11	Property		Timber Trace Villas	90,725	47,426	43,299	8/31/2020	12	Trailing 12	90,278	45,725	44,553
24.12	Property		Fairmont Villas I&II	81,972	45,298	36,674	8/31/2020	12	Trailing 12	83,662	44,344	39,318
24.13	Property		Oak Tree Villas	81,588	39,661	41,927	8/31/2020	12	Trailing 12	80,315	38,237	42,078
24.14	Property		South Oak Villas	78,819	45,421	33,398	8/31/2020	12	Trailing 12	80,197	44,087	36,111
24.15	Property		West Elm Villas	81,362	42,090	39,272	8/31/2020	12	Trailing 12	77,701	41,811	35,890
24.16	Property		Maple Villas	55,895	27,404	28,492	8/31/2020	12	Trailing 12	53,796	25,896	27,900
24.17	Property		West Unity Villas	51,702	27,239	24,463	8/31/2020	12	Trailing 12	51,976	27,321	24,656
24.18	Property		Shirley Villas	60,933	40,762	20,171	8/31/2020	12	Trailing 12	58,528	39,515	19,013
24.19	Property		Schoolstreet Villas	82,621	60,553	22,068	8/31/2020	12	Trailing 12	75,933	58,799	17,134
24.20	Property		Riverside Villas	81,649	61,452	20,197	8/31/2020	12	Trailing 12	78,819	59,181	19,639
24.21	Property		Ashley Villas	26,300	17,366	8,934	8/31/2020	12	Trailing 12	25,689	17,246	8,443
24.22	Property		West Side Villas	12,748	6,052	6,696	8/31/2020	12	Trailing 12	13,157	5,966	7,191
25	Loan		Paramount Town Center	1,524,776	403,597	1,121,179	8/30/2020	12	Trailing 12	1,475,225	399,923	1,075,302	10.0%
26	Loan	68	La Quinta Downtown Waco	2,370,041	1,742,922	627,119	10/31/2020	12	Trailing 12	4,031,263	2,166,526	1,864,737	19.9%
27	Loan		375 Warm Springs	1,028,636	312,823	715,813	9/30/2020	12	Trailing 12	1,329,889	367,491	962,398	11.5%
28	Loan		4850 Eucalyptus Avenue	1,036,400	152,538	883,862	10/31/2020	12	Trailing 12	1,059,974	188,177	871,797	10.9%
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	1,287,434	605,822	681,612	9/30/2020	12	Trailing 12	1,469,456	551,540	917,916	11.5%
30	Loan		South Bronx Medical Office	1,169,171	436,783	732,388	10/31/2020	12	Trailing 12	1,233,105	468,176	764,929	11.3%
31	Loan	71	Upper West Side Mixed-Use	1,265,830	494,674	771,156	8/31/2020	12	Trailing 12	1,223,076	519,445	703,630	10.7%
32	Loan	72, 73, 74	2416 Merchant Street	758,431	98,431	660,000	10/31/2020	12	Trailing 12	845,176	224,124	621,052	9.9%
33	Loan		4781 Broadway	1,159,262	430,902	728,360	10/31/2020	12	Trailing 12	1,260,796	427,929	832,867	13.3%
34	Loan		2803 NE Loop 410	869,310	195,890	673,421	9/30/2020	12	Trailing 12	1,002,231	211,266	790,965	13.0%
35	Loan	75	7th Street Mixed Use	833,560	274,207	559,352	9/30/2020	12	Trailing 12	837,930	335,972	501,958	9.0%
36	Loan	76	Hampton Inn Alamogordo	2,043,552	1,075,415	968,137	8/31/2020	12	Trailing 12	2,260,688	1,189,632	1,071,057	19.8%
37	Loan	8, 77	McCarthy Ranch	5,025,608	1,508,116	3,517,493	7/31/2020	12	Trailing 12	5,379,369	1,576,791	3,802,578	8.5%
38	Loan		Storage Xxtra Hwy 155	638,031	265,937	372,094	9/30/2020	12	Trailing 12	638,031	263,953	374,078	9.0%
39	Loan	78	1404 West University	224,933	138,985	85,948	8/31/2020	12	Trailing 12	489,686	134,139	355,546	8.7%
40	Loan	16	Big Space Storage	647,039	188,790	458,249	7/31/2020	12	Trailing 12	681,017	245,853	435,163	10.8%
41	Loan		Freedom Storage Dallas	649,893	327,382	322,511	8/31/2020	12	Trailing 12	656,330	327,024	329,306	9.1%
42	Loan		Smitty’s MHP	584,318	249,775	334,543	9/30/2020	6	Annualized	584,318	286,606	297,712	10.4%
43	Loan		Georgetown Square	571,084	272,754	298,330	8/31/2020	12	Trailing 12	610,567	310,019	300,548	10.5%
44	Loan	16	West Bellfort Self Storage	428,303	110,593	317,710	9/30/2020	12	Trailing 12	422,423	166,776	255,647	10.0%
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	530,845	268,169	262,676	9/30/2020	12	Trailing 12	530,845	298,145	232,700	9.3%
45.01	Property		Lake Village MHP	314,128	153,604	160,524	9/30/2020	12	Trailing 12	314,128	196,108	118,020
45.02	Property		Sunnyside Village MHP	216,717	114,565	102,152	9/30/2020	12	Trailing 12	216,717	102,037	114,681
46	Loan	72	Drive-Up Self Storage	399,726	181,275	218,451	10/31/2020	12	Trailing 12	399,726	182,552	217,174	9.0%

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	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, 11	Elo Midtown Office Portfolio	69,310	450,439	11,543,568	2.30	8.2%	241,000,000	11/1/2020	241,000,000	11/1/2020	58.5%
1.01	Property		15 West 47th Street	26,628	218,206	5,708,247			120,000,000	11/1/2020	120,000,000	11/1/2020
1.02	Property		48 West 48th Street	27,533	160,909	3,780,274			79,000,000	11/1/2020	79,000,000	11/1/2020
1.03	Property		151 West 46th Street	15,150	71,324	2,055,047			42,000,000	11/1/2020	42,000,000	11/1/2020
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	119,914	587,376	7,558,347	1.50	8.4%	130,100,000	Various	130,100,000	Various	69.0%
2.01	Property		Hauppauge Office Park	60,535	352,443	5,554,506			97,100,000	6/10/2020	97,100,000	6/10/2020
2.02	Property		20 Commerce	59,379	234,934	2,003,841			33,000,000	6/11/2020	33,000,000	6/11/2020
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	380,766	554,412	9,126,973	1.74	10.0%	139,600,000	Various	139,600,000	Various	65.2%
3.01	Property		Newton	222,000	372,368	2,725,003			50,800,000	10/16/2020	50,800,000	10/16/2020
3.02	Property		Fort Smith	11,967	77,802	2,232,459			40,800,000	10/18/2020	40,800,000	10/18/2020
3.03	Property		Flint	14,858	83,725	2,448,060			27,300,000	10/9/2020	27,300,000	10/9/2020
3.04	Property	20	Coffeyville	131,940	20,517	1,721,450			20,700,000	10/21/2020	20,700,000	10/21/2020
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	32,774,592	0	487,305,761	4.95	17.9%	4,600,000,000	1/10/2020	4,600,000,000	1/10/2020	35.5%
4.01	Property		MGM Grand	16,011,953	0	266,596,712			2,505,000,000	1/10/2020	2,505,000,000	1/10/2020
4.02	Property		Mandalay Bay	16,762,639	0	220,709,049			2,095,000,000	1/10/2020	2,095,000,000	1/10/2020
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	85,006	544,350	50,675,427	2.90	9.3%	1,000,000,000	1/23/2020	1,000,000,000	1/23/2020	54.5%
6	Loan		The Senator	40,322	176,797	3,434,390	2.53	8.7%	59,600,000	11/12/2020	59,600,000	11/12/2020	66.6%
7	Loan	8, 17	Appletree Business Park	116,956	190,371	5,367,688	1.92	10.8%	87,500,000	11/10/2020	87,500,000	11/10/2020	56.9%
8	Loan	35	First Horizon Plaza	146,540	455,777	3,170,996	1.59	8.8%	52,100,000	10/19/2020	52,100,000	10/19/2020	69.1%
9	Loan	8, 32, 36, 37	JW Marriott Nashville	3,777,994	0	24,567,151	4.17	13.3%	301,000,000	11/10/2020	301,000,000	11/10/2020	61.5%
10	Loan	38, 39, 40	Houston Multifamily Portfolio	157,669	0	2,527,855	1.35	8.7%	47,075,000	10/28/2020	45,700,000	10/13/2020	61.6%
10.01	Property		Vista Oaks Apartments	66,099	0	1,143,265			18,500,000	10/13/2020	18,500,000	10/13/2020
10.02	Property		Oaks at Nassau Apartments	40,954	0	715,082			15,700,000	10/13/2020	15,700,000	10/13/2020
10.03	Property		Broadway Village Apartments	50,616	0	669,508			11,500,000	10/13/2020	11,500,000	10/13/2020
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	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%
12	Loan	8, 50	32-42 Broadway	365,101	979,245	10,952,043	2.66	8.8%	243,000,000	8/28/2020	243,000,000	8/28/2020	51.4%
13	Loan	8, 51	Hotel ZaZa Houston Museum District	1,418,076	0	7,027,175	2.09	11.7%	113,800,000	1/9/2020	113,800,000	1/9/2020	52.7%
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	83,740	402,083	7,319,837	1.40	8.2%	148,500,000	9/18/2020	134,390,000	Various	59.9%
14.01	Property		El Camino Real	17,773	100,067	2,225,945			47,700,000	8/27/2020	47,700,000	8/27/2020
14.02	Property		Galloway Medical Park	29,708	111,717	1,967,580			33,200,000	8/31/2020	33,200,000	8/31/2020
14.03	Property		Snapper Creek	13,704	79,331	1,274,747			21,600,000	8/31/2020	21,600,000	8/31/2020
14.04	Property		Temecula Medical Center	12,442	58,624	978,953			16,300,000	8/26/2020	16,300,000	8/26/2020
14.05	Property		Activity Medical Center	5,955	38,742	674,547			12,350,000	8/26/2020	12,350,000	8/26/2020
14.06	Property		Tri-City Medical Park	4,157	13,601	198,065			3,240,000	8/26/2020	3,240,000	8/26/2020
15	Loan		Bayshore Villa MHC	7,150	0	1,523,360	3.28	10.0%	29,400,000	11/3/2020	29,400,000	11/3/2020	52.0%
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	229,334	145,245	5,186,058	2.08	11.0%	73,450,000	10/1/2020	73,450,000	10/1/2020	64.4%
16.01	Property		15535 South State Avenue	140,674	89,093	3,181,133			45,400,000	10/1/2020	45,400,000	10/1/2020
16.02	Property		150 Grand Valley Avenue	53,038	33,591	1,199,382			16,550,000	10/1/2020	16,550,000	10/1/2020
16.03	Property		16052 Industrial Parkway	35,622	22,561	805,543			11,500,000	10/1/2020	11,500,000	10/1/2020
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	19,708	16,879	1,081,284	2.32	7.9%	20,200,000	Various	20,200,000	Various	68.0%
17.01	Property	58	3421-35 Richmond Street	7,697	12,761	319,901			5,300,000	10/16/2020	5,300,000	10/16/2020
17.02	Property	58	811-15 North 2nd Street	3,036	0	222,154			3,850,000	10/16/2020	3,850,000	10/16/2020
17.03	Property		180 Grand Street	1,234	1,100	156,169			3,600,000	10/13/2020	3,600,000	10/13/2020
17.04	Property		176-178 Grand Street	869	1,476	126,688			2,800,000	10/13/2020	2,800,000	10/13/2020
17.05	Property		1706-10 North 2nd Street	3,692	1,542	140,585			2,350,000	10/16/2020	2,350,000	10/16/2020
17.06	Property		190 West Berks Street	3,180	0	115,787			2,300,000	10/16/2020	2,300,000	10/16/2020
18	Loan	59, 60, 61	King City SV	37,506	0	1,597,936	3.94	12.1%	24,100,000	7/8/2020	24,100,000	7/8/2020	54.8%
19	Loan	62, 63	Pacifica Plaza	18,637	74,546	1,553,290	2.43	11.9%	27,200,000	10/29/2020	27,200,000	10/29/2020	47.8%
20	Loan		Parkway Office	12,669	119,284	1,217,024	2.74	10.1%	20,640,000	10/5/2020	20,640,000	10/5/2020	58.1%
21	Loan	8, 64, 65	Redmond Town Center	57,962	637,089	10,193,431	1.79	10.0%	151,000,000	8/4/2020	151,000,000	8/4/2020	67.2%
22	Loan	8, 66, 67	White Oak Crossing	163,641	192,065	6,016,686	1.75	9.5%	86,750,000	10/7/2019	86,750,000	10/7/2019	73.1%
23	Loan		UM Student Housing Portfolio	25,760	0	1,357,744	3.81	12.3%	25,400,000	10/27/2020	25,400,000	10/27/2020	43.3%
24	Loan		IOM Villas	181,824	0	1,144,204	1.66	10.4%	16,705,000	Various	16,705,000	Various	65.8%
24.01	Property		Indian Terrace Villas I-VI	33,298	0	245,947			3,580,000	9/30/2020	3,580,000	9/30/2020
24.02	Property		Fawn Villas I-IV	15,773	0	124,112			1,530,000	9/30/2020	1,530,000	9/30/2020
24.03	Property		Delta Villas I-IV	15,773	0	96,736			1,340,000	9/29/2020	1,340,000	9/29/2020
24.04	Property		Park Ave. Villas I-III	15,773	0	86,868			1,270,000	9/29/2020	1,270,000	9/29/2020
24.05	Property		Lutz Road Villas I-III	12,268	0	78,519			1,100,000	9/29/2020	1,100,000	9/29/2020
24.06	Property		Topeka Villas I&II	7,886	0	56,501			850,000	10/2/2020	850,000	10/2/2020
24.07	Property		Martin House Villas I&II	7,886	0	59,218			850,000	10/2/2020	850,000	10/2/2020
24.08	Property		Shipshewana Villas	7,010	0	42,096			700,000	10/2/2020	700,000	10/2/2020
24.09	Property		LaGrange Villas I&II	7,010	0	45,080			650,000	10/2/2020	650,000	10/2/2020
24.10	Property		Crown Point Villas I&II	7,010	0	39,339			600,000	10/2/2020	600,000	10/2/2020
24.11	Property		Timber Trace Villas	5,258	0	39,295			600,000	9/30/2020	600,000	9/30/2020
24.12	Property		Fairmont Villas I&II	5,258	0	34,060			530,000	10/2/2020	530,000	10/2/2020
24.13	Property		Oak Tree Villas	5,258	0	36,821			500,000	9/30/2020	500,000	9/30/2020
24.14	Property		South Oak Villas	5,258	0	30,853			480,000	9/30/2020	480,000	9/30/2020
24.15	Property		West Elm Villas	5,258	0	30,633			470,000	9/29/2020	470,000	9/29/2020
24.16	Property		Maple Villas	3,505	0	24,395			280,000	9/30/2020	280,000	9/30/2020
24.17	Property		West Unity Villas	3,505	0	21,150			290,000	9/29/2020	290,000	9/29/2020
24.18	Property		Shirley Villas	4,381	0	14,631			260,000	9/30/2020	260,000	9/30/2020
24.19	Property		Schoolstreet Villas	5,258	0	11,876			330,000	9/29/2020	330,000	9/29/2020
24.20	Property		Riverside Villas	6,572	0	13,067			290,000	10/2/2020	290,000	10/2/2020
24.21	Property		Ashley Villas	1,753	0	6,690			130,000	9/30/2020	130,000	9/30/2020
24.22	Property		West Side Villas	876	0	6,315			75,000	9/29/2020	75,000	9/29/2020
25	Loan		Paramount Town Center	17,186	16,113	1,042,002	2.58	9.6%	18,100,000	1/28/2020	18,100,000	1/28/2020	59.7%
26	Loan	68	La Quinta Downtown Waco	161,251	0	1,703,486	3.06	18.2%	17,400,000	2/4/2020	17,400,000	2/4/2020	53.9%
27	Loan		375 Warm Springs	17,772	68,353	876,273	3.28	10.5%	13,100,000	9/3/2020	13,100,000	9/3/2020	63.7%
28	Loan		4850 Eucalyptus Avenue	9,698	34,482	827,618	2.87	10.3%	16,100,000	11/4/2020	16,100,000	11/4/2020	49.7%
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	24,700	52,652	840,564	1.80	10.6%	11,850,000	7/17/2020	11,850,000	7/17/2020	67.2%
30	Loan		South Bronx Medical Office	6,047	15,000	743,881	3.22	11.0%	12,200,000	11/17/2020	12,200,000	11/17/2020	55.3%
31	Loan	71	Upper West Side Mixed-Use	3,525	0	700,105	2.52	10.6%	11,400,000	9/30/2020	11,400,000	9/30/2020	57.9%
32	Loan	72, 73, 74	2416 Merchant Street	11,490	22,980	586,582	1.74	9.4%	9,800,000	11/13/2020	9,800,000	11/13/2020	63.9%
33	Loan		4781 Broadway	2,659	10,000	820,208	3.84	13.1%	13,150,000	11/17/2020	13,150,000	11/17/2020	47.5%
34	Loan		2803 NE Loop 410	14,947	74,733	701,285	3.71	11.5%	9,400,000	9/29/2020	9,400,000	9/29/2020	64.9%
35	Loan	75	7th Street Mixed Use	8,638	8,448	484,872	2.27	8.7%	9,240,000	9/16/2020	9,240,000	9/16/2020	60.6%
36	Loan	76	Hampton Inn Alamogordo	90,428	0	980,629	2.76	18.1%	8,700,000	11/25/2019	8,700,000	11/25/2019	62.3%
37	Loan	8, 77	McCarthy Ranch	53,199	199,496	3,549,884	2.11	7.9%	74,400,000	12/4/2019	74,400,000	12/4/2019	60.5%
38	Loan		Storage Xxtra Hwy 155	6,714	0	367,364	1.62	8.9%	7,000,000	10/23/2020	7,000,000	10/23/2020	59.2%
39	Loan	78	1404 West University	2,148	9,746	343,652	1.88	8.4%	6,060,000	11/2/2020	5,700,000	11/2/2020	67.2%
40	Loan	16	Big Space Storage	13,776	0	421,387	1.85	10.5%	6,540,000	7/16/2020	6,540,000	7/16/2020	61.5%
41	Loan		Freedom Storage Dallas	2,513	0	326,793	1.62	9.0%	6,200,000	9/25/2020	6,200,000	9/25/2020	58.5%
42	Loan		Smitty’s MHP	13,350	0	284,362	1.66	9.9%	6,320,000	9/25/2020	6,320,000	9/25/2020	45.3%
43	Loan		Georgetown Square	3,238	24,284	273,027	1.60	9.6%	4,340,000	2/14/2020	4,340,000	2/14/2020	65.7%
44	Loan	16	West Bellfort Self Storage	4,293	0	251,355	1.58	9.9%	3,950,000	9/30/2020	3,950,000	9/30/2020	64.5%
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	9,950	0	222,750	1.49	8.9%	3,810,000	10/16/2020	3,810,000	10/16/2020	66.0%
45.01	Property		Lake Village MHP	6,600	0	111,420			2,200,000	10/16/2020	2,200,000	10/16/2020
45.02	Property		Sunnyside Village MHP	3,350	0	111,331			1,610,000	10/16/2020	1,610,000	10/16/2020
46	Loan	72	Drive-Up Self Storage	4,021	0	213,153	1.55	8.9%	4,420,000	11/5/2020	4,420,000	11/5/2020	54.3%

GSMS 2020-GSA2 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

LTV Ratio at Maturity / ARD (%)

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

1

Loan

8, 9, 10, 11

Elo Midtown Office Portfolio

58.5%

95.3%

NAP

NAP

1.01

Property

15 West 47th Street

88.1%

11/5/2020

NAP

NAP

Avi & Co. Ny Corp.

4,697

8/31/2025

Diamond Services

3,884

1.02

Property

48 West 48th Street

100.0%

11/3/2020

NAP

NAP

Rockefeller Corp.

10,350

5/31/2030

Luccello, Inc.

5,100

1.03

Property

151 West 46th Street

100.0%

11/1/2020

NAP

NAP

Havana Central- Ny 2, LLC

5,000

12/31/2029

Neiger LLP

5,000

2

Loan

8, 12, 13, 14, 15

Signature Office Portfolio

59.5%

86.8%

NAP

NAP

2.01

Property

Hauppauge Office Park

91.1%

12/1/2020

NAP

NAP

Allstate Insurance

87,945

10/31/2026

The Bridgehampton National Bank

83,426

2.02

Property

20 Commerce

80.4%

12/1/2020

NAP

NAP

Lerner David Littenberg Krumholz & Mentlik, LLP

34,373

6/30/2030

Herbert L. Jamison & Co., L.L.C.

24,838

3

Loan

8, 16, 17, 18, 19

Phoenix Industrial Portfolio V

53.5%

81.8%

NAP

NAP

3.01

Property

Newton

77.5%

11/16/2020

NAP

NAP

Arcosa Wind Towers

299,461

4/30/2022

Graphic Packaging

222,402

3.02

Property

Fort Smith

67.8%

11/16/2020

NAP

NAP

MP Warehouse, Inc.

355,139

6/30/2024

Mars Petcare US, Inc.

307,815

3.03

Property

Flint

99.4%

11/16/2020

NAP

NAP

Genesee Packaging Inc.

290,267

7/31/2024

Hirotec America Inc.

143,689

3.04

Property

20

Coffeyville

100.0%

12/1/2020

NAP

NAP

Array Technologies, Inc.

879,600

12/31/2022

NAP

4

Loan

8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

MGM Grand & Mandalay Bay

35.5%

71.4%

196.52

180.94

4.01

Property

MGM Grand

68.5%

9/30/2020

190.29

173.85

NAP

NAP

4.02

Property

Mandalay Bay

74.8%

9/30/2020

202.98

188.40

NAP

NAP

5

Loan

8, 31, 32, 33, 34

711 Fifth Avenue

54.5%

76.5%

1/31/2020

NAP

NAP

SunTrust Banks

84,516

4/30/2024

Allen & Company

70,972

6

Loan

The Senator

66.6%

86.0%

11/30/2020

NAP

NAP

California Manufacturers and Technology Association

15,627

12/31/2030

Lang, Hansen, Giroux & Associates

10,877

7

Loan

8, 17

Appletree Business Park

47.5%

94.9%

11/18/2020

NAP

NAP

Internal Revenue Service

96,150

12/26/2035

County of Erie

78,229

8

Loan

35

First Horizon Plaza

54.3%

82.1%

10/1/2020

NAP

NAP

First Horizon Bank

63,124

9/30/2024

Brunswick Corporation

35,979

9

Loan

8, 32, 36, 37

JW Marriott Nashville

61.5%

44.1%

9/30/2020

295.53

253.69

NAP

NAP

10

Loan

38, 39, 40

Houston Multifamily Portfolio

49.3%

94.3%

NAP

NAP

10.01

Property

Vista Oaks Apartments

94.9%

11/30/2020

NAP

NAP

NAP

NAP

10.02

Property

Oaks at Nassau Apartments

90.7%

11/30/2020

NAP

NAP

NAP

NAP

10.03

Property

Broadway Village Apartments

96.2%

11/30/2020

NAP

NAP

NAP

NAP

11

Loan

8, 41, 42, 43, 44, 45, 46, 47, 48, 49

Grand Canal Shoppes

46.3%

93.0%

9/30/2020

NAP

NAP

Venetian Casino Resort

81,105

5/31/2029

TAO

49,441

12

Loan

8, 50

32-42 Broadway

51.4%

90.5%

9/1/2020

NAP

NAP

City of NY Dept of Consumer Affairs

85,573

7/31/2027

City of NY Board of Elections

52,618

13

Loan

8, 51

Hotel ZaZa Houston Museum District

47.7%

65.4%

12/31/2019

236.22

154.44

NAP

NAP

14

Loan

8, 52, 53

SoCal & South Miami Medical Office Portfolio

52.1%

96.2%

NAP

NAP

14.01

Property

El Camino Real

88.5%

9/21/2020

NAP

NAP

AAA

8,626

6/30/2026

Rady's Children's Hospital

8,309

14.02

Property

Galloway Medical Park

98.7%

9/1/2020

NAP

NAP

Diagnostic Center for Women

14,730

6/30/2024

South Florida Digest / Gastro Health, P.L.

13,981

14.03

Property

Snapper Creek

100.0%

9/1/2020

NAP

NAP

South Florida Pediatric

7,500

12/31/2021

Unique Medical Centers

6,165

14.04

Property

Temecula Medical Center

96.0%

9/21/2020

NAP

NAP

Rady's Children's Hospital

7,078

5/31/2026

State of California

4,378

14.05

Property

Activity Medical Center

100.0%

9/21/2020

NAP

NAP

Oasis Ortho & Oasis Plastic Surgery

5,341

9/30/2031

Peak Diagnostics

4,007

14.06

Property

Tri-City Medical Park

100.0%

9/21/2020

NAP

NAP

Tri-City Hospital

4,632

7/31/2022

ShareMD Suites

3,262

15

Loan

Bayshore Villa MHC

52.0%

93.7%

10/22/2020

NAP

NAP

NAP

NAP

16

Loan

8, 54, 55, 56

Cabinetworks Portfolio

57.8%

100.0%

NAP

NAP

16.01

Property

15535 South State Avenue

100.0%

12/1/2020

NAP

NAP

Cabinetworks

937,825

8/31/2040

NAP

16.02

Property

150 Grand Valley Avenue

100.0%

12/1/2020

NAP

NAP

Cabinetworks

353,588

8/31/2040

NAP

16.03

Property

16052 Industrial Parkway

100.0%

12/1/2020

NAP

NAP

Cabinetworks

237,481

8/31/2040

NAP

17

Loan

57

Philadelphia & Brooklyn Multifamily Portfolio

68.0%

93.2%

NAP

NAP

17.01

Property

58

3421-35 Richmond Street

80.8%

11/10/2020

NAP

NAP

NAP

NAP

17.02

Property

58

811-15 North 2nd Street

100.0%

11/10/2020

NAP

NAP

NAP

NAP

17.03

Property

180 Grand Street

100.0%

11/10/2020

NAP

NAP

NAP

NAP

17.04

Property

176-178 Grand Street

100.0%

11/10/2020

NAP

NAP

NAP

NAP

17.05

Property

1706-10 North 2nd Street

100.0%

11/10/2020

NAP

NAP

NAP

NAP

17.06

Property

190 West Berks Street

100.0%

11/10/2020

NAP

NAP

NAP

NAP

18

Loan

59, 60, 61

King City SV

54.8%

93.9%

9/24/2020

NAP

NAP

NAP

NAP

19

Loan

62, 63

Pacifica Plaza

42.4%

92.8%

9/30/2020

NAP

NAP

Applied Financial Planning Inc.

5,806

3/31/2026

USG Insurance Services, Inc.

5,539

20

Loan

Parkway Office

58.1%

100.0%

12/1/2020

NAP

NAP

County of Sacramento

95,427

6/30/2027

NAP

21

Loan

8, 64, 65

Redmond Town Center

63.5%

92.9%

1/15/2020

NAP

NAP

iPic Theaters

38,858

9/30/2025

Guitar Center

15,393

22

Loan

8, 66, 67

White Oak Crossing

64.2%

93.0%

6/30/2020

NAP

NAP

BJ's Wholesale Club

115,396

8/31/2023

Kohl's

86,584

23

Loan

UM Student Housing Portfolio

43.3%

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24

Loan

IOM Villas

53.7%

97.1%

NAP

NAP

24.01

Property

Indian Terrace Villas I-VI

98.7%

10/1/2020

NAP

NAP

NAP

NAP

24.02

Property

Fawn Villas I-IV

94.4%

10/1/2020

NAP

NAP

NAP

NAP

24.03

Property

Delta Villas I-IV

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.04

Property

Park Ave. Villas I-III

94.4%

10/1/2020

NAP

NAP

NAP

NAP

24.05

Property

Lutz Road Villas I-III

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.06

Property

Topeka Villas I&II

94.4%

10/1/2020

NAP

NAP

NAP

NAP

24.07

Property

Martin House Villas I&II

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.08

Property

Shipshewana Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.09

Property

LaGrange Villas I&II

93.8%

10/1/2020

NAP

NAP

NAP

NAP

24.10

Property

Crown Point Villas I&II

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.11

Property

Timber Trace Villas

83.3%

10/1/2020

NAP

NAP

NAP

NAP

24.12

Property

Fairmont Villas I&II

91.7%

10/1/2020

NAP

NAP

NAP

NAP

24.13

Property

Oak Tree Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.14

Property

South Oak Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.15

Property

West Elm Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.16

Property

Maple Villas

75.0%

10/1/2020

NAP

NAP

NAP

NAP

24.17

Property

West Unity Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.18

Property

Shirley Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.19

Property

Schoolstreet Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.20

Property

Riverside Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.21

Property

Ashley Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

24.22

Property

West Side Villas

100.0%

10/1/2020

NAP

NAP

NAP

NAP

25

Loan

Paramount Town Center

59.7%

100.0%

9/30/2020

NAP

NAP

Ross Dress For Less

28,125

1/31/2027

Wells Fargo

4,562

26

Loan

68

La Quinta Downtown Waco

43.7%

50.4%

10/31/2020

131.45

92.15

NAP

NAP

27

Loan

375 Warm Springs

63.7%

98.2%

11/3/2020

NAP

NAP

State of Nevada (Division of Welfare)

16,669

11/30/2024

State of Nevada (Department of Environmental Protection)

10,658

28

Loan

4850 Eucalyptus Avenue

49.7%

100.0%

11/1/2020

NAP

NAP

Balaji Trading, Inc.

46,204

11/1/2035

McFerran Furniture

40,000

29

Loan

16, 69, 70

6925 Lake Ellenor Drive

53.9%

96.2%

11/1/2020

NAP

NAP

Orlando Medical Institute LLC

12,584

8/31/2025

IBTS 1 LLC

7,661

30

Loan

South Bronx Medical Office

55.3%

100.0%

11/30/2020

NAP

NAP

Acacia Network (Casa de Salud)

22,815

4/30/2031

HIP of Greater NY

17,500

31

Loan

71

Upper West Side Mixed-Use

57.9%

100.0%

9/25/2020

NAP

NAP

JPMorgan Chase Ground Level

3,500

7/31/2024

NAP

32

Loan

72, 73, 74

2416 Merchant Street

57.5%

100.0%

12/1/2020

NAP

NAP

Avon Protection Systems, Inc.

114,900

1/31/2035

NAP

33

Loan

4781 Broadway

47.5%

100.0%

11/30/2020

NAP

NAP

NY Presbyterian Hospital

16,325

12/31/2030

Town Drug

1,401

34

Loan

2803 NE Loop 410

64.9%

100.0%

10/1/2020

NAP

NAP

Team Combat

10,610

1/31/2026

Aviva

8,510

35

Loan

75

7th Street Mixed Use

60.6%

98.5%

11/16/2020

NAP

NAP

Chanco LLC

8,899

9/14/2024

Algeria Community Living

3,100

36

Loan

76

Hampton Inn Alamogordo

45.8%

69.3%

8/31/2020

114.72

88.34

NAP

NAP

37

Loan

8, 77

McCarthy Ranch

60.5%

83.6%

7/31/2020

NAP

NAP

Best Buy

51,250

1/31/2025

Big Al's

46,000

38

Loan

Storage Xxtra Hwy 155

46.4%

91.5%

10/29/2020

NAP

NAP

NAP

NAP

39

Loan

78

1404 West University

67.2%

100.0%

12/1/2020

NAP

NAP

Foxtail Coffee LOI

2,249

2/28/2031

SusHi EatStation

2,200

40

Loan

16

Big Space Storage

51.7%

98.1%

8/16/2020

NAP

NAP

NAP

NAP

41

Loan

Freedom Storage Dallas

52.8%

94.1%

9/15/2020

NAP

NAP

NAP

NAP

42

Loan

Smitty’s MHP

36.5%

55.4%

10/20/2020

NAP

NAP

NAP

NAP

43

Loan

Georgetown Square

60.0%

100.0%

8/31/2020

NAP

NAP

Anytime Fitness

5,000

12/31/2022

Home Dialysis Services

3,000

44

Loan

16

West Bellfort Self Storage

59.2%

94.2%

10/6/2020

NAP

NAP

NAP

NAP

45

Loan

38

Lake Village MHP and Sunnyside Village MHP

53.0%

67.8%

NAP

NAP

45.01

Property

Lake Village MHP

56.8%

11/18/2020

NAP

NAP

NAP

NAP

45.02

Property

Sunnyside Village MHP

89.6%

11/18/2020

NAP

NAP

NAP

NAP

46

Loan

72

Drive-Up Self Storage

49.3%

87.7%

12/4/2020

NAP

NAP

NAP

NAP

GSMS 2020-GSA2 Annex A-1

Control Number

Loan / Property Flag

Footnotes

Property Name

Second Largest Tenant Lease Expiration (6)

Third Largest Tenant

Third Largest Tenant Sq Ft

Third Largest Tenant Lease Expiration (6)

Fourth Largest Tenant

Fourth Largest Tenant Sq Ft

Fourth Largest Tenant Lease Expiration (6)

Fifth Largest Tenant

Fifth Largest Tenant Sq Ft

Fifth Largest Tenant Lease Expiration (6)

1

Loan

8, 9, 10, 11

Elo Midtown Office Portfolio

1.01

Property

15 West 47th Street

1/31/2022

The Del Gatto Luxury Group LLC

3,473

8/31/2025

Gogreen Diamonds Inc.

2,546

12/31/2025

Luxury Time NYC Inc.

2,500

10/31/2025

1.02

Property

48 West 48th Street

11/30/2026

EZ Estate LLC

4,763

4/30/2022

Intercolor Inc.

4,069

6/30/2021

Sunrise Jewelry Corp

3,973

1/31/2023

1.03

Property

151 West 46th Street

8/31/2023

City Casting Corp.

5,000

3/31/2022

Artevyl Kiab LLC

5,000

7/31/2029

T. O. Dey Corp

5,000

8/31/2022

2

Loan

8, 12, 13, 14, 15

Signature Office Portfolio

2.01

Property

Hauppauge Office Park

3/31/2028

Morgan Stanley

10,630

8/31/2031

Viner Finance Inc.

8,870

6/30/2023

TheraCare Preschool Services, Inc.

8,778

7/31/2027

2.02

Property

20 Commerce

5/31/2025

O'Connor Davies, LLP

19,503

11/30/2022

Crossmark, Inc.

13,171

3/31/2021

Allstate Insurance Company

12,800

6/30/2024

3

Loan

8, 16, 17, 18, 19

Phoenix Industrial Portfolio V

3.01

Property

Newton

12/31/2027

FBN Inputs LLC

186,508

6/30/2028

Whirlpool Corporation

133,405

12/31/2023

MidAmerican Energy Co.

129,521

12/31/2023

3.02

Property

Fort Smith

8/31/2023

Stryten Manufacturing, LLC

148,196

12/31/2025

NAP

NAP

3.03

Property

Flint

5/31/2026

Webcor Packaging Corporation

58,493

12/31/2022

ADESA Lansing, LLC

1

10/31/2028

NAP

3.04

Property

20

Coffeyville

NAP

NAP

NAP

4

Loan

8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

MGM Grand & Mandalay Bay

4.01

Property

MGM Grand

NAP

NAP

NAP

4.02

Property

Mandalay Bay

NAP

NAP

NAP

5

Loan

8, 31, 32, 33, 34

711 Fifth Avenue

9/30/2033

Ralph Lauren

38,638

6/30/2029

Loro Piana USA

24,388

8/31/2025

Sandler Capital

17,200

6/30/2027

6

Loan

The Senator

11/30/2025

School Services of California

8,783

5/31/2025

Metropolitan Water District of Southern California

7,940

5/31/2028

Reed Addis

7,240

2/29/2032

7

Loan

8, 17

Appletree Business Park

3/31/2024

Time Warner NY Cable LLC

54,343

11/30/2023

First Choice Evaluations

26,345

8/31/2027

M&T Bank

25,324

11/30/2021

8

Loan

35

First Horizon Plaza

3/31/2027

Kramer Rayson, LLP

18,179

12/31/2025

Federal Defender Services of Eastern Tennessee, Inc.

15,261

9/9/2022

Arnett, Draper, and Hagood

13,677

12/31/2024

9

Loan

8, 32, 36, 37

JW Marriott Nashville

NAP

NAP

NAP

10

Loan

38, 39, 40

Houston Multifamily Portfolio

10.01

Property

Vista Oaks Apartments

NAP

NAP

NAP

10.02

Property

Oaks at Nassau Apartments

NAP

NAP

NAP

10.03

Property

Broadway Village Apartments

NAP

NAP

NAP

11

Loan

8, 41, 42, 43, 44, 45, 46, 47, 48, 49

Grand Canal Shoppes

1/31/2025

Madame Tussauds Las Vegas

28,235

7/31/2024

Regis Galerie

28,099

5/31/2025

Grand Lux Cafe

19,100

12/31/2029

12

Loan

8, 50

32-42 Broadway

2/6/2022

Magilla Entertainment, LLC

33,106

9/15/2024

Premier Home Health Care Services, Inc.

18,000

1/31/2023

Agudath Israel of America

17,000

1/31/2026

13

Loan

8, 51

Hotel ZaZa Houston Museum District

NAP

NAP

NAP

14

Loan

8, 52, 53

SoCal & South Miami Medical Office Portfolio

14.01

Property

El Camino Real

1/31/2028

Sola Salons

5,872

12/14/2021

ShareMD Suites

5,660

9/30/2032

Anicira Veterniary Center

4,760

12/31/2030

14.02

Property

Galloway Medical Park

6/30/2024

Baptist Cardiovascular Center

12,758

11/30/2025

Baptist Surgery & Endoscopy Centers, LLC

12,261

6/30/2024

Urology Center SoFlo

7,124

8/26/2021

14.03

Property

Snapper Creek

11/30/2024

FemCare OBGYN, LLC

6,120

9/30/2025

Asthma+Allergy CB&Y

5,427

1/31/2021

Dermcare

4,532

9/30/2026

14.04

Property

Temecula Medical Center

1/31/2031

Oasis MD / Summit Institute

3,480

3/31/2028

David T. Phan, DDS, Inc.

3,000

2/28/2031

Quest Diagnostics

2,922

10/31/2024

14.05

Property

Activity Medical Center

3/31/2028

ShareMD Suites

3,057

10/31/2032

Sports Medicine Foundation

2,828

8/31/2031

Prime Med Spa

2,704

3/31/2028

14.06

Property

Tri-City Medical Park

10/31/2032

ENT Associates

2,181

8/31/2022

NAP

NAP

15

Loan

Bayshore Villa MHC

NAP

NAP

NAP

16

Loan

8, 54, 55, 56

Cabinetworks Portfolio

16.01

Property

15535 South State Avenue

NAP

NAP

NAP

16.02

Property

150 Grand Valley Avenue

NAP

NAP

NAP

16.03

Property

16052 Industrial Parkway

NAP

NAP

NAP

17

Loan

57

Philadelphia & Brooklyn Multifamily Portfolio

17.01

Property

58

3421-35 Richmond Street

NAP

NAP

NAP

17.02

Property

58

811-15 North 2nd Street

NAP

NAP

NAP

17.03

Property

180 Grand Street

NAP

NAP

NAP

17.04

Property

176-178 Grand Street

NAP

NAP

NAP

17.05

Property

1706-10 North 2nd Street

NAP

NAP

NAP

17.06

Property

190 West Berks Street

NAP

NAP

NAP

18

Loan

59, 60, 61

King City SV

NAP

NAP

NAP

19

Loan

62, 63

Pacifica Plaza

11/30/2022

GGEC America, Inc.

4,970

3/31/2021

Closingmark Home Loans, Inc.

4,610

5/31/2022

Localligence, Inc. / Ntersol, Inc.

4,491

4/30/2022

20

Loan

Parkway Office

NAP

NAP

NAP

21

Loan

8, 64, 65

Redmond Town Center

5/31/2025

Haiku Seafood & Sushi Buffet

11,381

9/30/2021

Pediatric Associates, Inc. P.S.

10,996

9/30/2028

Gene Juarez Salon & Spa

9,568

5/31/2024

22

Loan

8, 66, 67

White Oak Crossing

1/31/2024

Dick's Sporting Goods

45,624

1/31/2024

Best Buy

45,000

1/31/2024

Ross Dress for Less

30,187

1/31/2024

23

Loan

UM Student Housing Portfolio

NAP

NAP

NAP

24

Loan

IOM Villas

24.01

Property

Indian Terrace Villas I-VI

NAP

NAP

NAP

24.02

Property

Fawn Villas I-IV

NAP

NAP

NAP

24.03

Property

Delta Villas I-IV

NAP

NAP

NAP

24.04

Property

Park Ave. Villas I-III

NAP

NAP

NAP

24.05

Property

Lutz Road Villas I-III

NAP

NAP

NAP

24.06

Property

Topeka Villas I&II

NAP

NAP

NAP

24.07

Property

Martin House Villas I&II

NAP

NAP

NAP

24.08

Property

Shipshewana Villas

NAP

NAP

NAP

24.09

Property

LaGrange Villas I&II

NAP

NAP

NAP

24.10

Property

Crown Point Villas I&II

NAP

NAP

NAP

24.11

Property

Timber Trace Villas

NAP

NAP

NAP

24.12

Property

Fairmont Villas I&II

NAP

NAP

NAP

24.13

Property

Oak Tree Villas

NAP

NAP

NAP

24.14

Property

South Oak Villas

NAP

NAP

NAP

24.15

Property

West Elm Villas

NAP

NAP

NAP

24.16

Property

Maple Villas

NAP

NAP

NAP

24.17

Property

West Unity Villas

NAP

NAP

NAP

24.18

Property

Shirley Villas

NAP

NAP

NAP

24.19

Property

Schoolstreet Villas

NAP

NAP

NAP

24.20

Property

Riverside Villas

NAP

NAP

NAP

24.21

Property

Ashley Villas

NAP

NAP

NAP

24.22

Property

West Side Villas

NAP

NAP

NAP

25

Loan

Paramount Town Center

6/20/2026

IHOP

4,536

1/31/2027

Harbor-UCLA

4,460

9/30/2023

La Michoacana Premium

4,450

3/31/2022

26

Loan

68

La Quinta Downtown Waco

NAP

NAP

NAP

27

Loan

375 Warm Springs

6/30/2029

Assured Partners

9,631

8/31/2026

Paramount Marketing

8,656

6/30/2025

Cohen-Johnson

7,554

2/28/2026

28

Loan

4850 Eucalyptus Avenue

11/1/2032

NAP

NAP

NAP

29

Loan

16, 69, 70

6925 Lake Ellenor Drive

5/31/2024

Allied Marketing Insurance Group Inc

7,484

11/30/2024

Florida Financial Academy, LLC

7,167

5/31/2027

DaVita Healthcare Partners Inc

7,110

11/23/2028

30

Loan

South Bronx Medical Office

1/31/2033

NAP

NAP

NAP

31

Loan

71

Upper West Side Mixed-Use

NAP

NAP

NAP

32

Loan

72, 73, 74

2416 Merchant Street

NAP

NAP

NAP

33

Loan

4781 Broadway

4/30/2023

NAP

NAP

NAP

34

Loan

2803 NE Loop 410

9/30/2025

Soldier's Angels

8,000

3/31/2024

Alama Card House

6,423

8/31/2028

Gobrands

6,194

4/30/2026

35

Loan

75

7th Street Mixed Use

1/31/2023

ProActive Solutions

1,820

1/31/2023

ARC/Unity Schools

1,050

5/31/2022

NAP

36

Loan

76

Hampton Inn Alamogordo

NAP

NAP

NAP

37

Loan

8, 77

McCarthy Ranch

4/30/2034

Ross Stores

27,000

1/31/2025

PetSmart

25,416

4/30/2025

Michael's

23,781

6/30/2028

38

Loan

Storage Xxtra Hwy 155

NAP

NAP

NAP

39

Loan

78

1404 West University

11/30/2030

JCG Apparel

1,881

8/31/2025

Just Salad

1,816

11/30/2029

Nekter Juice Bar

1,600

4/30/2030

40

Loan

16

Big Space Storage

NAP

NAP

NAP

41

Loan

Freedom Storage Dallas

NAP

NAP

NAP

42

Loan

Smitty’s MHP

NAP

NAP

NAP

43

Loan

Georgetown Square

1/31/2024

Eye Boutique Inc

2,948

3/31/2024

Starbucks

1,996

9/30/2027

Comfort Dental Care

1,816

4/30/2024

44

Loan

16

West Bellfort Self Storage

NAP

NAP

NAP

45

Loan

38

Lake Village MHP and Sunnyside Village MHP

45.01

Property

Lake Village MHP

NAP

NAP

NAP

45.02

Property

Sunnyside Village MHP

NAP

NAP

NAP

46

Loan

72

Drive-Up Self Storage

NAP

NAP

NAP

GSMS 2020-GSA2 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 ($)

1

Loan

8, 9, 10, 11

Elo Midtown Office Portfolio

No

0

490,582

0

1.01

Property

15 West 47th Street

2/27/2020

No

NAP

2/26/2020

NAP

NAP

No

1.02

Property

48 West 48th Street

10/28/2020

No

NAP

10/28/2020

NAP

NAP

No

1.03

Property

151 West 46th Street

2/27/2020

No

NAP

2/26/2020

NAP

NAP

No

2

Loan

8, 12, 13, 14, 15

Signature Office Portfolio

No

411,382

102,846

65,149

2.01

Property

Hauppauge Office Park

7/17/2020

No

NAP

7/17/2020

NAP

NAP

No

2.02

Property

20 Commerce

7/17/2020

No

NAP

7/17/2020

NAP

NAP

No

3

Loan

8, 16, 17, 18, 19

Phoenix Industrial Portfolio V

No

372,457

84,962

298,808

3.01

Property

Newton

10/27/2020

No

NAP

10/27/2020

NAP

NAP

No

3.02

Property

Fort Smith

10/27/2020

No

NAP

10/28/2020

NAP

NAP

No

3.03

Property

Flint

10/27/2020

No

NAP

10/28/2020

NAP

NAP

No

3.04

Property

20

Coffeyville

10/27/2020

No

NAP

10/27/2020

NAP

NAP

No

4

Loan

8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30

MGM Grand & Mandalay Bay

No

0

0

0

4.01

Property

MGM Grand

2/11/2020

No

NAP

2/11/2020

NAP

NAP

No

4.02

Property

Mandalay Bay

2/11/2020

No

NAP

2/11/2020

NAP

NAP

No

5

Loan

8, 31, 32, 33, 34

711 Fifth Avenue

2/3/2020

No

NAP

1/30/2020

NAP

NAP

No

0

0

0

6

Loan

The Senator

11/3/2020

No

NAP

11/3/2020

11/3/2020

16%

No

140,213

46,738

41,915

7

Loan

8, 17

Appletree Business Park

11/16/2020

No

NAP

11/13/2020

NAP

NAP

No

689,371

82,789

0

8

Loan

35

First Horizon Plaza

10/23/2020

No

NAP

10/23/2020

NAP

NAP

No

260,076

65,019

0

9

Loan

8, 32, 36, 37

JW Marriott Nashville

2/25/2020

No

NAP

2/26/2020

NAP

NAP

No

0

0

0

10

Loan

38, 39, 40

Houston Multifamily Portfolio

No

346,852

53,313

106,505

10.01

Property

Vista Oaks Apartments

10/14/2020

No

NAP

10/14/2020

NAP

NAP

No

10.02

Property

Oaks at Nassau Apartments

10/22/2020

No

NAP

10/21/2020

NAP

NAP

No

10.03

Property

Broadway Village Apartments

10/22/2020

No

NAP

10/21/2020

NAP

NAP

No

11

Loan

8, 41, 42, 43, 44, 45, 46, 47, 48, 49

Grand Canal Shoppes

5/15/2019

No

NAP

3/18/2019

NAP

NAP

No

0

0

0

12

Loan

8, 50

32-42 Broadway

9/3/2020

No

NAP

9/3/2020

NAP

NAP

No

0

393,685

0

13

Loan

8, 51

Hotel ZaZa Houston Museum District

1/16/2020

No

NAP

1/16/2020

NAP

NAP

No

333,947

111,316

157,038

14

Loan

8, 52, 53

SoCal & South Miami Medical Office Portfolio

No

569,523

79,239

498,277

14.01

Property

El Camino Real

9/4/2020

No

NAP

9/4/2020

9/4/2020

8%-9%

No

14.02

Property

Galloway Medical Park

6/24/2020

No

NAP

9/8/2020

NAP

NAP

No

14.03

Property

Snapper Creek

6/24/2020

No

NAP

9/8/2020

NAP

NAP

No

14.04

Property

Temecula Medical Center

9/4/2020

No

NAP

9/4/2020

9/4/2020

15%

No

14.05

Property

Activity Medical Center

9/4/2020

No

NAP

9/4/2020

9/4/2020

12%

No

14.06

Property

Tri-City Medical Park

9/2/2020

No

NAP

9/4/2020

9/4/2020

8%

No

15

Loan

Bayshore Villa MHC

8/19/2020

No

NAP

8/19/2020

9/3/2020

10%

No

47,951

15,984

28,094

16

Loan

8, 54, 55, 56

Cabinetworks Portfolio

No

0

0

0

16.01

Property

15535 South State Avenue

7/24/2020

No

NAP

7/24/2020

NAP

NAP

No

16.02

Property

150 Grand Valley Avenue

7/24/2020

No

NAP

7/23/2020

NAP

NAP

No

16.03

Property

16052 Industrial Parkway

7/24/2020

No

NAP

7/24/2020

NAP

NAP

No

17

Loan

57

Philadelphia & Brooklyn Multifamily Portfolio

No

30,245

4,135

6,197

17.01

Property

58

3421-35 Richmond Street

10/19/2020

No

NAP

10/20/2020

NAP

NAP

No

17.02

Property

58

811-15 North 2nd Street

10/20/2020

No

NAP

10/20/2020

NAP

NAP

No

17.03

Property

180 Grand Street

10/20/2020

No

NAP

10/20/2020

NAP

NAP

No

17.04

Property

176-178 Grand Street

10/20/2020

No

NAP

10/20/2020

NAP

NAP

No

17.05

Property

1706-10 North 2nd Street

10/20/2020

No

NAP

10/20/2020

NAP

NAP

No

17.06

Property

190 West Berks Street

10/19/2020

No

NAP

10/20/2020

NAP

NAP

No

18

Loan

59, 60, 61

King City SV

3/11/2020

No

NAP

3/11/2020

3/4/2020

4%

No

141,613

12,874

9,642

19

Loan

62, 63

Pacifica Plaza

11/4/2020

No

NAP

11/4/2020

11/4/2020

10%

No

44,526

4,947

0

20

Loan

Parkway Office

10/9/2020

No

NAP

10/9/2020

10/9/2020

13%

No

102,042

20,408

8,897

21

Loan

8, 64, 65

Redmond Town Center

2/19/2020

Yes

12/12/2019

2/20/2020

2/7/2020

10%

No

411,531

68,589

130,585

22

Loan

8, 66, 67

White Oak Crossing

10/15/2019

No

NAP

10/14/2019

NAP

NAP

No

0

71,051

0

23

Loan

UM Student Housing Portfolio

11/6/2020

No

NAP

11/5/2020, 11/6/2020

NAP

NAP

No

85,539

14,233

21,121

24

Loan

IOM Villas

No

47,214

15,738

58,818

24.01

Property

Indian Terrace Villas I-VI

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.02

Property

Fawn Villas I-IV

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.03

Property

Delta Villas I-IV

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.04

Property

Park Ave. Villas I-III

10/8/2020

No

NAP

10/9/2020

NAP

NAP

No

24.05

Property

Lutz Road Villas I-III

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.06

Property

Topeka Villas I&II

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.07

Property

Martin House Villas I&II

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.08

Property

Shipshewana Villas

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.09

Property

LaGrange Villas I&II

10/8/2020

No

NAP

10/9/2020

NAP

NAP

No

24.10

Property

Crown Point Villas I&II

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.11

Property

Timber Trace Villas

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.12

Property

Fairmont Villas I&II

10/8/2020

No

NAP

10/9/2020

NAP

NAP

No

24.13

Property

Oak Tree Villas

10/8/2020

No

NAP

10/9/2020

NAP

NAP

No

24.14

Property

South Oak Villas

10/8/2020

No

NAP

10/9/2020

NAP

NAP

No

24.15

Property

West Elm Villas

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.16

Property

Maple Villas

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.17

Property

West Unity Villas

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.18

Property

Shirley Villas

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.19

Property

Schoolstreet Villas

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.20

Property

Riverside Villas

10/7/2020

No

NAP

10/9/2020

NAP

NAP

No

24.21

Property

Ashley Villas

10/6/2020

No

NAP

10/9/2020

NAP

NAP

No

24.22

Property

West Side Villas

10/8/2020

No

NAP

10/9/2020

NAP

NAP

No

25

Loan

Paramount Town Center

4/10/2020

No

NAP

2/20/2020

1/29/2020

9%

No

43,137

17,255

19,214

26

Loan

68

La Quinta Downtown Waco

2/13/2020

No

NAP

2/13/2020

NAP

NAP

No

72,578

24,193

37,606

27

Loan

375 Warm Springs

9/10/2020

No

NAP

9/10/2020

NAP

NAP

No

15,148

5,124

1,520

28

Loan

4850 Eucalyptus Avenue

11/16/2020

No

NAP

12/1/2020

11/5/2020

13%

No

10,370

10,370

9,771

29

Loan

16, 69, 70

6925 Lake Ellenor Drive

7/22/2020

No

NAP

7/22/2020

NAP

NAP

No

129,919

11,200

37,055

30

Loan

South Bronx Medical Office

11/20/2020

No

NAP

11/20/2020

NAP

NAP

No

30,915

30,915

5,228

31

Loan

71

Upper West Side Mixed-Use

10/2/2020

No

NAP

10/2/2020

NAP

NAP

No

201,537

33,590

2,032

32

Loan

72, 73, 74

2416 Merchant Street

11/19/2020

No

NAP

11/18/2020

NAP

NAP

No

0

0

9,983

33

Loan

4781 Broadway

11/19/2020

No

NAP

11/19/2020

NAP

NAP

No

28,906

28,906

2,858

34

Loan

2803 NE Loop 410

10/9/2020

No

NAP

10/9/2020

NAP

NAP

No

0

7,306

7,303

35

Loan

75

7th Street Mixed Use

10/23/2020

No

NAP

10/23/2020

10/23/2020

12%

No

25,979

11,917

2,173

36

Loan

76

Hampton Inn Alamogordo

12/11/2019

No

NAP

12/11/2019

NAP

NAP

No

18,331

3,055

19,236

37

Loan

8, 77

McCarthy Ranch

12/17/2019

No

NAP

12/16/2019

12/16/2019

15%

No

47,794

47,794

69,027

38

Loan

Storage Xxtra Hwy 155

10/27/2020

No

NAP

10/26/2020

NAP

NAP

No

4,482

4,482

0

39

Loan

78

1404 West University

11/6/2020

No

NAP

11/6/2020

NAP

NAP

No

34,687

4,955

6,147

40

Loan

16

Big Space Storage

7/21/2020

No

NAP

7/21/2020

NAP

NAP

No

98,023

10,211

7,866

41

Loan

Freedom Storage Dallas

10/5/2020

No

NAP

10/5/2020

NAP

NAP

No

113,775

9,481

11,676

42

Loan

Smitty’s MHP

10/12/2020

No

NAP

10/1/2020

NAP

NAP

No

25,614

2,134

13,570

43

Loan

Georgetown Square

2/19/2020

No

NAP

2/19/2020

NAP

NAP

No

66,624

19,035

1,289

44

Loan

16

West Bellfort Self Storage

10/12/2020

No

NAP

10/12/2020

NAP

NAP

No

60,938

5,253

4,844

45

Loan

38

Lake Village MHP and Sunnyside Village MHP

No

16,965

2,310

2,583

45.01

Property

Lake Village MHP

11/2/2020

No

NAP

10/30/2020

NAP

NAP

No

45.02

Property

Sunnyside Village MHP

11/2/2020

No

NAP

10/30/2020

NAP

NAP

No

46

Loan

72

Drive-Up Self Storage

11/12/2020

No

NAP

11/12/2020

NAP

NAP

No

11,350

2,838

4,396

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Ongoing Insurance Reserve ($)	Upfront Replacement Reserve ($)	Ongoing Replacement Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Ongoing TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Ongoing Debt Service Reserve ($)	Upfront Deferred Maintenance Reserve ($)
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	5,716	0	5,605	0	0	28,025	0	2,508,919	0	0
1.01	Property		15 West 47th Street
1.02	Property		48 West 48th Street
1.03	Property		151 West 46th Street
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	13,030	0	9,993	0	0	48,948	0	0	0	95,675
2.01	Property		Hauppauge Office Park
2.02	Property		20 Commerce
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	37,241	0	36,847	880,000	1,500,000	0	1,500,000	0	0	234,194
3.01	Property		Newton
3.02	Property		Fort Smith
3.03	Property		Flint
3.04	Property	20	Coffeyville
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	0	0	0	0	0	0	0	0	0	0
4.01	Property		MGM Grand
4.02	Property		Mandalay Bay
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	0	0	0	170,012	0	0	1,020,072	0	0	0
6	Loan		The Senator	6,986	0	3,360	161,300	0	14,733	650,000	0	0	0
7	Loan	8, 17	Appletree Business Park	0	150,000	9,746	585,000	800,000	15,864	1,000,000	1,753,873	0	0
8	Loan	35	First Horizon Plaza	0	0	12,212	0	1,000,000	76,323	0	0	0	25,625
9	Loan	8, 32, 36, 37	JW Marriott Nashville	0	1,875,692	Beginning on the payment date in April 2021, the borrower is required to deposit an amount equal to (i) for the payment dates through and including July 2023, 3% of Gross Revenues for the prior calendar month and (ii) thereafter, 4% of Gross Revenues for the prior calendar month	0	0	0	0	8,831,707	0	0
10	Loan	38, 39, 40	Houston Multifamily Portfolio	14,224	0	13,139	0	0	0	0	0	0	529,563
10.01	Property		Vista Oaks Apartments
10.02	Property		Oaks at Nassau Apartments
10.03	Property		Broadway Village Apartments
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	0	0	0	386,928	12,309,694	0	2,321,544	0	0	0
12	Loan	8, 50	32-42 Broadway	0	0	30,425	0	3,000,000	0	3,000,000	4,062,500	0	32,450
13	Loan	8, 51	Hotel ZaZa Houston Museum District	31,408	0	0	0	0	0	0	2,311,667	0	35,000
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	41,684	0	6,979	418,740	0	33,524	2,000,000	0	0	99,786
14.01	Property		El Camino Real
14.02	Property		Galloway Medical Park
14.03	Property		Snapper Creek
14.04	Property		Temecula Medical Center
14.05	Property		Activity Medical Center
14.06	Property		Tri-City Medical Park
15	Loan		Bayshore Villa MHC	4,013	0	596	0	0	0	0	0	0	241,800
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	0	0	0	305,779	0	0	1,528,894	0	0	0
16.01	Property		15535 South State Avenue
16.02	Property		150 Grand Valley Avenue
16.03	Property		16052 Industrial Parkway
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	6,197	0	1,642	0	0	1,407	0	116,760	0	29,288
17.01	Property	58	3421-35 Richmond Street
17.02	Property	58	811-15 North 2nd Street
17.03	Property		180 Grand Street
17.04	Property		176-178 Grand Street
17.05	Property		1706-10 North 2nd Street
17.06	Property		190 West Berks Street
18	Loan	59, 60, 61	King City SV	4,821	375,000	0	375,000	0	0	0	166,650	0	840
19	Loan	62, 63	Pacifica Plaza	0	0	0	0	38,000	0	150,000	0	0	0
20	Loan		Parkway Office	1,271	1,056	1,056	0	0	0	0	0	0	1,613,343
21	Loan	8, 64, 65	Redmond Town Center	10,045	0	4,830	0	0	53,090	2,750,000	0	0	0
22	Loan	8, 66, 67	White Oak Crossing	0	0	13,637	0	1,000,000	0	1,000,000	0	0	0
23	Loan		UM Student Housing Portfolio	3,017	0	2,147	0	0	0	0	356,666	0	0
24	Loan		IOM Villas	14,705	606,081	15,152	0	0	0	0	0	0	194,540
24.01	Property		Indian Terrace Villas I-VI
24.02	Property		Fawn Villas I-IV
24.03	Property		Delta Villas I-IV
24.04	Property		Park Ave. Villas I-III
24.05	Property		Lutz Road Villas I-III
24.06	Property		Topeka Villas I&II
24.07	Property		Martin House Villas I&II
24.08	Property		Shipshewana Villas
24.09	Property		LaGrange Villas I&II
24.10	Property		Crown Point Villas I&II
24.11	Property		Timber Trace Villas
24.12	Property		Fairmont Villas I&II
24.13	Property		Oak Tree Villas
24.14	Property		South Oak Villas
24.15	Property		West Elm Villas
24.16	Property		Maple Villas
24.17	Property		West Unity Villas
24.18	Property		Shirley Villas
24.19	Property		Schoolstreet Villas
24.20	Property		Riverside Villas
24.21	Property		Ashley Villas
24.22	Property		West Side Villas
25	Loan		Paramount Town Center	1,921	0	1,432	0	600,000	4,774	0	0	0	0
26	Loan	68	La Quinta Downtown Waco	2,893	0	13,438	0	0	0	0	0	0	0
27	Loan		375 Warm Springs	760	0	1,481	150,000	75,000	9,114	350,000	132,495	0	0
28	Loan		4850 Eucalyptus Avenue	1,086	100,000	808	0	0	0	0	0	0	8,250
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	4,309	0	2,058	65,000	300,000	0	300,000	0	0	89,956
30	Loan		South Bronx Medical Office	0	0	504	0	0	1,250	0	0	0	0
31	Loan	71	Upper West Side Mixed-Use	1,016	0	294	0	0	0	0	0	0	0
32	Loan	72, 73, 74	2416 Merchant Street	4,992	958	958	57,450	2,873	2,873	172,350	0	0	9,438
33	Loan		4781 Broadway	0	0	222	0	0	833	0	0	0	0
34	Loan		2803 NE Loop 410	913	0	1,246	100,000	0	6,228	225,000	92,110	15,352	0
35	Loan	75	7th Street Mixed Use	1,087	0	720	43,200	0	704	40,000	0	0	0
36	Loan	76	Hampton Inn Alamogordo	3,206	0	3,869	0	0	0	0	0	0	6,562
37	Loan	8, 77	McCarthy Ranch	5,310	0	4,433	300,000	500,000	16,625	1,000,000	0	0	0
38	Loan		Storage Xxtra Hwy 155	0	0	560	50,000	0	0	0	143,526	0	0
39	Loan	78	1404 West University	473	0	179	0	0	656	0	0	0	0
40	Loan	16	Big Space Storage	3,025	0	1,148	0	0	0	0	0	0	0
41	Loan		Freedom Storage Dallas	1,168	209	209	0	0	0	0	0	0	171,188
42	Loan		Smitty’s MHP	1,234	0	1,113	0	0	0	0	0	0	49,000
43	Loan		Georgetown Square	430	0	270	0	0	2,024	150,000	0	0	0
44	Loan	16	West Bellfort Self Storage	1,863	0	358	0	0	0	0	0	0	0
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	1,291	0	829	0	0	0	0	0	0	0
45.01	Property		Lake Village MHP
45.02	Property		Sunnyside Village MHP
46	Loan	72	Drive-Up Self Storage	1,465	0	335	0	0	0	0	0	0	0

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Ongoing Deferred Maintenance Reserve ($)	Upfront Environmental Reserve ($)	Ongoing Environmental Reserve ($)	Upfront Other Reserve ($)	Ongoing Other Reserve ($)	Other Reserve Description	Borrower Name	Delaware Statutory Trust?	Carve-out Guarantor	Loan Purpose
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	0	0	0	0	0		Elo Equity LLC, Simco Realty LLC and Elo Group LLC	No	Jack Elo	Refinance/Acquisition
1.01	Property		15 West 47th Street
1.02	Property		48 West 48th Street
1.03	Property		151 West 46th Street
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	0	0	0	673,330	0	Unfunded Obligations Reserve ($619,885), COVID Reserve ($53,445)	Commerce Dr LLC, SIG 888 LLC and 878 Lease LLC	No	Abraham Brach	Refinance
2.01	Property		Hauppauge Office Park
2.02	Property		20 Commerce
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	0	37,786	0	5,677,346	63,750	Achievement Reserve (Upfront: $4,000,000); Unfunded Obligations (Upfront: $1,677,345.60); Array Technologies Rollover Reserve (Monthly: $63,750)	Phoenix Fort Smith Industrial Investors LLC, Phoenix Flint Center Road, LLC, Phoenix Coffeyville Industrial Investors LLC and Phoenix Newton Industrial Investors LLC	No	Irrevocable Children's Trust Dated 7/22/91, Irrevocable Children's Trust No. 2 Dated 7/22/91	Refinance
3.01	Property		Newton
3.02	Property		Fort Smith
3.03	Property		Flint
3.04	Property	20	Coffeyville
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	0	0	0	0	0		MGM Grand PropCo, LLC and Mandalay PropCo, LLC	No	BREIT Operating Partnership L.P. and MGM Growth Properties Operating Partnership LP	Acquisition
4.01	Property		MGM Grand
4.02	Property		Mandalay Bay
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	0	0	0	3,048,024	0	TCO Renewal Reserve ($2,000,000), Unfunded Obligations Reserve ($1,048,024.18)	711 Fifth Ave Principal Owner LLC	No	None	Refinance
6	Loan		The Senator	0	0	0	724,500	0	Elevator Reserve	Senator Seagate, LP	No	Willis K. Polite, Jr., Mark Bauman Polite, Dennis P. Fisco, Trent R. Isgrig and Brian Johnson	Refinance
7	Loan	8, 17	Appletree Business Park	0	0	0	1,615,800	0	Planned Renovations Reserve	Appletree Realty Holdings, LLC	No	AmCap Incorporated and Jay Kaiser	Refinance
8	Loan	35	First Horizon Plaza	0	0	0	474,621	0	Unfunded Obligations Reserve	Tennessee Holdings I LLC	No	Toby Mandel and Joseph Brunner	Refinance
9	Loan	8, 32, 36, 37	JW Marriott Nashville	0	0	0	0	0		8th & Demonbreun Hotel LP	No	Jacquelyn Soffer	Refinance
10	Loan	38, 39, 40	Houston Multifamily Portfolio	0	0	0	1,500,000	0	Economic Holdback	APT Broadway Village, LLC, APTONB, LLC and APTVO, LLC	No	Gary W. Gates, Jr.	Refinance
10.01	Property		Vista Oaks Apartments
10.02	Property		Oaks at Nassau Apartments
10.03	Property		Broadway Village Apartments
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	0	0	0	1,218,246	0	Gap Rent Reserve	Grand Canal Shops II, LLC and The Shoppes at the Palazzo, LLC	No	BPR Nimbus LLC	Refinance
12	Loan	8, 50	32-42 Broadway	0	0	0	131,038	0	Unfunded Obligations Reserve	32-42 Broadway Owner LLC	No	Eli Schron, Mark Schron and Avi Schron	Refinance
13	Loan	8, 51	Hotel ZaZa Houston Museum District	0	0	0	0	0		Transformation 5701, LLC	No	Charles S. Givens and Snowmass Creek Capital, L.L.C.	Refinance
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	0	0	0	1,544,610	0	Outstanding TI/LC Reserve ($1,122,424), Rent Concession Reserve ($422,186)	Jefferson MOB LLC, Bella Tierra Investments LLC, Activity MOB LLC, 285 El Camino MOB LLC, 3907 Waring Rd MOB, LLC, Gull House No. 2, LLC, Gull House No. 7, LLC, Gull House No. 14, LLC, Galloway Medical Park Associates, LLC and Galloway Medical Park Associates II, LLC	No	George Scopetta and JDS Real Holdings, LLC	Refinance/Acquisition
14.01	Property		El Camino Real
14.02	Property		Galloway Medical Park
14.03	Property		Snapper Creek
14.04	Property		Temecula Medical Center
14.05	Property		Activity Medical Center
14.06	Property		Tri-City Medical Park
15	Loan		Bayshore Villa MHC	0	0	0	0	0		Trailer Rancho Associates, L.P.	No	Lee M. Kort and Michael H. Scott	Refinance
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	0	0	0	0	0		AGNL Pantry, L.L.C.	No	AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P.	Acquisition
16.01	Property		15535 South State Avenue
16.02	Property		150 Grand Valley Avenue
16.03	Property		16052 Industrial Parkway
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio	0	15,000	0	0	0		Viera Property Management PANY LLC, Viera Property Management PANY II LLC, Viera Property Management PANY III LLC and Viera Property Management PANY IV LLC	No	Enrique Viera	Refinance
17.01	Property	58	3421-35 Richmond Street
17.02	Property	58	811-15 North 2nd Street
17.03	Property		180 Grand Street
17.04	Property		176-178 Grand Street
17.05	Property		1706-10 North 2nd Street
17.06	Property		190 West Berks Street
18	Loan	59, 60, 61	King City SV	0	0	0	0	0		LSC-King City, DST	Yes	Pietro V. Scola and Joseph L. Fox	Acquisition
19	Loan	62, 63	Pacifica Plaza	0	0	0	102,549	0	Free Rent Reserve	Dolphinshire Pacifica, LLC	No	Kevin S. Pitts and Peter Snowden	Recapitalization
20	Loan		Parkway Office	0	0	0	236,182	0	County of Sacramento Lease Rent Reserve	7001 East Parkway, LLC and 7001 East Parkway Investors, LLC	No	Greenlaw Partners, LLC and Les Barkley	Recapitalization
21	Loan	8, 64, 65	Redmond Town Center	0	0	0	2,809,532	0	Unfunded Obligations Reserve	FHR Main Retail Center, LLC	No	Fairbourne Partners, LLC	Recapitalization
22	Loan	8, 66, 67	White Oak Crossing	0	0	0	19,926	0	Unfunded Obligations Reserve	NC-Garner White-DDP TIC, LLC and NC-Garner White-Northwood TIC, LLC	No	Stanley Werb and Jonathan S. Gaines	Acquisition
23	Loan		UM Student Housing Portfolio	0	0	0	0	0		Walnut Forest Investments, LLC	No	Fred Zwas and Judy I. Zwas	Refinance
24	Loan		IOM Villas	0	33,750	0	0	0		PK Villas, LLC	No	Ronald J. Potterpin, Terry Potterpin, Christopher Potterpin and Charles E. Patterson	Refinance
24.01	Property		Indian Terrace Villas I-VI
24.02	Property		Fawn Villas I-IV
24.03	Property		Delta Villas I-IV
24.04	Property		Park Ave. Villas I-III
24.05	Property		Lutz Road Villas I-III
24.06	Property		Topeka Villas I&II
24.07	Property		Martin House Villas I&II
24.08	Property		Shipshewana Villas
24.09	Property		LaGrange Villas I&II
24.10	Property		Crown Point Villas I&II
24.11	Property		Timber Trace Villas
24.12	Property		Fairmont Villas I&II
24.13	Property		Oak Tree Villas
24.14	Property		South Oak Villas
24.15	Property		West Elm Villas
24.16	Property		Maple Villas
24.17	Property		West Unity Villas
24.18	Property		Shirley Villas
24.19	Property		Schoolstreet Villas
24.20	Property		Riverside Villas
24.21	Property		Ashley Villas
24.22	Property		West Side Villas
25	Loan		Paramount Town Center	0	0	0	0	0		Paramount East Center, L.P.	No	Kamyar Mateen and Shervin Mateen	Refinance
26	Loan	68	La Quinta Downtown Waco	0	0	0	0	0		SPE Waco Downtown, LLC	No	Rajeshkumar Patel a/k/a Raju Patel	Refinance
27	Loan		375 Warm Springs	0	0	0	49,069	0	Free Rent Reserve	ESN Properties 20-01 LLC	No	Earl Lariscy	Acquisition
28	Loan		4850 Eucalyptus Avenue	0	0	0	0	0		Emare, LLC	No	Mukesh Batta and Rajesh Batta	Recapitalization
29	Loan	16, 69, 70	6925 Lake Ellenor Drive	0	0	0	31,976	0	Rent Concession Reserve ($16,976.20), TATILC Reserve ($15,000)	Heaven 3 RE, LLC	No	Michael H. Kramer and James I. Kramer	Refinance
30	Loan		South Bronx Medical Office	0	12,500	0	0	0		149 Partners LLC	No	Robert Gershon	Refinance
31	Loan	71	Upper West Side Mixed-Use	0	0	0	0	0		David Herzog LLC and Michael Herzog LLC	No	David Herzog and Michael Herzog	Acquisition
32	Loan	72, 73, 74	2416 Merchant Street	0	0	0	500,000	0	Roof Repairs Reserve	Beitel 3S KY JV, LLC	No	Binyamin Beitel	Acquisition
33	Loan		4781 Broadway	0	0	0	0	0		4781 Broadway, LLC	No	Robert Gershon	Refinance
34	Loan		2803 NE Loop 410	0	0	0	86,964	0	Prepaid Rent Reserve	PRE 2803 LLC	No	Justin Alec Laub, Jonas David Levy and Collins Financial, LP	Acquisition
35	Loan	75	7th Street Mixed Use	0	0	0	0	0		DBRB LLC	No	Daniel Bornstein and Renuka Bornstein	Acquisition
36	Loan	76	Hampton Inn Alamogordo	0	0	0	25,000	0	Excess Flood COI Reserve	Otero County Motel Co., Inc.	No	Amit Bhakta, Priyavaden Desai and Sanmukh Patel	Refinance
37	Loan	8, 77	McCarthy Ranch	0	0	0	4,083,976	0	PetSmart Reserve ($4,000,000), Bao Bao Reserve ($83,976)	TMS McCarthy LP	No	MPI Realty Corp., Bonseph Holdings Limited, Eliahu Swirsky and Shlomo Cohen	Refinance
38	Loan		Storage Xxtra Hwy 155	0	0	0	0	0		Storage Xxtra Hwy 155, LLC	No	Fred D. Rickman, Jr.	Refinance
39	Loan	78	1404 West University	0	0	0	751,239	0	Economic Holdback	Gator Retail Investors, LLC	No	David E. Salmanson, Trustee of the David E. Salmanson GST Exempt Trust 2015	Refinance
40	Loan	16	Big Space Storage	0	0	0	0	0		AMR Premium Storage & Warehouse, LLC	No	Gordon Rush Graves, Jr.	Acquisition
41	Loan		Freedom Storage Dallas	0	0	0	0	0		Scyene Storage, LP	No	William Brown and Eugene Taylor	Refinance
42	Loan		Smitty’s MHP	0	0	0	165,000	0	Economic Holdback	Smittys MHP, LLC	No	Park Avenue Partners Fund 1, LLC	Refinance
43	Loan		Georgetown Square	0	0	0	0	0		Georgetown Square, LLC	No	Troy Brost and Cheryl Brost	Acquisition
44	Loan	16	West Bellfort Self Storage	0	0	0	0	0		AMR Premium W Bellfort, LLC	No	Gordon Rush Graves, Jr.	Acquisition
45	Loan	38	Lake Village MHP and Sunnyside Village MHP	0	0	0	0	0		Crystal Lake MHP, LLC and Sunnyside Village MHP, LLC	No	Park Avenue Partners Fund 1, LLC	Acquisition
45.01	Property		Lake Village MHP
45.02	Property		Sunnyside Village MHP
46	Loan	72	Drive-Up Self Storage	0	0	0	82,500	0	SBA Holdback	Kearny Drive-Up Storage, LLC	No	Jason Lami and Samir Mistry	Refinance

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Loan Amount (sources)	Principal's New Cash Contribution (7)	Subordinate Debt	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves	Principal Equity Distribution
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	141,000,000	11,536,649	0	0	152,536,649	34,270,386	110,000,000	5,757,344	2,508,919	0
1.01	Property		15 West 47th Street
1.02	Property		48 West 48th Street
1.03	Property		151 West 46th Street
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	89,769,000	0	0	0	89,769,000	85,982,302	0	2,009,822	1,245,537	531,339
2.01	Property		Hauppauge Office Park
2.02	Property		20 Commerce
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	95,000,000	0	0	0	95,000,000	77,502,297	0	967,444	8,120,590	8,409,670
3.01	Property		Newton
3.02	Property		Fort Smith
3.03	Property		Flint
3.04	Property	20	Coffeyville
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	1,634,200,000	1,617,792,163	1,365,800,000	0	4,617,792,163	0	4,600,000,000	17,792,163	0	0
4.01	Property		MGM Grand
4.02	Property		Mandalay Bay
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	545,000,000	60,294,721	0	0	605,294,721	598,153,683	0	4,093,014	3,048,024	0
6	Loan		The Senator	39,700,000	0	0	0	39,700,000	38,318,258	0	445,867	906,628	29,247
7	Loan	8, 17	Appletree Business Park	49,800,000	0	0	0	49,800,000	32,808,238	0	1,006,074	5,009,044	10,976,644
8	Loan	35	First Horizon Plaza	36,000,000	0	0	0	36,000,000	33,096,009	0	1,037,235	1,760,322	106,434
9	Loan	8, 32, 36, 37	JW Marriott Nashville	185,000,000	5,002,002	0	0	190,002,002	184,529,539	0	3,596,771	1,875,692	0
10	Loan	38, 39, 40	Houston Multifamily Portfolio	30,500,000	0	0	0	30,500,000	26,371,565	0	688,479	2,482,919	957,037
10.01	Property		Vista Oaks Apartments
10.02	Property		Oaks at Nassau Apartments
10.03	Property		Broadway Village Apartments
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	760,000,000	0	215,000,000	0	975,000,000	627,284,452	0	1,143,041	13,527,940	333,044,567
12	Loan	8, 50	32-42 Broadway	125,000,000	2,050,134	0	0	127,050,134	115,986,003	0	3,838,143	7,225,988	0
13	Loan	8, 51	Hotel ZaZa Houston Museum District	60,000,000	0	0	0	60,000,000	45,536,018	0	454,884	525,985	13,483,114
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	89,000,000	13,236,260	0	0	102,236,260	41,332,975	53,650,000	2,491,088	2,712,196	0
14.01	Property		El Camino Real
14.02	Property		Galloway Medical Park
14.03	Property		Snapper Creek
14.04	Property		Temecula Medical Center
14.05	Property		Activity Medical Center
14.06	Property		Tri-City Medical Park
15	Loan		Bayshore Villa MHC	15,300,000	0	0	67,899	15,367,899	6,248,125	0	313,527	317,846	8,488,401
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio
16.01	Property		15535 South State Avenue
16.02	Property		150 Grand Valley Avenue
16.03	Property		16052 Industrial Parkway
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio
17.01	Property	58	3421-35 Richmond Street
17.02	Property	58	811-15 North 2nd Street
17.03	Property		180 Grand Street
17.04	Property		176-178 Grand Street
17.05	Property		1706-10 North 2nd Street
17.06	Property		190 West Berks Street
18	Loan	59, 60, 61	King City SV
19	Loan	62, 63	Pacifica Plaza
20	Loan		Parkway Office
21	Loan	8, 64, 65	Redmond Town Center
22	Loan	8, 66, 67	White Oak Crossing
23	Loan		UM Student Housing Portfolio
24	Loan		IOM Villas
24.01	Property		Indian Terrace Villas I-VI
24.02	Property		Fawn Villas I-IV
24.03	Property		Delta Villas I-IV
24.04	Property		Park Ave. Villas I-III
24.05	Property		Lutz Road Villas I-III
24.06	Property		Topeka Villas I&II
24.07	Property		Martin House Villas I&II
24.08	Property		Shipshewana Villas
24.09	Property		LaGrange Villas I&II
24.10	Property		Crown Point Villas I&II
24.11	Property		Timber Trace Villas
24.12	Property		Fairmont Villas I&II
24.13	Property		Oak Tree Villas
24.14	Property		South Oak Villas
24.15	Property		West Elm Villas
24.16	Property		Maple Villas
24.17	Property		West Unity Villas
24.18	Property		Shirley Villas
24.19	Property		Schoolstreet Villas
24.20	Property		Riverside Villas
24.21	Property		Ashley Villas
24.22	Property		West Side Villas
25	Loan		Paramount Town Center
26	Loan	68	La Quinta Downtown Waco
27	Loan		375 Warm Springs
28	Loan		4850 Eucalyptus Avenue
29	Loan	16, 69, 70	6925 Lake Ellenor Drive
30	Loan		South Bronx Medical Office
31	Loan	71	Upper West Side Mixed-Use
32	Loan	72, 73, 74	2416 Merchant Street
33	Loan		4781 Broadway
34	Loan		2803 NE Loop 410
35	Loan	75	7th Street Mixed Use
36	Loan	76	Hampton Inn Alamogordo
37	Loan	8, 77	McCarthy Ranch
38	Loan		Storage Xxtra Hwy 155
39	Loan	78	1404 West University
40	Loan	16	Big Space Storage
41	Loan		Freedom Storage Dallas
42	Loan		Smitty’s MHP
43	Loan		Georgetown Square
44	Loan	16	West Bellfort Self Storage
45	Loan	38	Lake Village MHP and Sunnyside Village MHP
45.01	Property		Lake Village MHP
45.02	Property		Sunnyside Village MHP
46	Loan	72	Drive-Up Self Storage

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Other Uses	Total Uses	Lockbox	Cash Management	Cash Management Triggers	Ground Lease Y/N	Ground Lease Expiration Date	Annual Ground Lease Payment ($)
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	0	152,536,649	Soft	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of a Specified Tenant Trigger Period
1.01	Property		15 West 47th Street						No
1.02	Property		48 West 48th Street						No
1.03	Property		151 West 46th Street						No
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	0	89,769,000	Hard	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%, (iii) the occurrence of a Specified Tenant Trigger Period
2.01	Property		Hauppauge Office Park						No
2.02	Property		20 Commerce						No
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	0	95,000,000	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Bankruptcy Action of Borrower, Guarantor, Key Principal or Manager, (iv) the occurrence of a Property Management Trigger Event, (v) the occurrence of a Material Tenant Trigger Event
3.01	Property		Newton						No
3.02	Property		Fort Smith						No
3.03	Property		Flint						No
3.04	Property	20	Coffeyville						No
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	0	4,617,792,163	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 2.50x, (iii) the occurrence of an MGM/Mandalay Tenant Bankruptcy Event,(iv) the occurrence of an OpCo Trigger Event, (v) the occurrence of an ARD Failure Event
4.01	Property		MGM Grand						No
4.02	Property		Mandalay Bay						No
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	0	605,294,721	Hard	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of an Event of Default under any New Mezzanine Loan or Approved Mezzanine Loan, (iv) the occurrence of a Downgraded Tenant Sweep, (v) the occurrence of a Tenant Rollover Sweep, (vi) the occurrence of a TCO Renewal Failure	No
6	Loan		The Senator	0	39,700,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No
7	Loan	8, 17	Appletree Business Park	0	49,800,000	Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Major Tenant Trigger Event, (iv) the occurrence of a Debt Service Reserve Trigger Event	No
8	Loan	35	First Horizon Plaza	0	36,000,000	Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period	No
9	Loan	8, 32, 36, 37	JW Marriott Nashville	0	190,002,002	Hard	Springing	(i) the occurrence of an Event of Default, (ii) beginning on September 30, 2022, Debt Yield is less than 7.5% at the conclusion of any two consecutive fiscal quarters, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Debt Service Withdrawal	Yes	3/6/2030	1
10	Loan	38, 39, 40	Houston Multifamily Portfolio	0	30,500,000	Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
10.01	Property		Vista Oaks Apartments						No
10.02	Property		Oaks at Nassau Apartments						No
10.03	Property		Broadway Village Apartments						No
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	0	975,000,000	Hard	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.5%	Yes	Various	600,002
12	Loan	8, 50	32-42 Broadway	0	127,050,134	Hard	Springing	(i) the occurrence of an Event of Default, (ii)as of any date of determination occurring on or after 18 months from the note date, the Debt Yield falling below 6.25%, (iii) the occurrence of a Specified Tenant Trigger Period	No
13	Loan	8, 51	Hotel ZaZa Houston Museum District	0	60,000,000	Hard	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.50%, (iii) the occurrence of a Franchise Agreement Trigger Period	No
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	2,050,000	102,236,260	Soft	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
14.01	Property		El Camino Real						No
14.02	Property		Galloway Medical Park						No
14.03	Property		Snapper Creek						No
14.04	Property		Temecula Medical Center						No
14.05	Property		Activity Medical Center						No
14.06	Property		Tri-City Medical Park						Yes	2/27/2059	30,450
15	Loan		Bayshore Villa MHC	0	15,367,899	Soft	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 2.00x	No
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio			Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Tenant Trigger Event, (iv) the occurrence of an Event of Default under the Permitted Mezzanine Loan or New Mezzanine Loan
16.01	Property		15535 South State Avenue						No
16.02	Property		150 Grand Valley Avenue						No
16.03	Property		16052 Industrial Parkway						No
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio			Springing	Springing	(i) the Stated Maturity Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 1.50x, (iv) commencing on the Payment Date in January 2030 the Debt Yield is less than 7.0%
17.01	Property	58	3421-35 Richmond Street						No
17.02	Property	58	811-15 North 2nd Street						No
17.03	Property		180 Grand Street						No
17.04	Property		176-178 Grand Street						No
17.05	Property		1706-10 North 2nd Street						No
17.06	Property		190 West Berks Street						No
18	Loan	59, 60, 61	King City SV			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) the Closing Date	No
19	Loan	62, 63	Pacifica Plaza			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x	No
20	Loan		Parkway Office			Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Lease Sweep Period	No
21	Loan	8, 64, 65	Redmond Town Center			Hard	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%	No
22	Loan	8, 66, 67	White Oak Crossing			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event	No
23	Loan		UM Student Housing Portfolio			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 2.00x	No
24	Loan		IOM Villas			Soft	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x
24.01	Property		Indian Terrace Villas I-VI						No
24.02	Property		Fawn Villas I-IV						No
24.03	Property		Delta Villas I-IV						No
24.04	Property		Park Ave. Villas I-III						No
24.05	Property		Lutz Road Villas I-III						No
24.06	Property		Topeka Villas I&II						No
24.07	Property		Martin House Villas I&II						No
24.08	Property		Shipshewana Villas						No
24.09	Property		LaGrange Villas I&II						No
24.10	Property		Crown Point Villas I&II						No
24.11	Property		Timber Trace Villas						No
24.12	Property		Fairmont Villas I&II						No
24.13	Property		Oak Tree Villas						No
24.14	Property		South Oak Villas						No
24.15	Property		West Elm Villas						No
24.16	Property		Maple Villas						No
24.17	Property		West Unity Villas						No
24.18	Property		Shirley Villas						No
24.19	Property		Schoolstreet Villas						No
24.20	Property		Riverside Villas						No
24.21	Property		Ashley Villas						No
24.22	Property		West Side Villas						No
25	Loan		Paramount Town Center			Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) the commencement of a Lease Sweep Period	No
26	Loan	68	La Quinta Downtown Waco			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Franchise Sweep Event	No
27	Loan		375 Warm Springs			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Major Tenant Event Period	No
28	Loan		4850 Eucalyptus Avenue			Springing	Springing	(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75% (iii) the occurrence of a Specified Tenant Trigger Period	No
29	Loan	16, 69, 70	6925 Lake Ellenor Drive			Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Bankruptcy Action of Borrower, Guarantor, Key Principal or Manager, (iv) the occurrence of a Property Management Trigger Event or (v) the occurrence of a Material Tenant Trigger Event	No
30	Loan		South Bronx Medical Office			Hard	Springing	(i) the Stated Maturity Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 2.25x, (iv) the Debt Yield is less than 9.5%, (v) the occurrence of a Lease Sweep Period	No
31	Loan	71	Upper West Side Mixed-Use			Soft (Residential) / Hard (Nonresidential)	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) DY<8.0%, (iv) the commencement of a Lease Sweep Period,(v) failure to make required repairs as required in the Loan Agreement	No
32	Loan	72, 73, 74	2416 Merchant Street			Hard	In Place	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Lease Sweep Period	No
33	Loan		4781 Broadway			Hard	Springing	(i) the Stated Maturity Date, (ii) the occurrence of an Event of Default, (iii) DSCR is less than 2.00x, (iv) Debt Yield is less than 10.0%, (v) the occurrence of a Lease Sweep Period	No
34	Loan		2803 NE Loop 410			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) occupancy at the property falls below 65%	No
35	Loan	75	7th Street Mixed Use			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x	No
36	Loan	76	Hampton Inn Alamogordo			Springing	Springing	(i) the occurrence of a Event of Default,  (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Sweep Period, (iv) the occurrence of a PIP Trigger Event Period	No
37	Loan	8, 77	McCarthy Ranch			Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x	No
38	Loan		Storage Xxtra Hwy 155			Springing	Springing	the occurrence of an Event of Default	No
39	Loan	78	1404 West University			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No
40	Loan	16	Big Space Storage			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy Action of Borrower, Guarantor, Key Principal or Manager, (iv) the occurrence of a Property Management Trigger Event	No
41	Loan		Freedom Storage Dallas			Springing	Springing	(i) the occurrence of a Event of Default, (ii) DSCR is less than 1.15x	No
42	Loan		Smitty’s MHP			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the date upon which a Mezzanine Loan is obtained	No
43	Loan		Georgetown Square			Hard	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the commencement of a Lease Sweep Period	No
44	Loan	16	West Bellfort Self Storage			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy Action of Borrower, Guarantor, Key Principal or Manager, (iv) the occurrence of a Property Management Trigger Event	No
45	Loan	38	Lake Village MHP and Sunnyside Village MHP			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the date upon which a Mezzanine Loan is obtained
45.01	Property		Lake Village MHP						No
45.02	Property		Sunnyside Village MHP						No
46	Loan	72	Drive-Up Self Storage			Springing	Springing	(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x	No

GSMS 2020-GSA2 Annex A-1

Control Number	Loan / Property Flag	Footnotes	Property Name	Cut-off Date Pari Passu Companion Loan Balance ($)	Cut-off Date Subordinate Companion Loan Balance ($)	Subordinate Companion Loan Interest Rate	Cut-off Date Mezzanine Debt Balance ($)	Terrorism Insurance Required	Franchise Agreement Expiration	Control Number
1	Loan	8, 9, 10, 11	Elo Midtown Office Portfolio	71,000,000				Yes	NAP	1
1.01	Property		15 West 47th Street					Yes	NAP	1.01
1.02	Property		48 West 48th Street					Yes	NAP	1.02
1.03	Property		151 West 46th Street					Yes	NAP	1.03
2	Loan	8, 12, 13, 14, 15	Signature Office Portfolio	19,769,000				Yes	NAP	2
2.01	Property		Hauppauge Office Park					Yes	NAP	2.01
2.02	Property		20 Commerce					Yes	NAP	2.02
3	Loan	8, 16, 17, 18, 19	Phoenix Industrial Portfolio V	30,000,000				Yes	NAP	3
3.01	Property		Newton					Yes	NAP	3.01
3.02	Property		Fort Smith					Yes	NAP	3.02
3.03	Property		Flint					Yes	NAP	3.03
3.04	Property	20	Coffeyville					Yes	NAP	3.04
4	Loan	8, 21, 22, 23, 24, 25, 26, 27, 28, 29, 30	MGM Grand & Mandalay Bay	1,569,200,000	1,365,800,000	3.55800%		Yes	NAP	4
4.01	Property		MGM Grand					Yes	NAP	4.01
4.02	Property		Mandalay Bay					Yes	NAP	4.02
5	Loan	8, 31, 32, 33, 34	711 Fifth Avenue	505,000,000				Yes	NAP	5
6	Loan		The Senator					Yes	NAP	6
7	Loan	8, 17	Appletree Business Park	12,300,000				Yes	NAP	7
8	Loan	35	First Horizon Plaza					Yes	NAP	8
9	Loan	8, 32, 36, 37	JW Marriott Nashville	150,000,000				Yes	7/1/2048	9
10	Loan	38, 39, 40	Houston Multifamily Portfolio					Yes	NAP	10
10.01	Property		Vista Oaks Apartments					Yes	NAP	10.01
10.02	Property		Oaks at Nassau Apartments					Yes	NAP	10.02
10.03	Property		Broadway Village Apartments					Yes	NAP	10.03
11	Loan	8, 41, 42, 43, 44, 45, 46, 47, 48, 49	Grand Canal Shoppes	735,000,000	215,000,000	6.25000%		Yes	NAP	11
12	Loan	8, 50	32-42 Broadway	100,000,000				Yes	NAP	12
13	Loan	8, 51	Hotel ZaZa Houston Museum District	40,000,000				Yes	10/31/2031	13
14	Loan	8, 52, 53	SoCal & South Miami Medical Office Portfolio	70,000,000				Yes	NAP	14
14.01	Property		El Camino Real					Yes	NAP	14.01
14.02	Property		Galloway Medical Park					Yes	NAP	14.02
14.03	Property		Snapper Creek					Yes	NAP	14.03
14.04	Property		Temecula Medical Center					Yes	NAP	14.04
14.05	Property		Activity Medical Center					Yes	NAP	14.05
14.06	Property		Tri-City Medical Park					Yes	NAP	14.06
15	Loan		Bayshore Villa MHC					Yes	NAP	15
16	Loan	8, 54, 55, 56	Cabinetworks Portfolio	32,333,000				Yes	NAP	16
16.01	Property		15535 South State Avenue					Yes	NAP	16.01
16.02	Property		150 Grand Valley Avenue					Yes	NAP	16.02
16.03	Property		16052 Industrial Parkway					Yes	NAP	16.03
17	Loan	57	Philadelphia & Brooklyn Multifamily Portfolio					Yes	NAP	17
17.01	Property	58	3421-35 Richmond Street					Yes	NAP	17.01
17.02	Property	58	811-15 North 2nd Street					Yes	NAP	17.02
17.03	Property		180 Grand Street					Yes	NAP	17.03
17.04	Property		176-178 Grand Street					Yes	NAP	17.04
17.05	Property		1706-10 North 2nd Street					Yes	NAP	17.05
17.06	Property		190 West Berks Street					Yes	NAP	17.06
18	Loan	59, 60, 61	King City SV					Yes	NAP	18
19	Loan	62, 63	Pacifica Plaza					Yes	NAP	19
20	Loan		Parkway Office					Yes	NAP	20
21	Loan	8, 64, 65	Redmond Town Center	90,000,000				Yes	NAP	21
22	Loan	8, 66, 67	White Oak Crossing	52,000,000				Yes	NAP	22
23	Loan		UM Student Housing Portfolio					Yes	NAP	23
24	Loan		IOM Villas					Yes	NAP	24
24.01	Property		Indian Terrace Villas I-VI					Yes	NAP	24.01
24.02	Property		Fawn Villas I-IV					Yes	NAP	24.02
24.03	Property		Delta Villas I-IV					Yes	NAP	24.03
24.04	Property		Park Ave. Villas I-III					Yes	NAP	24.04
24.05	Property		Lutz Road Villas I-III					Yes	NAP	24.05
24.06	Property		Topeka Villas I&II					Yes	NAP	24.06
24.07	Property		Martin House Villas I&II					Yes	NAP	24.07
24.08	Property		Shipshewana Villas					Yes	NAP	24.08
24.09	Property		LaGrange Villas I&II					Yes	NAP	24.09
24.10	Property		Crown Point Villas I&II					Yes	NAP	24.10
24.11	Property		Timber Trace Villas					Yes	NAP	24.11
24.12	Property		Fairmont Villas I&II					Yes	NAP	24.12
24.13	Property		Oak Tree Villas					Yes	NAP	24.13
24.14	Property		South Oak Villas					Yes	NAP	24.14
24.15	Property		West Elm Villas					Yes	NAP	24.15
24.16	Property		Maple Villas					Yes	NAP	24.16
24.17	Property		West Unity Villas					Yes	NAP	24.17
24.18	Property		Shirley Villas					Yes	NAP	24.18
24.19	Property		Schoolstreet Villas					Yes	NAP	24.19
24.20	Property		Riverside Villas					Yes	NAP	24.20
24.21	Property		Ashley Villas					Yes	NAP	24.21
24.22	Property		West Side Villas					Yes	NAP	24.22
25	Loan		Paramount Town Center					Yes	NAP	25
26	Loan	68	La Quinta Downtown Waco					Yes	10/22/2038	26
27	Loan		375 Warm Springs					Yes	NAP	27
28	Loan		4850 Eucalyptus Avenue					Yes	NAP	28
29	Loan	16, 69, 70	6925 Lake Ellenor Drive					Yes	NAP	29
30	Loan		South Bronx Medical Office					Yes	NAP	30
31	Loan	71	Upper West Side Mixed-Use					Yes	NAP	31
32	Loan	72, 73, 74	2416 Merchant Street					Yes	NAP	32
33	Loan		4781 Broadway					Yes	NAP	33
34	Loan		2803 NE Loop 410					Yes	NAP	34
35	Loan	75	7th Street Mixed Use					Yes	NAP	35
36	Loan	76	Hampton Inn Alamogordo					Yes	9/30/2033	36
37	Loan	8, 77	McCarthy Ranch	40,000,000				Yes	NAP	37
38	Loan		Storage Xxtra Hwy 155					Yes	NAP	38
39	Loan	78	1404 West University					Yes	NAP	39
40	Loan	16	Big Space Storage					Yes	NAP	40
41	Loan		Freedom Storage Dallas					Yes	NAP	41
42	Loan		Smitty’s MHP					Yes	NAP	42
43	Loan		Georgetown Square					Yes	NAP	43
44	Loan	16	West Bellfort Self Storage					Yes	NAP	44
45	Loan	38	Lake Village MHP and Sunnyside Village MHP					Yes	NAP	45
45.01	Property		Lake Village MHP					Yes	NAP	45.01
45.02	Property		Sunnyside Village MHP					Yes	NAP	45.02
46	Loan	72	Drive-Up Self Storage					Yes	NAP	46

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 / ARD, 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 lockout period will be at least 24 payment dates beginning with and including the First Due Date in January 2021. Defeasance of the Elo Midtown Office Portfolio Loan in full is permitted after the date that is the earlier to occur of (i) December 9, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(10)	Under the terms of the related Mortgage Loan documents, the first payment date is the due date in February 2021, and the Original Interest-Only Period (Mos.), Remaining Interest-Only Period (Mos.), Original Term To Maturity / ARD (Mos.) and Remaining Term To Maturity / ARD (Mos.) are each 120 months. However, due to the fact that the related mortgage loan seller will contribute an initial interest deposit amount to the issuing entity on the Closing Date to cover an amount that represents one month’s interest that would have accrued with respect to the Mortgage Loan at the related interest rate with respect to a January 2021 payment date, such Mortgage Loan is being treated as having a first payment date on the due date in January 2021, and an Original Interest-Only Period (Mos.), Remaining Interest-Only Period (Mos.), Original Term To Maturity / ARD (Mos.) and Remaining Term To Maturity / ARD (Mos.) of 121 months.
(11)	The increase from Most Recent NOI (if past 2019) to Underwritten Net Operating Income at the Elo Midtown Office Portfolio Mortgaged Properties is primarily attributable to the inclusion of contractual rent steps through November 2021 and potential income from vacant space.
(12)	The Signature Office Portfolio Whole Loan was co-originated by Citi Real Estate Funding Inc. and Starwood Mortgage Capital LLC.

(13)	The lockout period will be at least 24 payment dates beginning with and including the First Due Date in January 2021. Defeasance of the Signature Office Portfolio Loan in full is permitted after the date that is the earlier to occur of (i) December 7, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(14)	Under the terms of the related Mortgage Loan documents, the first payment date is the due date in February 2021, and the Original Interest-Only Period (Mos.) and Remaining Interest-Only Period (Mos.) are each 36 months, and the Original Term To Maturity / ARD (Mos.) and Remaining Term To Maturity / ARD (Mos.) are each 120 months. However, due to the fact that the related mortgage loan seller will contribute an initial interest deposit amount to the issuing entity on the Closing Date to cover an amount that represents one month’s interest that would have accrued with respect to the Mortgage Loan at the related interest rate with respect to a January 2021 payment date, such Mortgage Loan is being treated as having a first payment date on the due date in January 2021, and an Original Interest-Only Period (Mos.) and Remaining Interest-Only Period (Mos.) of 37 months, and an Original Term To Maturity / ARD (Mos.) and Remaining Term To Maturity / ARD (Mos.) of 121 months.
(15)	On each monthly payment date occurring during a specified tenant trigger period with respect to Allstate Insurance or The Bridgehampton National Bank, the borrower is required to deposit $225,000 with respect to the Allstate Insurance tenant and $150,000 with respect to The Bridgehampton National Bank tenant into the extraordinary TI/LC reserve. The extraordinary TI/LC reserve will be capped at $2,700,000 in connection with the Allstate Insurance tenant and $1,800,000 with respect to The Bridgehampton National Bank tenant.
(16)	Each of the Phoenix Industrial Portfolio V Mortgage Loan, the 6925 Lake Ellenor Drive Mortgage Loan, the Big Space Storage Mortgage Loan and the West Bellfort Self Storage Mortgage Loan, for which Argentic Real Estate Finance LLC is the Mortgage Loan Seller, was originated by UBS AG, an unaffiliated third party.
(17)	The lockout period will be at least 24 payment dates beginning with and including the First Due Date in January 2021. For the purpose of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(18)	The borrowers are required to deposit into a TI/LC reserve, on a monthly basis, an amount equal to $55,270 when the amount in the TI/LC reserve is less than $1,000,000, until such time the TI/LC reserve equals or exceeds $1,500,000.
(19)	The borrowers deposited $4,000,000 into an achievement reserve at origination. The Mortgage Loan documents provide that in the absence of a cash management period under the Mortgage Loan documents, the funds in the achievement reserve will be disbursed to the borrowers upon the borrowers’ satisfaction of certain conditions precedent, including, among others: (i) a certain lease to be entered into with respect to a portion of the Fort Smith Mortgaged Property is in full force and effect, and the related tenant under such lease is in possession of its leased premises; (ii) the debt yield is not less than 10.6%; and (iii) the loan-to-value ratio is not greater than 65.38%. If the borrowers fail to obtain the release of all or any portion of the funds in the achievement reserve prior to the date that is two years from the closing date of the last securitization involving any portion of the Mortgage Loan, the borrowers will be required to partially defease the Mortgage Loan in an amount equal to the then-remaining balance in the achievement reserve and deliver defeasance collateral in accordance with the Mortgage Loan documents. The Cut-off Date LTV Ratio, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow of 65.2%, 11.1%, and 10.0% respectively, are calculated based on a Cut-off Date Balance net of the $4,000,000 achievement reserve. The Cut-off Date LTV Ratio, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow without netting the achievement reserve are 68.1%, 10.6%, and 9.6% respectively.
(20)	Historical operating performance for the Coffeyville Mortgaged Property is not available as the Coffeyville Mortgaged Property was acquired in December 2019. As such, 2019 operating performance includes partial year information for the Coffeyville Mortgaged Property.
(21)	The MGM Grand & Mandalay Bay Whole Loan was co-originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch and Société Générale Financial Corporation.

(22)	Each of the related Mortgaged Properties consist of a resort and casino and, as of the trailing 12 months ending September 30, 2020 (i) with respect to the MGM Grand Mortgaged Property, approximately 27.0% of the revenues were from hotel rooms, approximately 23.1% of the revenues were from food and beverage sales, approximately 26.9% of the revenues were from gaming, and approximately 23.1% of the revenues were from other sources and (ii) with respect to the Mandalay Bay Mortgaged Property, approximately 34.0% of the revenues were from hotel rooms, approximately 26.5% of the revenues were from food and beverage sales, approximately 17.5% of the revenues were from gaming, and approximately 22.0% of the revenues were from other sources.
(23)	The MGM Grand & Mandalay Bay Whole Loan is structured with an Anticipated Repayment Date (“ARD”) of March 5, 2030 and a final maturity date of March 5, 2032. After the ARD, the following structure will apply: (i) the interest rate will increase by 200 basis points over the greater of (x) 3.55800%, and (y) (1) the ARD Treasury Note Rate in effect on the ARD (such new rate, the “Adjusted Interest Rate”) plus (2) 1.77000%, (ii) amounts in the Excess Cash Flow Reserve Account (as defined in the related loan agreement) will be applied first to pay monthly additional interest amounts which, to the extent not paid, will be deferred (together with interest accrued thereon at the Adjusted Interest Rate) and added to the principal balance of the applicable note(s) comprising a portion of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents, and (iii) a full cash flow sweep to the extent of remaining amounts in the Excess Cash Flow Reserve will be applied to principal of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents.
(24)	The Appraised Value of $4,600,000,000 as of January 10, 2020, set forth above is the appraised value solely with respect to real property at the MGM Grand & Mandalay Bay Mortgaged Properties, excluding personal property and intangible property attributable to the MGM Grand & Mandalay Bay Mortgaged Properties (the “Aggregate Real Property Appraised Value”). The appraisal also includes an “As Leased–Sale–Leaseback Appraised Value,” which is equal to the Aggregate Real Property Appraised Value. The Appraised Value of $7,352,600,000 (the “Aggregate As Is Appraised Value”) as of January 10, 2020, includes personal property and intangible property attributable to the MGM Grand & Mandalay Bay Mortgaged Properties. The personal property and intangible property relating to the MGM Grand & Mandalay Bay Mortgaged Properties is owned by the MGM tenant or certain sublessees at the MGM Grand & Mandalay Bay Mortgaged Properties that are wholly owned subsidiaries of MGM (the “MGM/Mandalay Operating Subtenants”) (as more particularly provided in the master lease), which granted a security interest in certain property of the MGM tenant and the MGM/Mandalay Operating Subtenants (with certain exclusions, including an exclusion for the intellectual property of MGM tenant (as more particularly described in the master lease); and provided that the FF&E is only transferred to the MGM Grand & Mandalay Bay borrowers at no cost in the event of a termination of the master lease due to an event of default by the MGM tenant thereunder) in favor of the MGM Grand & Mandalay Bay borrowers, and such security interest was collaterally assigned by the MGM Grand & Mandalay Bay borrowers to the lender.
(25)	The Mortgage Loan Cut-off Date LTV Ratio and the Mortgage Loan LTV Ratio at Maturity / ARD are based on the “Aggregate As Is Appraised Value” and are 22.2% and 22.2%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. The Mortgage Loan Cut-off Date LTV Ratio and the Mortgage Loan LTV Ratio at Maturity / ARD based on the “Aggregate Real Property Appraised Value” are 35.5% and 35.5%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan.
(26)	The defeasance lockout period will be at least 33 payment dates beginning with and including the First Due Date in April 2020. The MGM Grand & Mandalay Bay borrowers have the option to defease the MGM Grand & Mandalay Bay Whole Loan, in whole or in part, after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 14, 2023. The MGM Grand & Mandalay Bay Whole Loan may be prepaid in whole or in part at any time, subject to payment of the applicable yield maintenance premium if such prepayment occurs prior to September 5, 2029 (provided no yield maintenance will be due in connection with mandatory prepayments arising out of any casualty, condemnation or in connection with a special release or a Default Release (as defined in the related loan agreement)). The assumed lockout period of 33 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.

(27)	Under the Master Lease, MGM Lessee II, LLC, (the “MGM Tenant”) is required to pay to the MGM Grand & Mandalay Bay borrowers an initial lease rent of $292.0 million per annum ($159.0 million allocated to the MGM Grand Property and $133.0 million allocated to the Mandalay Bay Property, the “Master Lease Rent”), subject to annual increases of (i) 2.0% in years 2 through 15 of the initial lease term, and (ii) thereafter, the greater of 2.0% or CPI (CPI capped at 3.0%) for the remainder of the initial lease term. Additionally, MGM Resorts International (“MGM”) will be required to continue to invest in the MGM Grand & Mandalay Bay Mortgaged Properties, with (x) a minimum aggregate capital investment requirement of 3.5% of actual net revenues every five years (the first such period beginning January 1, 2020 and expiring December 31, 2024, and the second such period beginning January 1, 2021 and expiring December 31, 2025, and each five-year period thereafter on a rolling basis) in the aggregate for the MGM Grand & Mandalay Bay Mortgaged Properties (such amount not to be less than 2.5% of the actual net revenue of any individual Mortgaged Property) (collectively, the “Required CapEx”) and (y) a monthly reserve equal to 1.5% of actual net revenues which may be used for FF&E and on qualifying capital expenditures in satisfaction of the Required CapEx spend. The MGM Grand & Mandalay Bay Mortgaged Properties were acquired in a sale-leaseback transaction.
(28)	Mortgage Loan Cut-off Date LTV Ratio and Mortgage Loan LTV Ratio at Maturity / ARD is calculated using the appraised value of $4,600,000,000 as of January 10, 2020, set forth above, which is the appraised value solely with respect to real property at the MGM Grand & Mandalay Bay Mortgaged Properties, excluding personal property and intangible property attributable to the MGM Grand & Mandalay Bay Mortgaged Properties.
(29)	The increase by 10% or more from Most Recent NOI (if past 2019) to Underwritten Net Operating Income is a result of the temporary closure of the MGM Grand & Mandalay Bay Mortgaged Properties due to COVID-19. On May 1, 2020, MGM Resorts International reported that, as a result of the temporary closure of its domestic properties (which includes the MGM Grand & Mandalay Bay Mortgaged Properties) following the outbreak of COVID-19, its domestic properties (which includes the MGM Grand & Mandalay Bay Mortgaged Properties) were effectively generating no revenue, there were high levels of room and convention cancellation through the third quarter of 2020, and that, following the re-opening of its domestic properties (which includes the MGM Grand & Mandalay Bay Mortgaged Properties), it expected weakened demand in light of consumer fears and general economic uncertainty, among other things.
(30)	The guarantors’ liability for full recourse events is several and not joint and is capped at an amount equal to 10% of the aggregate outstanding principal balance of the MGM Grand & Mandalay Bay Whole Loan as of the date of the event. In addition, only the MGM Grand & Mandalay Bay borrowers are liable for breaches of environmental covenants; provided, however, that if the MGM Grand & Mandalay Bay borrowers fail to maintain an environmental insurance policy required under the MGM Grand & Mandalay Bay Whole Loan documents, the guarantor is liable for losses other than (x) for any amounts in excess of the applicable coverage amounts under the environmental policy had the same been renewed, replaced or extended as required under the loan agreement and (y) for any amounts recovered under the environmental policy. In addition, recourse for transfers of the MGM Grand & Mandalay Bay Mortgaged Properties or controlling equity interests in the MGM Grand & Mandalay Bay borrowers is loss recourse, rather than full recourse.
(31)	The 711 Fifth Avenue Whole Loan was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.
(32)	The lockout period will be at least 33 payment dates beginning with and including the First Due Date in April 2020. For the purpose of this prospectus, the assumed lockout period of 33 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(33)	At origination, the borrower funded $2,000,000 for estimated costs in connection with obtaining a new temporary or permanent certificate of occupancy to replace the temporary certificate of occupancy that expired in November 2019. The borrower obtained a temporary certificate of occupancy that was effective as of March 24, 2020, and the $2,000,000 has been disbursed to the borrower.

(34)	The Third Largest Tenant, Ralph Lauren, representing approximately 11.4% of the net rentable area, is dark with respect to 31,202 SF of its space. The tenant continues to operate the 7,436 SF Polo Bar, which is open for takeout and delivery, at the 711 Fifth Avenue Mortgaged Property. If the borrower believes the tenant has ceased retail operations in all of the premises under the related lease, the borrower may give notice thereof to the tenant. Within 30 days after the borrower gives such notice, the tenant must notify the borrower whether the tenant intends to cease retail operations at the premises. If the tenant notifies the borrower of its intent to cease such retail operations, the borrower has the right to terminate the lease. According to a media report, Ralph Lauren has agreed to sublease its entire space to Mango, a Spanish retail chain, for $5 million per year. Pursuant to the terms of the lease and the loan documents, the tenant may not sublease the space to an unaffiliated third party without the consent of the borrower and the lender (in each case, which consent may not be unreasonably withheld, conditioned or delayed). It is not expected that any such sublease arrangement will relieve the Ralph Lauren tenant of its obligations under the lease (including the obligation to pay rent). We cannot assure you that such sublease will be executed or approved.
(35)	The borrower is required to deposit $76,322.83 into the TI/LC Reserve on each monthly payment date through and including December 2021. On each monthly payment date beginning in January 2022, the borrower is required to deposit $38,161.42 into the TI/LC Reserve.
(36)	Beginning on the Due Date in April 2021, the Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates through and including July 2023, 3% of the gross revenues of the Mortgaged Property for the prior calendar month and (ii) thereafter, 4% of the gross revenues of the Mortgaged Property for the prior calendar month.
(37)	The increase from the Most Recent NOI (if past 2019) to Underwritten Net Operating Income is primarily attributable to underwriting stabilized hotel operations pre-COVID-19 as of the trailing 12-month period ending on January 31, 2020. The latest trailing 12-month period ending on September 30, 2020 reflects the months heavily impacted by COVID-19. Additionally, the borrower sponsor has posted an 18-month debt service reserve equal to $8,831,707, which will be applied to monthly debt service payments through March 2022.
(38)	Loan amounts are allocated to the Mortgaged Properties based upon appraised values.
(39)	The Appraised Value represents a 3.0% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD for the Houston Multifamily Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Houston Multifamily Portfolio Mortgaged Properties was $45,700,000 as of October 13, 2020. The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD calculated using the aggregate “as-is” appraised values are 66.7% and 54.1%, respectively.
(40)	At origination of the Houston Multifamily Portfolio Mortgage Loan, the borrowers deposited $1,500,000 into an economic holdback reserve, to be released to the borrowers upon the net cash flow debt yield at the Houston Multifamily Portfolio Mortgaged Properties being at least 9.0% based on a trailing 12-month period. Notwithstanding the foregoing, no disbursement is permitted prior to the payment date in January 2022 or if an event of default exists. The Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow calculations are based on the Houston Multifamily Portfolio Mortgage Loan Cut-off Date Balance of approximately $29,000,000 (net of the $1,500,000 economic holdback). Assuming the gross Houston Multifamily Portfolio Mortgage Loan Cut-off Date Balance of approximately $30,500,000 and the “as-portfolio” appraised value, Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow calculations are 64.8%, 52.5%, 8.8% and 8.3%, respectively.
(41)	The Grand Canal Shoppes Whole Loan was co-originated by Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association.

(42)	Units, Pads, 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.
(43)	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 (per the September 2020 rent roll, the 1 SF unit was extended through December 31, 2020).
(44)	The Second Largest Tenant, TAO, has (i) 39,553 SF expiring on January 31, 2025, (ii) 8,800 SF expiring on May 31, 2029 (per the September 2020 rent roll, the 8,800 SF unit expires on February 28, 2030) and (iii) 1,088 SF expiring on January 31, 2020 (per the September 2020 rent roll, the 1,088 SF unit is on a month-to-month basis).
(45)	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 (per the September 2020 rent roll, the 235 SF unit is on a month-to-month basis).
(46)	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 (per the September 2020 rent roll, the 4,654 SF unit is on a month-to-month basis) and (iii) 8,406 SF expiring on December 31, 2020.
(47)	The Appraised Value represents the “as-is” appraised value of $1,640,000,000 for the Grand Canal Shoppes Mortgaged Property as of April 3, 2019, which excludes the Barneys Parcel that is subject to a free release under the Grand Canal Shoppes Whole Loan documents. The “as-is” appraised value of the Grand Canal Shoppes 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 / ARD of 45.2%.
(48)	The trailing 12-month financials dated September 30, 2020 were provided by the servicer, Midland Loan Services, and were not reviewed or adjusted by the lender.
(49)	The borrowers are tenants under two ground leases and an air rights lease at the Grand Canal Shoppes 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%.
(50)	The lockout period will be at least 25 payment dates beginning with and including the First Due Date in December 2020. Defeasance of the 32-42 Broadway Mortgage Loan in full is permitted after the date that is the earlier to occur of (i) November 3, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.

(51)	On each monthly payment date beginning in January 2022, the borrower is required to deposit into the FF&E reserve an amount equal to 1/12th of (a) with respect to the period commencing on January 1, 2022 and ending on December 31, 2022, 2.5%, (b) with respect to the period commencing on January 1, 2023 and ending on December 31, 2023, 3.25%, and (c) with respect to the period commencing on January 1, 2024 and ending on the maturity date, 4.0%, in each case, of the greater of (x) the annual gross revenues for the hotel related operations at the Hotel ZaZa Houston Museum District Mortgaged Property for the immediately preceding calendar year as reasonably determined by lender and (y) the projected annual gross revenues for the hotel related operations at the Hotel ZaZa Houston Museum District Mortgaged Property for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget.
(52)	The lockout period will be at least 26 payment dates beginning with and including the First Due Date in November 2020. For the purpose of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(53)	The Appraised Value represents a 10.5% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD for the SoCal & South Miami Medical Office Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the SoCal & South Miami Medical Office Portfolio Mortgaged Properties was $134,390,000 as of August 2020. The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD calculated using the aggregate “as-is” appraised values are 66.2% and 57.6%, respectively.
(54)	The lockout period will be at least 25 payment dates beginning with and including the First Due Date in December 2020. For the purpose of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(55)	The Replacement Reserve Cap is calculated as the product of (x) $0.20 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties. As of the Cut-off Date, the aggregate number of rentable SF is 1,528,894.
(56)	The TI/LC Cap is calculated as the product of (x) $1.00 times (y) the aggregate number of rentable SF then contained in the Mortgaged Properties. As of the Cut-off Date, the aggregate number of rentable SF is 1,528,894.
(57)	The Philadelphia & Brooklyn Multifamily Portfolio Mortgaged Properties are comprised of 74 multifamily units which include 48 multifamily units and 26 commercial units (16,879 SF). Income from multifamily space is approximately 70.6% of underwritten gross potential rent and income from the commercial space is approximately 29.4% of underwritten gross potential rent.
(58)	The 3421-35 Richmond Street Mortgaged Property benefits from a 10-year city tax abatement program that expires in 2026. The 3421-35 Richmond Street Mortgaged Property currently has six years remaining on the 10-year city tax abatement program. The unabated estimated tax amount is $47,490 for the 2020/2021 tax year. Real estate taxes were underwritten to the estimated abated tax amount of approximately $6,344. The 811-15 North 2nd Street Mortgaged Property benefits from a 10-year city tax abatement program that expires in 2022. The 811-15 North 2nd Street Mortgaged Property currently has two years remaining on the 10-year city tax abatement program. The unabated estimated tax amount is $42,565 for the 2020/2021 tax year. Real estate taxes were underwritten to the estimated abated tax amount of approximately $4,257.
(59)	If the replacement reserve account falls below $100,000, the borrower will be required to deposit on each payment date an amount initially equal to 1/12th of the product obtained by multiplying $329 by the number of apartment units at the King City SV Mortgaged Property (initially $3,125.50 per month).
(60)	The Upfront Debt Service Reserve represents five months of debt service (the “Minimum Debt Service Reserve Balance”) the Minimum Debt Service Reserve Balance may be reduced to $99,990 (three months of debt service) upon expiration of the Emergency Period (as defined in the Emergency Law). The Emergency Law means the Oregon House Bill 4204 (as may be amended, modified or extended solely in connection with, or in response to the COVID-19 global pandemic).

(61)	The King City SV Mortgaged Property is subject to a master lease pursuant to which the borrower is the master lessor and a borrower affiliate is the master tenant. Pursuant to the terms of the master lease, income from the operations of the King City SV Mortgaged Property will be used to pay master rent to the borrower in accordance with a rent schedule agreed to by the borrower, the master lessee, and the lender. In the event of a foreclosure, the lender may cause the termination of the master lease.
(62)	The Third Largest Tenant, GGEC America, Inc. subleases 100% of its space (4,970 SF) to BRIC-TPS, LLC, which sublease is coterminous with the original lease, which expires March 31, 2021. BRIC-TPS, LLC’s current rent is $29.52 PSF, which remains in effect through the expiration date. Underwritten base rent is based on the contractual rent under the GGEC America, Inc. lease.
(63)	The Fourth Largest Tenant, Closingmark Home Loans, Inc. subleases 100% of its space (4,610 SF) to Clear Mortgage Capital, Inc., which sublease is coterminous with the original lease, which expires May 31, 2022. Clear Mortgage Capital, Inc.’s current rent is $24.00 PSF, which remains in effect through the expiration date. Underwritten base rent is based on the contractual rent under the Closingmark Home Loans, Inc. lease.
(64)	The Mortgaged Property consists of 314,547 SF of retail space that is 91.7% occupied and accounts for 78.9% of underwritten gross potential rent. The Mortgaged Property also consists of 71,868 SF of office space that is 98.0% occupied and accounts for 17.2% of gross potential rent.
(65)	The increase from Most Recent NOI (if past 2019) to Underwritten Net Operating Income at the Redmond Town Center Mortgaged Property is primarily attributable to the inclusion of contractual rent steps through February 2021.
(66)	On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $1,000,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $25,000.
(67)	The 2019 cash flow is based on the trailing 12-month period ending September 30, 2019. Most Recent cash flow is based on the trailing 10-month period annualized ending on September 30, 2020. A full trailing 12 months was not available as October 2019 and November 2019 financials were not available.
(68)	On each monthly payment date, the related borrower is required to deposit into an FF&E reserve account an amount equal to 1/12th of 4% of annual gross income for the prior calendar year for the La Quinta Downtown Waco Mortgaged Property, currently $10,851.
(69)	The Second Largest Tenant, IBTS 1 LLC, has (i) 6,452 SF expiring on May 31, 2024 and (ii) 1,209 SF that expired on October 10, 2020.
(70)	The borrower is required to deposit into a TI/LC reserve, on a monthly basis, an amount equal to approximately $5,370 when the amount in the TI/LC reserve is less than $85,000, until such time the TI/LC reserve equals or exceeds $300,000.
(71)	The Upper West Side Mixed-Use Mortgaged Property is comprised of 12 multifamily units and one 3,500 SF commercial unit.
(72)	Under the terms of the related Mortgage Loan documents, the first payment date is the due date in February 2021, and the Original Interest-Only Period (Mos.) and Remaining Interest-Only Period (Mos.) are each 60 months, and the Original Term To Maturity / ARD (Mos.) and Remaining Term To Maturity / ARD (Mos.) are each 120 months. However, due to the fact that the related mortgage loan seller will contribute an initial interest deposit amount to the issuing entity on the Closing Date to cover an amount that represents one month’s interest that would have accrued with respect to the Mortgage Loan at the related interest rate with respect to a January 2021 payment date, such Mortgage Loan is being treated as having a first payment date on the due date in January 2021, and an Original Interest-Only Period (Mos.) and Remaining Interest-Only Period (Mos.) of 61 months, and an Original Term To Maturity / ARD (Mos.) and Remaining Term To Maturity / ARD (Mos.) of 121 months.

(73)	The sole tenant at the Mortgaged Property, Avon Protection Systems, Inc. subleases a portion of its space to Ceradyne, Inc. with a lease expiration date of March 31, 2021. Ceradyne, Inc. pays $22,800 per month in rent through the term of its lease.
(74)	On the date of origination, a subordinate loan of $1,832,426 was entered into with 3S Avon JV Inc. (the “Subordinate Borrower”). The subordinate loan is secured by, among other things, a pledge to Al Nasr Capital SPV Limited (the “Subordinate Lender”) of all of the Subordinate Borrower’s ownership interest (the “Pledge Collateral”) in 3S – Beitel TIC LLC, pursuant to a pledge agreement. The Subordinate Borrower is the sole member of 3S – Beitel TIC. 3S Beitel TIC is the 65% investment member of the borrower of the 2416 Merchant Street Mortgaged Property.
(75)	The 7th Street Mixed Use Mortgaged Property is comprised of 23 multifamily units totaling 17,505 SF, 8,899 SF of ground floor retail space and 6,466 SF of second floor office space.
(76)	The Ongoing Replacement Reserve on each payment date will equal an amount equal to (i) 1/12th of 2% of the annual operating income of the Mortgaged Property (based on the prior year) until the 36th payment date and (ii) commencing on the 37th payment date and on each payment date thereafter an amount equal to 1/12th of 4% of the annual operating income of the Hampton Inn Alamogordo Mortgaged Property (based on the prior year).
(77)	The lockout period will be at least 34 payment dates beginning with and including the First Due Date in March 2020. For the purpose of this prospectus, the assumed lockout period of 34 payment dates is based on the expected GSMS 2020-GSA2 securitization closing date in December 2020. The actual lockout period may be longer.
(78)	Occupancy assumes that the largest tenant, Foxtail Coffee LOI, has taken occupancy. Foxtail Coffee LOI currently has a letter of intent with the borrower sponsor, but has not yet executed a lease. Excluding Foxtail Coffee LOI, occupancy at the 1404 West University Mortgaged Property is 76.9%.