GS Mortgage Securities Corp Ii FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226082-12

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., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Loan

9, 10, 11, 12

425 Eye Street

9.98%

100.0%

GSBI

GSMC

NAP

425 I Street Northwest

Washington

District of Columbia

Loan

Fountains on the Lake

9.5%

100.0%

AREF

Group 1

NAP

11222 Fountain Lake Drive

Stafford

Fort Bend

Texas

Loan

5300-5350 Hellyer Avenue

7.0%

100.0%

GSBI

GSMC

NAP

5300-5350 Hellyer Avenue

San Jose

Santa Clara

California

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

6.1%

BMO, SMC

SMC

NAP

Various

4.001

Property

Cambridge Commons

0.4%

7.0%

4964 Oakhurst Drive

Indianapolis

Marion

Indiana

4.002

Property

Indian Lake I

0.4%

6.2%

100 Indian Lake Drive

Morrow

Clayton

Georgia

4.003

Property

Stewart Way 1

0.3%

5.7%

302 West General Stewart Way

Hinesville

Liberty

Georgia

4.004

Property

Cedargate Lancaster

0.3%

5.1%

1410 Sheridan Drive

Lancaster

Fairfield

Ohio

4.005

Property

Amesbury

0.3%

4.7%

3155 Harshman Drive

Reynoldsburg

Franklin

Ohio

4.006

Property

Red Deer

0.3%

4.5%

2202 Roseanne Court

Fairborn

Greene

Ohio

4.007

Property

Olivewood

0.3%

4.3%

2069 Olivewood Drive

Indianapolis

Marion

Indiana

4.008

Property

Cherry Glen

0.3%

4.2%

2760 Cherry Glen Way

Indianapolis

Marion

Indiana

4.009

Property

Plumwood

0.2%

4.1%

1050 Plumrose Drive

Columbus

Franklin

Ohio

4.010

Property

Camelia Court

0.2%

4.0%

4542 Kalida Avenue

Dayton

Montgomery

Ohio

4.011

Property

Cedargate

0.2%

3.7%

701 North Union Road

Clayton

Montgomery

Ohio

4.012

Property

Millburn Court

0.2%

3.3%

8324 Millwheel Drive

Dayton

Montgomery

Ohio

4.013

Property

Rosewood Apartments

0.2%

3.3%

5554 Covert Drive

Columbus

Franklin

Ohio

4.014

Property

Winthrop Court

0.2%

3.1%

2531 Arborview Drive

Columbus

Franklin

Ohio

4.015

Property

Annhurst

0.2%

2.7%

4958 Dawn Drive

Indianapolis

Marion

Indiana

4.016

Property

Ashford Hills

0.1%

2.4%

1367 Beeler Drive

Reynoldsburg

Franklin

Ohio

4.017

Property

Harbinwood

0.1%

2.4%

1295 Harbins Road

Norcross

Gwinnett

Georgia

4.018

Property

Willow Run - New Albany

0.1%

2.4%

1 Plaza Drive

New Albany

Floyd

Indiana

4.019

Property

Parkville

0.1%

2.4%

2346 Parkgreen Place

Columbus

Franklin

Ohio

4.020

Property

Applegate

0.1%

2.0%

2230 Applegate Drive

Columbus

Bartholomew

Indiana

4.021

Property

Stonehenge

0.1%

2.0%

799 17th Street Northwest

Massillon

Stark

Ohio

4.022

Property

Meadowland

0.1%

2.0%

200 Crane Drive

Bogart

Clarke

Georgia

4.023

Property

Amberwood - Massillion

0.1%

1.8%

3648 Wales Avenue Northwest

Massillon

Stark

Ohio

4.024

Property

Timberwood

0.1%

1.8%

710 Mason Terrace

Perry

Houston

Georgia

4.025

Property

Sherbrook

0.1%

1.7%

6677 Guinevere Drive

Columbus

Franklin

Ohio

4.026

Property

Stonehenge Apartments

0.1%

1.7%

7980 Dunston Drive

Indianapolis

Marion

Indiana

4.027

Property

Oakley Woods

0.1%

1.7%

6300 Oakley Road

Union City

Fulton

Georgia

4.028

Property

Carriage Hill

0.1%

1.6%

604 Hillcrest Parkway

Dublin

Laurens

Georgia

4.029

Property

Barrington

0.1%

1.5%

750 Northern Avenue

Clarkston

Dekalb

Georgia

4.030

Property

Andover Court

0.1%

1.5%

1095 Beech Street

Mount Vernon

Knox

Ohio

4.031

Property

Greenglen II

0.1%

1.5%

2015 North McCord Road

Toledo

Lucas

Ohio

4.032

Property

Sandalwood

0.1%

1.4%

4804 West Bancroft Street

Toledo

Lucas

Ohio

4.033

Property

Spicewood

0.1%

1.4%

3714 Bartlett Avenue

Indianapolis

Marion

Indiana

4.034

Property

Meadowood - Mansfield

0.1%

1.0%

798 Straub Road West

Mansfield

Richland

Ohio

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

4.6%

AREF

NAP

Various

5.001

Property

Extra Space Miami

1.4%

30.6%

120 Northwest 27th Avenue

Miami

Miami-Dade

Florida

5.002

Property

Extra Space Stamford

1.2%

26.8%

370 West Main Street

Stamford

Fairfield

Connecticut

5.003

Property

Extra Space St. Petersburg

1.0%

22.7%

1855 32nd Street North

St. Petersburg

Pinellas

Florida

5.004

Property

Extra Space Milton

0.9%

20.0%

2915 Webb Road

Alpharetta

Fulton

Georgia

Loan

25, 26, 27

CopperLeaf Apartments

4.4%

100.0%

AREF

NAP

2906 Copperleaf Drive

Erie

Pennsylvania

Loan

9, 28, 29, 30

La Encantada

4.3%

100.0%

GSBI

GSMC

NAP

2905 East Skyline Drive

Tucson

Pima

Arizona

Loan

Courtside Apartments

4.3%

100.0%

AREF

NAP

530 South 1200 West

Orem

Utah

Loan

32, 33, 34, 35

2250 59th Street

3.7%

100.0%

AREF

NAP

2250 59th Street

Brooklyn

Kings

New York

Loan

Mission Village Shopping Center

3.0%

100.0%

GSBI

GSMC

NAP

483, 497, 499, 515 & 19531 East Alessandro Boulevard and 7526 Mission Grove Parkway South

Riverside

California

Loan

Cicero Industrial

2.7%

100.0%

AREF

NAP

3100-3250 South Central Avenue

Cicero

Cook

Illinois

Loan

37, 38

Central Park Plaza

2.7%

100.0%

SMC

NAP

1755-1835 Central Park Drive

Steamboat Springs

Routt

Colorado

Loan

Capitol Square

2.4%

100.0%

UBS AG

AREF

NAP

320-450 North Capitol Avenue

San Jose

Santa Clara

California

Loan

Louisiana Industrial Portfolio

2.4%

AREF

NAP

Various

Geismar

Ascension

Louisiana

14.001

Property

Talon Industrial Park

1.7%

71.3%

35269 Carson Drive

Geismar

Ascension

Louisiana

14.002

Property

Copperhead Industrial Park

0.7%

28.7%

6136 Copperhead Road

Geismar

Ascension

Louisiana

Loan

3101 West Military

2.3%

100.0%

AREF

NAP

3101 West Military Highway

McAllen

Hidalgo

Texas

Loan

41, 42, 43, 44

Oakmont Point

2.3%

100.0%

GSBI

GSMC

NAP

700 Oakmont Lane

Westmont

DuPage

Illinois

Loan

45, 46, 47, 48

380 Grove Street

2.1%

100.0%

AREF

NAP

380 Grove Street

Brooklyn

Kings

New York

Loan

403 South Raymond Avenue

2.1%

100.0%

SMC

NAP

403 South Raymond Avenue

Pasadena

Los Angeles

California

Loan

Triangle Shopping Center

2.0%

100.0%

GSBI

GSMC

Group 1

NAP

2921-2935 Pat Booker Road

Universal City

Bexar

Texas

Loan

Babcock & Wilcox

1.9%

100.0%

UBS AG

AREF

NAP

2600 East Main Street

Lancaster

Fairfield

Ohio

Loan

Material Control Systems Distribution Center

1.9%

100.0%

AREF

NAP

2130 Newell Street

Waterloo

Black Hawk

Iowa

Loan

Studios 180

1.8%

100.0%

GSBI

GSMC

NAP

180 North Martin Luther King Boulevard

Lexington

Fayette

Kentucky

Loan

Catawba Village and Vernon Market Portfolio

1.7%

GSBI

GSMC

NAP

Various

North Carolina

23.001

Property

Catawba Village

1.1%

65.8%

237 Mt. Holly-Huntersville Road

Charlotte

Mecklenburg

North Carolina

23.002

Property

Vernon Market

0.6%

34.2%

1302-1308 West Vernon Avenue

Kinston

Lenoir

North Carolina

Loan

Press Ganey HQ

1.4%

100.0%

UBS AG

AREF

NAP

1173 Ignition Drive South

South Bend

St. Joseph

Indiana

Loan

52, 53

Madison Nostrand Grand Portfolio

1.4%

SMC

NAP

Various

Brooklyn

Kings

New York

25.001

Property

702 Grand Street

0.6%

40.3%

702 Grand Street

Brooklyn

Kings

New York

25.002

Property

1513 Nostrand Avenue

0.4%

30.2%

1513 Nostrand Avenue

Brooklyn

Kings

New York

25.003

Property

1028 Madison Street

0.4%

29.5%

1028 Madison Street

Brooklyn

Kings

New York

Loan

201 & 213 W. Green Street Apartments

1.4%

100.0%

UBS AG

AREF

NAP

201 & 213 West Green Street

Champaign

Illinois

Loan

Countryside and Wood Valley MHP Portfolio

1.2%

SMC

Group 3

NAP

Various

27.001

Property

Countryside MHP

0.7%

60.3%

830 Denzil Drive

Columbia City

Whitley

Indiana

27.002

Property

Wood Valley MHP

0.5%

39.7%

5651 Hasco Road

Millington

Tuscola

Michigan

A-1-1

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Loan

San Diego Mixed Use

1.1%

AREF

NAP

Various

San Diego

California

28.001

Property

636 C Street

0.7%

59.1%

636 C Street

San Diego

California

28.002

Property

1130-1152 7th Avenue

0.5%

40.9%

1130-1152 7th Avenue

San Diego

California

Loan

Townhomes on Mirror

1.0%

100.0%

AREF

Group 2

NAP

4540 South Mirror Street

Amarillo

Randall

Texas

Loan

South Shore Marketplace

0.9%

100.0%

SMC

NAP

2640 East League City Parkway

League City

Galveston

Texas

Loan

Valli Hoffman Estates

0.9%

100.0%

AREF

NAP

850 North Roselle Road

Hoffman Estates

Cook

Illinois

Loan

Mosley Townhomes

0.8%

100.0%

AREF

Group 2

NAP

6400-6519 Mosley Street

Amarillo

Randall

Texas

Loan

54, 55

1200 California Street

0.8%

100.0%

SMC

NAP

1200 California Street

Redlands

San Bernardino

California

Loan

Kohl’s Morton

0.8%

100.0%

GSBI

GSMC

NAP

405 Baltimore Pike

Morton

Delaware

Pennsylvania

Loan

Ransford Wasik Multi Portfolio

0.7%

AREF

NAP

Various

Michigan

35.001

Property

Bells of Bavaria

0.2%

26.2%

435 West Schleier Street

Frankenmuth

Saginaw

Michigan

35.002

Property

The Pines of Midland

0.2%

24.1%

4909 Universal Drive

Midland

Michigan

35.003

Property

Guinn Place Townhomes

0.2%

22.8%

155 Atwater Street

Lake Orion

Oakland

Michigan

35.004

Property

Northwood Heights

0.2%

21.5%

4786 Hospital Drive

Cass City

Tuscola

Michigan

35.005

Property

Meadow Walk Apartments

0.0%

5.4%

2584 Maple Street

Deckerville

Sanilac

Michigan

Loan

96-18 63rd Drive

0.6%

100.0%

SMC

NAP

96-18 63rd Drive

Rego Park

Queens

New York

Loan

Centennial Manor MHP

0.6%

100.0%

SMC

Group 3

NAP

3230 Centennial Road

Sylvania

Lucas

Ohio

Loan

Kohl’s Warsaw

0.6%

100.0%

AREF

NAP

590 West 300 North

Warsaw

Kosciusko

Indiana

Loan

Town and Country

0.5%

100.0%

UBS AG

AREF

NAP

1 Enterprise Drive

Bunnell

Flagler

Florida

A-1-2

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)

1	Loan	9, 10, 11, 12	1	425 Eye Street	20001	Office	Urban	1973	2010, 2018	374,667	SF	272.82	62,400,000
2	Loan	13	1	Fountains on the Lake	77477	Retail	Anchored	1996	NAP	572,265	SF	103.36	59,150,000
3	Loan		1	5300-5350 Hellyer Avenue	95138	Office	R&D	2000	NAP	160,000	SF	275.00	44,000,000
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	Various	Multifamily	Garden	Various	NAP	3,299	Units	52,137.01	38,000,000
4.001	Property		1	Cambridge Commons	46254	Multifamily	Garden	1985	NAP	235	Units		2,652,231
4.002	Property		1	Indian Lake I	30260	Multifamily	Garden	1987	NAP	243	Units		2,354,641
4.003	Property		1	Stewart Way 1	31313	Multifamily	Garden	1986	NAP	190	Units		2,184,114
4.004	Property		1	Cedargate Lancaster	43130	Multifamily	Garden	1972, 1984	NAP	157	Units		1,925,797
4.005	Property		1	Amesbury	43068	Multifamily	Garden	1986	NAP	149	Units		1,799,093
4.006	Property		1	Red Deer	45324	Multifamily	Garden	1986	NAP	131	Units		1,709,578
4.007	Property		1	Olivewood	46219	Multifamily	Garden	1985	NAP	128	Units		1,623,384
4.008	Property		1	Cherry Glen	46227	Multifamily	Garden	1986	NAP	137	Units		1,604,349
4.009	Property		1	Plumwood	43228	Multifamily	Garden	1977	NAP	143	Units		1,549,985
4.010	Property		1	Camelia Court	45424	Multifamily	Garden	1982	NAP	110	Units		1,509,010
4.011	Property		1	Cedargate	45315	Multifamily	Garden	1984	NAP	130	Units		1,410,617
4.012	Property		1	Millburn Court	45458	Multifamily	Garden	1979	NAP	115	Units		1,269,120
4.013	Property		1	Rosewood Apartments	43231	Multifamily	Garden	1985	NAP	89	Units		1,236,570
4.014	Property		1	Winthrop Court	43229	Multifamily	Garden	1985	NAP	100	Units		1,176,427
4.015	Property		1	Annhurst	46268	Multifamily	Garden	1984	NAP	83	Units		1,022,513
4.016	Property		1	Ashford Hills	43068	Multifamily	Garden	1986	NAP	77	Units		928,854
4.017	Property		1	Harbinwood	30093	Multifamily	Garden	1986	NAP	72	Units		910,327
4.018	Property		1	Willow Run - New Albany	47150	Multifamily	Garden	1984	NAP	64	Units		904,309
4.019	Property		1	Parkville	43229	Multifamily	Garden	1978	NAP	100	Units		895,227
4.020	Property		1	Applegate	47203	Multifamily	Garden	1982	NAP	58	Units		776,490
4.021	Property		1	Stonehenge	44647	Multifamily	Garden	1984	NAP	60	Units		770,026
4.022	Property		1	Meadowland	30622	Multifamily	Garden	1984	NAP	60	Units		752,452
4.023	Property		1	Amberwood - Massillion	44646	Multifamily	Garden	1987	NAP	63	Units		666,120
4.024	Property		1	Timberwood	31069	Multifamily	Garden	1985	NAP	60	Units		666,058
4.025	Property		1	Sherbrook	43229	Multifamily	Garden	1985	NAP	60	Units		655,134
4.026	Property		1	Stonehenge Apartments	46239	Multifamily	Garden	1984	NAP	60	Units		640,192
4.027	Property		1	Oakley Woods	30291	Multifamily	Garden	1985	NAP	60	Units		635,551
4.028	Property		1	Carriage Hill	31021	Multifamily	Garden	1985	NAP	60	Units		614,649
4.029	Property		1	Barrington	30021	Multifamily	Garden	1984	NAP	47	Units		582,457
4.030	Property		1	Andover Court	43050	Multifamily	Garden	1982	NAP	51	Units		561,631
4.031	Property		1	Greenglen II	43615	Multifamily	Garden	1982	NAP	58	Units		556,369
4.032	Property		1	Sandalwood	43615	Multifamily	Garden	1983	NAP	50	Units		537,987
4.033	Property		1	Spicewood	46227	Multifamily	Garden	1985	NAP	49	Units		536,861
4.034	Property		1	Meadowood - Mansfield	44904	Multifamily	Garden	1983	NAP	50	Units		381,873
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	Various	Various	Various	Various	Various	270,295	SF	105.44	28,500,000
5.001	Property		1	Extra Space Miami	33125	Self Storage	Self Storage	2020	NAP	95,545	SF		8,710,000
5.002	Property	24	1	Extra Space Stamford	06902	Mixed Use	Self Storage/Retail	1978	2019	37,428	SF		7,630,000
5.003	Property		1	Extra Space St. Petersburg	33713	Self Storage	Self Storage	2019	NAP	62,810	SF		6,460,000
5.004	Property		1	Extra Space Milton	30004	Self Storage	Self Storage	2019	NAP	74,512	SF		5,700,000
6	Loan	25, 26, 27	1	CopperLeaf Apartments	16509	Multifamily	Garden	2018-2020	NAP	168	Units	163,690.48	27,500,000
7	Loan	9, 28, 29, 30	1	La Encantada	85718	Retail	Anchored	2003	2020	245,955	SF	414.71	27,000,000
8	Loan	31	1	Courtside Apartments	84058	Multifamily	Low Rise	2001	2020-2021	165	Units	161,818.18	26,700,000
9	Loan	32, 33, 34, 35	1	2250 59th Street	11204	Office	CBD	2021	NAP	48,079	SF	478.38	23,000,000
10	Loan		1	Mission Village Shopping Center	92508	Retail	Anchored	2003	2009	102,178	SF	181.06	18,500,000
11	Loan	36	1	Cicero Industrial	60804	Industrial	Manufacturing	1950, 1975	NAP	565,209	SF	29.60	16,730,000
12	Loan	37, 38	1	Central Park Plaza	80487	Retail	Anchored	1986-2004	NAP	129,461	SF	128.22	16,600,000
13	Loan	39	1	Capitol Square	95133	Retail	Anchored	1971	2015	356,294	SF	42.10	15,000,000
14	Loan	40	2	Louisiana Industrial Portfolio	70734	Industrial	Warehouse	Various	NAP	174,158	SF	86.13	15,000,000
14.001	Property		1	Talon Industrial Park	70734	Industrial	Warehouse	2016	NAP	122,158	SF		10,700,000
14.002	Property		1	Copperhead Industrial Park	70734	Industrial	Warehouse	2020	NAP	52,000	SF		4,300,000
15	Loan		1	3101 West Military	78503	Industrial	Warehouse/Distribution	2004-2006	NAP	219,258	SF	66.85	14,700,000
16	Loan	41, 42, 43, 44	1	Oakmont Point	60559	Office	Suburban	2019	NAP	94,089	SF	154.11	14,500,000
17	Loan	45, 46, 47, 48	1	380 Grove Street	11237	Multifamily	Garden	2021	NAP	39	Units	333,333.33	13,000,000
18	Loan	49	1	403 South Raymond Avenue	91105	Mixed Use	Office/Self Storage	1918	NAP	86,853	SF	147.95	12,850,000
19	Loan	50	1	Triangle Shopping Center	78148	Retail	Anchored	1980	2019	137,790	SF	89.50	12,350,000
20	Loan	39	1	Babcock & Wilcox	43130	Industrial	Manufacturing	1949-1970	NAP	483,000	SF	24.50	11,882,650
21	Loan		1	Material Control Systems Distribution Center	50703	Industrial	Warehouse/Distribution	2020	NAP	176,980	SF	66.11	11,700,000
22	Loan		1	Studios 180	40507	Multifamily	Garden	2020	NAP	119	Units	96,638.66	11,500,000
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	Various	Retail	Anchored	Various	Various	99,440	SF	109.61	10,900,000
23.001	Property		1	Catawba Village	28214	Retail	Anchored	2004	NAP	56,840	SF		7,170,100
23.002	Property		1	Vernon Market	28504	Retail	Anchored	2000	2020	42,600	SF		3,729,900
24	Loan	39	1	Press Ganey HQ	46601	Office	Suburban	2021	NAP	77,264	SF	116.48	9,000,000
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	Various	Multifamily	Low Rise	Various	Various	20	Units	450,000.00	9,000,000
25.001	Property		1	702 Grand Street	11211	Multifamily	Low Rise	1920	2020	6	Units		3,625,899
25.002	Property		1	1513 Nostrand Avenue	11226	Multifamily	Low Rise	1931	2019-2020	8	Units		2,719,424
25.003	Property		1	1028 Madison Street	11221	Multifamily	Low Rise	1899	2016	6	Units		2,654,676
26	Loan	39	1	201 & 213 W. Green Street Apartments	61820	Multifamily	Garden	2016-2017	NAP	78	Units	110,897.44	8,650,000
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	Various	Manufactured Housing	Manufactured Housing	Various	NAP	367	Pads	20,980.93	7,700,000
27.001	Property		1	Countryside MHP	46725	Manufactured Housing	Manufactured Housing	1973	NAP	223	Pads		4,639,744
27.002	Property		1	Wood Valley MHP	48746	Manufactured Housing	Manufactured Housing	1972	NAP	144	Pads		3,060,256

A-1-3

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)

28	Loan	52	2	San Diego Mixed Use	92101	Various	Various	Various	NAP	43,118	SF	165.82	7,150,000
28.001	Property		1	636 C Street	92101	Multifamily	Mid Rise	1913	NAP	95	Units		4,223,134
28.002	Property		1	1130-1152 7th Avenue	92101	Retail	Unanchored	1924	NAP	28,176	SF		2,926,866
29	Loan		1	Townhomes on Mirror	79118	Multifamily	Townhomes	2013	NAP	76	Units	85,526.32	6,500,000
30	Loan		1	South Shore Marketplace	77573	Retail	Shadow Anchored	2006	NAP	27,937	SF	205.82	5,750,000
31	Loan		1	Valli Hoffman Estates	60169	Other	Leased Fee	NAP	NAP	61,047	SF	89.28	5,450,000
32	Loan		1	Mosley Townhomes	79119	Multifamily	Townhomes	2017	NAP	40	Units	131,250.00	5,250,000
33	Loan	54, 55	1	1200 California Street	92374	Office	Suburban	2006	NAP	47,172	SF	109.17	5,150,000
34	Loan	56	1	Kohl’s Morton	19070	Other	Leased Fee	NAP	NAP	85,904	SF	57.04	4,900,000
35	Loan	57	5	Ransford Wasik Multi Portfolio	Various	Multifamily	Garden	Various	NAP	106	Units	42,924.53	4,550,000
35.001	Property		1	Bells of Bavaria	48734	Multifamily	Garden	1986	NAP	30	Units		1,191,155
35.002	Property		1	The Pines of Midland	48640	Multifamily	Garden	1983	NAP	25	Units		1,097,406
35.003	Property		1	Guinn Place Townhomes	48362	Multifamily	Garden	2000	NAP	13	Units		1,038,199
35.004	Property		1	Northwood Heights	48726	Multifamily	Garden	1978	NAP	22	Units		978,367
35.005	Property		1	Meadow Walk Apartments	48427	Multifamily	Garden	1984	NAP	16	Units		244,873
36	Loan	58	1	96-18 63rd Drive	11374	Mixed Use	Office/Retail	1941	2015	8,275	SF	471.30	3,900,000
37	Loan		1	Centennial Manor MHP	43560	Manufactured Housing	Manufactured Housing	1969	NAP	160	Pads	23,437.50	3,750,000
38	Loan		1	Kohl’s Warsaw	46582	Retail	Single Tenant	2005	NAP	68,336	SF	54.88	3,750,000
39	Loan	39	1	Town and Country	32110	Self Storage	Self Storage	1997, 1998, 2005	NAP	30,950	SF	106.62	3,300,000

A-1-4

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)
								1		2		2
1	Loan	9, 10, 11, 12	1	425 Eye Street	62,400,000	62,400,000	2.94100%	0.01764%	2.92336000%	NAP	155,056.06	NAP	1,860,672.72
2	Loan	13	1	Fountains on the Lake	59,150,000	53,473,270	3.77600%	0.01764%	3.75836%	274,806.27	188,710.41	3,297,675.24	2,264,524.92
3	Loan		1	5300-5350 Hellyer Avenue	44,000,000	44,000,000	3.91300%	0.01764%	3.89536%	NAP	145,469.40	NAP	1,745,632.80
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	38,000,000	35,290,291	3.72381004379935%	0.01764%	3.70617%	193,507.26	119,558.44	2,322,087.12	1,434,701.26
4.001	Property		1	Cambridge Commons	2,652,231	2,463,106
4.002	Property		1	Indian Lake I	2,354,641	2,186,736
4.003	Property		1	Stewart Way 1	2,184,114	2,028,369
4.004	Property		1	Cedargate Lancaster	1,925,797	1,788,472
4.005	Property		1	Amesbury	1,799,093	1,670,803
4.006	Property		1	Red Deer	1,709,578	1,587,671
4.007	Property		1	Olivewood	1,623,384	1,507,623
4.008	Property		1	Cherry Glen	1,604,349	1,489,946
4.009	Property		1	Plumwood	1,549,985	1,439,459
4.010	Property		1	Camelia Court	1,509,010	1,401,406
4.011	Property		1	Cedargate	1,410,617	1,310,029
4.012	Property		1	Millburn Court	1,269,120	1,178,622
4.013	Property		1	Rosewood Apartments	1,236,570	1,148,393
4.014	Property		1	Winthrop Court	1,176,427	1,092,538
4.015	Property		1	Annhurst	1,022,513	949,600
4.016	Property		1	Ashford Hills	928,854	862,619
4.017	Property		1	Harbinwood	910,327	845,413
4.018	Property		1	Willow Run - New Albany	904,309	839,825
4.019	Property		1	Parkville	895,227	831,390
4.020	Property		1	Applegate	776,490	721,120
4.021	Property		1	Stonehenge	770,026	715,117
4.022	Property		1	Meadowland	752,452	698,796
4.023	Property		1	Amberwood - Massillion	666,120	618,621
4.024	Property		1	Timberwood	666,058	618,563
4.025	Property		1	Sherbrook	655,134	608,418
4.026	Property		1	Stonehenge Apartments	640,192	594,541
4.027	Property		1	Oakley Woods	635,551	590,231
4.028	Property		1	Carriage Hill	614,649	570,820
4.029	Property		1	Barrington	582,457	540,923
4.030	Property		1	Andover Court	561,631	521,582
4.031	Property		1	Greenglen II	556,369	516,696
4.032	Property		1	Sandalwood	537,987	499,624
4.033	Property		1	Spicewood	536,861	498,579
4.034	Property		1	Meadowood - Mansfield	381,873	354,642
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	28,500,000	28,500,000	3.62000%	0.01764%	3.60236%	NAP	87,169.10	NAP	1,046,029.20
5.001	Property		1	Extra Space Miami	8,710,000	8,710,000
5.002	Property	24	1	Extra Space Stamford	7,630,000	7,630,000
5.003	Property		1	Extra Space St. Petersburg	6,460,000	6,460,000
5.004	Property		1	Extra Space Milton	5,700,000	5,700,000
6	Loan	25, 26, 27	1	CopperLeaf Apartments	27,500,000	25,090,345	4.31800%	0.01764%	4.30036%	136,380.46	100,328.53	1,636,565.52	1,203,942.36
7	Loan	9, 28, 29, 30	1	La Encantada	27,000,000	27,000,000	3.36100%	0.01764%	3.34336%	NAP	76,672.81	NAP	920,073.72
8	Loan	31	1	Courtside Apartments	26,700,000	26,700,000	3.99000%	0.01764%	3.97236%	NAP	90,010.52	NAP	1,080,126.24
9	Loan	32, 33, 34, 35	1	2250 59th Street	23,000,000	23,000,000	4.20000%	0.01764%	4.18236%	NAP	81,618.06	NAP	979,416.72
10	Loan		1	Mission Village Shopping Center	18,500,000	18,500,000	3.05000%	0.01764%	3.03236%	NAP	47,673.90	NAP	572,086.80
11	Loan	36	1	Cicero Industrial	16,730,000	16,730,000	4.25000%	0.01764%	4.23236%	NAP	60,075.03	NAP	720,900.36
12	Loan	37, 38	1	Central Park Plaza	16,600,000	16,600,000	3.20000%	0.01764%	3.18236%	NAP	44,881.48	NAP	538,577.78
13	Loan	39	1	Capitol Square	15,000,000	11,407,165	2.86150%	0.01764%	2.84386%	62,125.68	NAP	745,508.16	NAP
14	Loan	40	2	Louisiana Industrial Portfolio	15,000,000	12,264,944	3.95500%	0.01764%	3.93736%	71,223.70	50,124.13	854,684.40	601,489.56
14.001	Property		1	Talon Industrial Park	10,700,000	8,748,993
14.002	Property		1	Copperhead Industrial Park	4,300,000	3,515,951
15	Loan		1	3101 West Military	14,657,432	11,582,873	3.78000%	0.01764%	3.76236%	68,328.47	NAP	819,941.64	NAP
16	Loan	41, 42, 43, 44	1	Oakmont Point	14,500,000	14,500,000	3.18200%	0.05764%	3.12436%	NAP	38,983.18	NAP	467,798.16
17	Loan	45, 46, 47, 48	1	380 Grove Street	13,000,000	11,743,225	3.73000%	0.01764%	3.71236%	60,057.59	40,969.56	720,691.08	491,634.72
18	Loan	49	1	403 South Raymond Avenue	12,850,000	11,650,838	3.94500%	0.05764%	3.88736%	60,941.12	42,831.10	731,293.44	513,973.23
19	Loan	50	1	Triangle Shopping Center	12,331,657	9,748,262	3.82900%	0.05764%	3.77136%	57,749.80	NAP	692,997.60	NAP
20	Loan	39	1	Babcock & Wilcox	11,834,309	9,505,824	4.20000%	0.01764%	4.18236%	58,108.20	NAP	697,298.40	NAP
21	Loan		1	Material Control Systems Distribution Center	11,700,000	11,700,000	3.53000%	0.01764%	3.51236%	NAP	34,895.52	NAP	418,746.24
22	Loan		1	Studios 180	11,500,000	11,500,000	3.78600%	0.01764%	3.76836%	NAP	36,786.42	NAP	441,437.04
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	10,900,000	9,417,651	3.95800%	0.01764%	3.94036%	51,774.69	36,451.16	621,296.28	437,413.92
23.001	Property		1	Catawba Village	7,170,100	6,195,000
23.002	Property		1	Vernon Market	3,729,900	3,222,651
24	Loan	39	1	Press Ganey HQ	9,000,000	9,000,000	2.59300%	0.01764%	2.57536%	NAP	19,717.60	NAP	236,611.20
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	9,000,000	9,000,000	4.08700%	0.01764%	4.06936%	NAP	31,078.23	NAP	372,938.75
25.001	Property		1	702 Grand Street	3,625,899	3,625,899
25.002	Property		1	1513 Nostrand Avenue	2,719,424	2,719,424
25.003	Property		1	1028 Madison Street	2,654,676	2,654,676
26	Loan	39	1	201 & 213 W. Green Street Apartments	8,650,000	7,431,651	3.73000%	0.01764%	3.71236%	39,961.40	27,260.52	479,536.80	327,126.24
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	7,700,000	7,700,000	3.50000%	0.01764%	3.48236%	NAP	22,770.25	NAP	273,243.00
27.001	Property		1	Countryside MHP	4,639,744	4,639,744
27.002	Property		1	Wood Valley MHP	3,060,256	3,060,256

A-1-5

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)
								1		2		2
28	Loan	52	2	San Diego Mixed Use	7,150,000	5,784,147	4.52000%	0.01764%	4.50236%	36,313.02	NAP	435,756.24	NAP
28.001	Property		1	636 C Street	4,223,134	3,416,395
28.002	Property		1	1130-1152 7th Avenue	2,926,866	2,367,752
29	Loan		1	Townhomes on Mirror	6,500,000	6,500,000	3.98500%	0.01764%	3.96736%	NAP	21,885.21	NAP	262,622.52
30	Loan		1	South Shore Marketplace	5,750,000	5,750,000	3.87000%	0.01764%	3.85236%	NAP	18,801.30	NAP	225,615.63
31	Loan		1	Valli Hoffman Estates	5,450,000	5,450,000	3.87000%	0.01764%	3.85236%	NAP	17,820.36	NAP	213,844.32
32	Loan		1	Mosley Townhomes	5,250,000	5,250,000	4.14000%	0.01764%	4.12236%	NAP	18,364.06	NAP	220,368.72
33	Loan	54, 55	1	1200 California Street	5,150,000	5,150,000	3.51000%	0.01764%	3.49236%	NAP	15,272.97	NAP	183,275.63
34	Loan	56	1	Kohl’s Morton	4,900,000	4,900,000	3.41400%	0.01764%	3.39636%	NAP	14,134.12	NAP	169,609.44
35	Loan	57	5	Ransford Wasik Multi Portfolio	4,550,000	3,869,370	4.34000%	0.08639%	4.25361%	22,623.65	16,684.39	271,483.80	200,212.68
35.001	Property		1	Bells of Bavaria	1,191,155	1,012,971
35.002	Property		1	The Pines of Midland	1,097,406	933,246
35.003	Property		1	Guinn Place Townhomes	1,038,199	882,896
35.004	Property		1	Northwood Heights	978,367	832,014
35.005	Property		1	Meadow Walk Apartments	244,873	208,243
36	Loan	58	1	96-18 63rd Drive	3,900,000	3,117,791	4.18000%	0.01764%	4.16236%	19,026.17	NAP	228,314.04	NAP
37	Loan		1	Centennial Manor MHP	3,750,000	3,750,000	3.70500%	0.01764%	3.68736%	NAP	11,738.93	NAP	140,867.19
38	Loan		1	Kohl’s Warsaw	3,750,000	2,991,481	4.12000%	0.01764%	4.10236%	18,163.47	NAP	217,961.64	NAP
39	Loan	39	1	Town and Country	3,300,000	3,300,000	4.42400%	0.01764%	4.40636%	NAP	12,334.97	NAP	148,019.64

A-1-6

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	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	9, 10, 11, 12	1	425 Eye Street	Interest Only	No	Actual/360	85	85	85	85	0	0	12/7/2021
2	Loan	13	1	Fountains on the Lake	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360	360	11/24/2021
3	Loan		1	5300-5350 Hellyer Avenue	Interest Only	No	Actual/360	120	119	120	119	0	0	11/3/2021
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	Interest Only, Amortizing Balloon	No	Actual/360	82	81	120	119	360	360	10/29/2021
4.001	Property		1	Cambridge Commons
4.002	Property		1	Indian Lake I
4.003	Property		1	Stewart Way 1
4.004	Property		1	Cedargate Lancaster
4.005	Property		1	Amesbury
4.006	Property		1	Red Deer
4.007	Property		1	Olivewood
4.008	Property		1	Cherry Glen
4.009	Property		1	Plumwood
4.010	Property		1	Camelia Court
4.011	Property		1	Cedargate
4.012	Property		1	Millburn Court
4.013	Property		1	Rosewood Apartments
4.014	Property		1	Winthrop Court
4.015	Property		1	Annhurst
4.016	Property		1	Ashford Hills
4.017	Property		1	Harbinwood
4.018	Property		1	Willow Run - New Albany
4.019	Property		1	Parkville
4.020	Property		1	Applegate
4.021	Property		1	Stonehenge
4.022	Property		1	Meadowland
4.023	Property		1	Amberwood - Massillion
4.024	Property		1	Timberwood
4.025	Property		1	Sherbrook
4.026	Property		1	Stonehenge Apartments
4.027	Property		1	Oakley Woods
4.028	Property		1	Carriage Hill
4.029	Property		1	Barrington
4.030	Property		1	Andover Court
4.031	Property		1	Greenglen II
4.032	Property		1	Sandalwood
4.033	Property		1	Spicewood
4.034	Property		1	Meadowood - Mansfield
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	Interest Only	No	Actual/360	120	118	120	118	0	0	10/1/2021
5.001	Property		1	Extra Space Miami
5.002	Property	24	1	Extra Space Stamford
5.003	Property		1	Extra Space St. Petersburg
5.004	Property		1	Extra Space Milton
6	Loan	25, 26, 27	1	CopperLeaf Apartments	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360	360	11/19/2021
7	Loan	9, 28, 29, 30	1	La Encantada	Interest Only	No	Actual/360	120	118	120	118	0	0	9/17/2021
8	Loan	31	1	Courtside Apartments	Interest Only	No	Actual/360	120	120	120	120	0	0	12/1/2021
9	Loan	32, 33, 34, 35	1	2250 59th Street	Interest Only	No	Actual/360	120	120	120	120	0	0	12/3/2021
10	Loan		1	Mission Village Shopping Center	Interest Only	No	Actual/360	120	120	120	120	0	0	12/1/2021
11	Loan	36	1	Cicero Industrial	Interest Only	No	Actual/360	60	59	60	59	0	0	11/4/2021
12	Loan	37, 38	1	Central Park Plaza	Interest Only	No	Actual/360	120	119	120	119	0	0	11/5/2021
13	Loan	39	1	Capitol Square	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	11/29/2021
14	Loan	40	2	Louisiana Industrial Portfolio	Interest Only, Amortizing Balloon	No	Actual/360	12	12	120	120	360	360	11/22/2021
14.001	Property		1	Talon Industrial Park
14.002	Property		1	Copperhead Industrial Park
15	Loan		1	3101 West Military	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	10/6/2021
16	Loan	41, 42, 43, 44	1	Oakmont Point	Interest Only	No	Actual/360	120	120	120	120	0	0	12/3/2021
17	Loan	45, 46, 47, 48	1	380 Grove Street	Interest Only, Amortizing Balloon	No	Actual/360	60	55	120	115	360	360	7/2/2021
18	Loan	49	1	403 South Raymond Avenue	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360	360	12/2/2021
19	Loan	50	1	Triangle Shopping Center	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	10/28/2021
20	Loan	39	1	Babcock & Wilcox	Amortizing Balloon	No	Actual/360	0	0	120	117	360	357	8/13/2021
21	Loan		1	Material Control Systems Distribution Center	Interest Only	No	Actual/360	120	118	120	118	0	0	10/5/2021
22	Loan		1	Studios 180	Interest Only	No	Actual/360	120	120	120	120	0	0	11/29/2021
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	Interest Only, Amortizing Balloon	No	Actual/360	36	35	120	119	360	360	10/20/2021
23.001	Property		1	Catawba Village
23.002	Property		1	Vernon Market
24	Loan	39	1	Press Ganey HQ	Interest Only - ARD	Yes	Actual/360	120	120	120	120	0	0	12/3/2021
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	Interest Only	No	Actual/360	120	119	120	119	0	0	10/26/2021
25.001	Property		1	702 Grand Street
25.002	Property		1	1513 Nostrand Avenue
25.003	Property		1	1028 Madison Street
26	Loan	39	1	201 & 213 W. Green Street Apartments	Interest Only, Amortizing Balloon	No	Actual/360	36	36	120	120	360	360	11/30/2021
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	Interest Only	No	Actual/360	120	120	120	120	0	0	12/3/2021
27.001	Property		1	Countryside MHP
27.002	Property		1	Wood Valley MHP

A-1-7

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	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

28	Loan	52	2	San Diego Mixed Use	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	12/1/2021
28.001	Property		1	636 C Street
28.002	Property		1	1130-1152 7th Avenue
29	Loan		1	Townhomes on Mirror	Interest Only	No	Actual/360	120	119	120	119	0	0	10/28/2021
30	Loan		1	South Shore Marketplace	Interest Only	No	Actual/360	120	120	120	120	0	0	11/30/2021
31	Loan		1	Valli Hoffman Estates	Interest Only	No	Actual/360	120	119	120	119	0	0	10/8/2021
32	Loan		1	Mosley Townhomes	Interest Only	No	Actual/360	120	120	120	120	0	0	11/29/2021
33	Loan	54, 55	1	1200 California Street	Interest Only	No	Actual/360	120	120	120	120	0	0	12/1/2021
34	Loan	56	1	Kohl’s Morton	Interest Only	No	Actual/360	120	120	120	120	0	0	11/23/2021
35	Loan	57	5	Ransford Wasik Multi Portfolio	Interest Only, Amortizing Balloon	No	Actual/360	24	24	120	120	360	360	11/29/2021
35.001	Property		1	Bells of Bavaria
35.002	Property		1	The Pines of Midland
35.003	Property		1	Guinn Place Townhomes
35.004	Property		1	Northwood Heights
35.005	Property		1	Meadow Walk Apartments
36	Loan	58	1	96-18 63rd Drive	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	11/18/2021
37	Loan		1	Centennial Manor MHP	Interest Only	No	Actual/360	120	120	120	120	0	0	12/3/2021
38	Loan		1	Kohl’s Warsaw	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	11/23/2021
39	Loan	39	1	Town and Country	Interest Only	No	Actual/360	120	120	120	120	0	0	11/22/2021

A-1-8

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
													3
1	Loan	9, 10, 11, 12	1	425 Eye Street	0	6	1/6/2022	NAP	1/6/2029	NAP	0	0	L(24),D(54),O(7)
2	Loan	13	1	Fountains on the Lake	0	6	1/6/2022	1/6/2027	12/6/2031	NAP	0	0	L(24),D(92),O(4)
3	Loan		1	5300-5350 Hellyer Avenue	1	6	12/6/2021	NAP	11/6/2031	NAP	0	0	L(25),D(91),O(4)
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	1	6	12/6/2021	10/6/2028	11/6/2031	NAP	0	0	L(25),D(90),O(5)
4.001	Property		1	Cambridge Commons
4.002	Property		1	Indian Lake I
4.003	Property		1	Stewart Way 1
4.004	Property		1	Cedargate Lancaster
4.005	Property		1	Amesbury
4.006	Property		1	Red Deer
4.007	Property		1	Olivewood
4.008	Property		1	Cherry Glen
4.009	Property		1	Plumwood
4.010	Property		1	Camelia Court
4.011	Property		1	Cedargate
4.012	Property		1	Millburn Court
4.013	Property		1	Rosewood Apartments
4.014	Property		1	Winthrop Court
4.015	Property		1	Annhurst
4.016	Property		1	Ashford Hills
4.017	Property		1	Harbinwood
4.018	Property		1	Willow Run - New Albany
4.019	Property		1	Parkville
4.020	Property		1	Applegate
4.021	Property		1	Stonehenge
4.022	Property		1	Meadowland
4.023	Property		1	Amberwood - Massillion
4.024	Property		1	Timberwood
4.025	Property		1	Sherbrook
4.026	Property		1	Stonehenge Apartments
4.027	Property		1	Oakley Woods
4.028	Property		1	Carriage Hill
4.029	Property		1	Barrington
4.030	Property		1	Andover Court
4.031	Property		1	Greenglen II
4.032	Property		1	Sandalwood
4.033	Property		1	Spicewood
4.034	Property		1	Meadowood - Mansfield
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	2	6	11/6/2021	NAP	10/6/2031	NAP	0	0	L(26),D(90),O(4)
5.001	Property		1	Extra Space Miami
5.002	Property	24	1	Extra Space Stamford
5.003	Property		1	Extra Space St. Petersburg
5.004	Property		1	Extra Space Milton
6	Loan	25, 26, 27	1	CopperLeaf Apartments	0	6	1/6/2022	1/6/2027	12/6/2031	NAP	0	0	L(24),D(93),O(3)
7	Loan	9, 28, 29, 30	1	La Encantada	2	6	11/6/2021	NAP	10/6/2031	NAP	0	0	L(26),D(90),O(4)
8	Loan	31	1	Courtside Apartments	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(91),O(5)
9	Loan	32, 33, 34, 35	1	2250 59th Street	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(93),O(3)
10	Loan		1	Mission Village Shopping Center	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(92),O(4)
11	Loan	36	1	Cicero Industrial	1	6	12/6/2021	NAP	11/6/2026	NAP	0	0	L(25),D(31),O(4)
12	Loan	37, 38	1	Central Park Plaza	1	6	12/6/2021	NAP	11/6/2031	NAP	0	0	L(12),YM1(104),O(4)
13	Loan	39	1	Capitol Square	0	6	1/6/2022	1/6/2022	12/6/2031	NAP	0	0	L(12),YM1(103),O(5)
14	Loan	40	2	Louisiana Industrial Portfolio	0	6	1/6/2022	1/6/2023	12/6/2031	NAP	0	0	L(24),D(93),O(3)
14.001	Property		1	Talon Industrial Park
14.002	Property		1	Copperhead Industrial Park
15	Loan		1	3101 West Military	2	6	11/6/2021	11/6/2021	10/6/2031	NAP	0	0	L(26),D(90),O(4)
16	Loan	41, 42, 43, 44	1	Oakmont Point	0	6	1/6/2022	NAP	12/6/2031	NAP	5	0	L(24),D(89),O(7)
17	Loan	45, 46, 47, 48	1	380 Grove Street	5	6	8/6/2021	8/6/2026	7/6/2031	NAP	0	0	L(29),D(87),O(4)
18	Loan	49	1	403 South Raymond Avenue	0	6	1/6/2022	1/6/2027	12/6/2031	NAP	0	0	L(24),YM1(92),O(4)
19	Loan	50	1	Triangle Shopping Center	1	6	12/6/2021	12/6/2021	11/6/2031	NAP	0	0	L(25),D(91),O(4)
20	Loan	39	1	Babcock & Wilcox	3	6	10/6/2021	10/6/2021	9/6/2031	NAP	0	0	L(27),D(89),O(4)
21	Loan		1	Material Control Systems Distribution Center	2	6	11/6/2021	NAP	10/6/2031	NAP	0	0	L(26),D(90),O(4)
22	Loan		1	Studios 180	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(92),O(4)
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	1	6	12/6/2021	12/6/2024	11/6/2031	NAP	0	0	L(25),D(91),O(4)
23.001	Property		1	Catawba Village
23.002	Property		1	Vernon Market
24	Loan	39	1	Press Ganey HQ	0	6	1/6/2022	NAP	12/6/2031	3/6/2033	0	0	L(24),D(92),O(4)
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	1	6	12/6/2021	NAP	11/6/2031	NAP	0	0	L(25),D(89),O(6)
25.001	Property		1	702 Grand Street
25.002	Property		1	1513 Nostrand Avenue
25.003	Property		1	1028 Madison Street
26	Loan	39	1	201 & 213 W. Green Street Apartments	0	6	1/6/2022	1/6/2025	12/6/2031	NAP	0	0	L(24),D(92),O(4)
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(91),O(5)
27.001	Property		1	Countryside MHP
27.002	Property		1	Wood Valley MHP

A-1-9

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
													3
28	Loan	52	2	San Diego Mixed Use	0	6	1/6/2022	1/6/2022	12/6/2031	NAP	0	0	L(24),D(93),O(3)
28.001	Property		1	636 C Street
28.002	Property		1	1130-1152 7th Avenue
29	Loan		1	Townhomes on Mirror	1	6	12/6/2021	NAP	11/6/2031	NAP	0	0	L(25),D(92),O(3)
30	Loan		1	South Shore Marketplace	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),YM1(91),O(5)
31	Loan		1	Valli Hoffman Estates	1	6	12/6/2021	NAP	11/6/2031	NAP	0	0	L(25),D(90),O(5)
32	Loan		1	Mosley Townhomes	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(93),O(3)
33	Loan	54, 55	1	1200 California Street	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(91),O(5)
34	Loan	56	1	Kohl’s Morton	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(89),O(7)
35	Loan	57	5	Ransford Wasik Multi Portfolio	0	6	1/6/2022	1/6/2024	12/6/2031	NAP	0	0	L(24),D(93),O(3)
35.001	Property		1	Bells of Bavaria
35.002	Property		1	The Pines of Midland
35.003	Property		1	Guinn Place Townhomes
35.004	Property		1	Northwood Heights
35.005	Property		1	Meadow Walk Apartments
36	Loan	58	1	96-18 63rd Drive	0	6	1/6/2022	1/6/2022	12/6/2031	NAP	0	0	L(24),D(90),O(6)
37	Loan		1	Centennial Manor MHP	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(91),O(5)
38	Loan		1	Kohl’s Warsaw	0	6	1/6/2022	1/6/2022	12/6/2031	NAP	0	0	L(24),D(92),O(4)
39	Loan	39	1	Town and Country	0	6	1/6/2022	NAP	12/6/2031	NAP	0	0	L(24),D(92),O(4)

A-1-10

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description

1	Loan	9, 10, 11, 12	1	425 Eye Street	15,091,699	5,494,596	9,597,103	9/30/2021	T-12	15,519,506	5,265,817	10,253,689	12/31/2020	T-12
2	Loan	13	1	Fountains on the Lake	10,608,258	3,078,055	7,530,203	8/31/2021	T-12	9,763,487	2,942,454	6,821,033	12/31/2020	T-12
3	Loan		1	5300-5350 Hellyer Avenue	4,737,590	956,654	3,780,936	8/31/2021	T-12	4,715,427	1,006,975	3,708,452	12/31/2020	T-12
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	29,391,201	12,337,066	17,054,135	8/31/2021	T-12	28,063,539	12,027,904	16,035,635	12/31/2020	T-12
4.001	Property		1	Cambridge Commons	1,963,631	802,175	1,161,456	8/31/2021	T-12	1,892,978	784,573	1,108,405	12/31/2020	T-12
4.002	Property		1	Indian Lake I	2,100,230	984,683	1,115,547	8/31/2021	T-12	2,081,870	952,926	1,128,944	12/31/2020	T-12
4.003	Property		1	Stewart Way 1	1,679,261	712,040	967,221	8/31/2021	T-12	1,582,384	714,861	867,523	12/31/2020	T-12
4.004	Property		1	Cedargate Lancaster	1,374,599	541,089	833,510	8/31/2021	T-12	1,336,301	535,140	801,161	12/31/2020	T-12
4.005	Property		1	Amesbury	1,238,834	436,625	802,209	8/31/2021	T-12	1,205,362	451,557	753,805	12/31/2020	T-12
4.006	Property		1	Red Deer	1,204,782	445,945	758,837	8/31/2021	T-12	1,155,637	426,465	729,172	12/31/2020	T-12
4.007	Property		1	Olivewood	1,157,352	431,606	725,746	8/31/2021	T-12	1,100,912	414,535	686,377	12/31/2020	T-12
4.008	Property		1	Cherry Glen	1,214,014	509,399	704,615	8/31/2021	T-12	1,165,922	518,116	647,806	12/31/2020	T-12
4.009	Property		1	Plumwood	1,250,654	544,217	706,437	8/31/2021	T-12	1,163,134	516,673	646,461	12/31/2020	T-12
4.010	Property		1	Camelia Court	995,257	333,090	662,167	8/31/2021	T-12	912,868	339,199	573,669	12/31/2020	T-12
4.011	Property		1	Cedargate	1,155,322	508,367	646,955	8/31/2021	T-12	1,111,194	488,762	622,432	12/31/2020	T-12
4.012	Property		1	Millburn Court	1,045,170	460,852	584,318	8/31/2021	T-12	1,012,824	461,625	551,199	12/31/2020	T-12
4.013	Property		1	Rosewood Apartments	850,844	303,557	547,287	8/31/2021	T-12	808,336	300,705	507,631	12/31/2020	T-12
4.014	Property		1	Winthrop Court	937,164	408,365	528,799	8/31/2021	T-12	833,499	393,725	439,774	12/31/2020	T-12
4.015	Property		1	Annhurst	764,650	313,725	450,925	8/31/2021	T-12	741,667	298,160	443,507	12/31/2020	T-12
4.016	Property		1	Ashford Hills	723,480	273,226	450,254	8/31/2021	T-12	690,347	264,710	425,637	12/31/2020	T-12
4.017	Property		1	Harbinwood	739,864	322,221	417,643	8/31/2021	T-12	713,810	320,051	393,759	12/31/2020	T-12
4.018	Property		1	Willow Run - New Albany	613,769	223,194	390,575	8/31/2021	T-12	587,907	223,761	364,146	12/31/2020	T-12
4.019	Property		1	Parkville	798,462	386,314	412,148	8/31/2021	T-12	715,793	384,553	331,240	12/31/2020	T-12
4.020	Property		1	Applegate	583,698	237,841	345,857	8/31/2021	T-12	568,219	222,243	345,976	12/31/2020	T-12
4.021	Property		1	Stonehenge	576,273	234,061	342,212	8/31/2021	T-12	566,733	234,132	332,601	12/31/2020	T-12
4.022	Property		1	Meadowland	581,054	240,198	340,856	8/31/2021	T-12	543,080	242,127	300,953	12/31/2020	T-12
4.023	Property		1	Amberwood - Massillion	545,999	245,768	300,231	8/31/2021	T-12	519,295	235,724	283,571	12/31/2020	T-12
4.024	Property		1	Timberwood	529,733	225,060	304,673	8/31/2021	T-12	497,367	205,246	292,121	12/31/2020	T-12
4.025	Property		1	Sherbrook	570,420	264,371	306,049	8/31/2021	T-12	554,334	239,178	315,156	12/31/2020	T-12
4.026	Property		1	Stonehenge Apartments	512,509	227,334	285,175	8/31/2021	T-12	504,524	211,280	293,244	12/31/2020	T-12
4.027	Property		1	Oakley Woods	575,192	317,721	257,471	8/31/2021	T-12	532,603	309,131	223,472	12/31/2020	T-12
4.028	Property		1	Carriage Hill	492,245	216,985	275,260	8/31/2021	T-12	488,495	213,095	275,400	12/31/2020	T-12
4.029	Property		1	Barrington	455,721	205,187	250,534	8/31/2021	T-12	435,555	207,448	228,107	12/31/2020	T-12
4.030	Property		1	Andover Court	454,139	199,695	254,444	8/31/2021	T-12	425,396	179,060	246,336	12/31/2020	T-12
4.031	Property		1	Greenglen II	465,669	210,508	255,161	8/31/2021	T-12	433,670	208,679	224,991	12/31/2020	T-12
4.032	Property		1	Sandalwood	432,651	187,207	245,444	8/31/2021	T-12	399,022	182,220	216,802	12/31/2020	T-12
4.033	Property		1	Spicewood	427,591	184,918	242,673	8/31/2021	T-12	419,467	170,385	249,082	12/31/2020	T-12
4.034	Property		1	Meadowood - Mansfield	380,968	199,522	181,446	8/31/2021	T-12	363,034	177,859	185,175	12/31/2020	T-12
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	2,630,509	1,261,940	1,368,569	9/30/2021	T-12	NAV	NAV	NAV	NAV	NAV
5.001	Property		1	Extra Space Miami	661,544	356,212	305,332	9/30/2021	T-12	NAV	NAV	NAV	NAV	NAV
5.002	Property	24	1	Extra Space Stamford	846,498	285,369	561,129	9/30/2021	T-12	NAV	NAV	NAV	NAV	NAV
5.003	Property		1	Extra Space St. Petersburg	697,229	289,053	408,176	9/30/2021	T-12	NAV	NAV	NAV	NAV	NAV
5.004	Property		1	Extra Space Milton	425,238	331,306	93,932	9/30/2021	T-12	NAV	NAV	NAV	NAV	NAV
6	Loan	25, 26, 27	1	CopperLeaf Apartments	2,743,746	606,846	2,136,900	9/30/2021	T-12	2,143,399	787,565	1,355,834	12/31/2020	T-12
7	Loan	9, 28, 29, 30	1	La Encantada	11,458,478	2,967,871	8,490,607	7/31/2021	T-12	11,959,905	2,849,069	9,110,836	12/31/2020	T-12
8	Loan	31	1	Courtside Apartments	2,231,826	669,818	1,562,008	9/30/2021	T-12	1,415,164	668,059	747,105	12/31/2020	T-12
9	Loan	32, 33, 34, 35	1	2250 59th Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
10	Loan		1	Mission Village Shopping Center	3,298,743	713,717	2,585,026	12/31/2020	T-12	3,293,866	739,205	2,554,661	12/31/2019	T-12
11	Loan	36	1	Cicero Industrial	2,955,715	1,510,957	1,444,758	9/30/2021	T-12	NAV	NAV	NAV	NAV	NAV
12	Loan	37, 38	1	Central Park Plaza	2,518,834	730,201	1,788,633	7/31/2021	T-12	2,482,631	703,554	1,779,077	12/31/2020	T-12
13	Loan	39	1	Capitol Square	5,603,439	1,640,331	3,963,107	9/30/2021	T-12	4,780,210	1,535,488	3,244,722	12/31/2020	T-12
14	Loan	40	2	Louisiana Industrial Portfolio	1,536,039	218,887	1,317,151	8/31/2021	T-12	NAV	NAV	NAV	NAV	NAV
14.001	Property		1	Talon Industrial Park	1,312,947	218,887	1,094,059	8/31/2021	T-12	NAV	NAV	NAV	NAV	NAV
14.002	Property		1	Copperhead Industrial Park	223,092	0	223,092	8/31/2021	T-12	NAV	NAV	NAV	NAV	NAV
15	Loan		1	3101 West Military	1,868,449	407,513	1,460,936	12/31/2020	T-12	1,915,996	414,315	1,501,681	12/31/2019	T-12
16	Loan	41, 42, 43, 44	1	Oakmont Point	2,270,184	885,312	1,384,872	10/31/2021	T-12	NAV	NAV	NAV	NAV	NAV
17	Loan	45, 46, 47, 48	1	380 Grove Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18	Loan	49	1	403 South Raymond Avenue	1,394,304	170,314	1,223,990	10/31/2021	T-12	1,047,035	250,563	796,473	12/31/2020	T-12
19	Loan	50	1	Triangle Shopping Center	1,951,061	670,168	1,280,893	7/31/2021	T-12	1,736,742	627,602	1,109,140	12/31/2020	T-12
20	Loan	39	1	Babcock & Wilcox	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
21	Loan		1	Material Control Systems Distribution Center	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
22	Loan		1	Studios 180	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	1,292,558	277,442	1,015,116	12/31/2020	T-12	1,282,282	484,172	798,110	12/31/2019	T-12
23.001	Property		1	Catawba Village	864,022	182,942	681,080	12/31/2020	T-12	852,132	194,149	657,983	12/31/2019	T-12
23.002	Property		1	Vernon Market	428,536	94,500	334,036	12/31/2020	T-12	430,150	290,023	140,127	12/31/2019	T-12
24	Loan	39	1	Press Ganey HQ	1,230,395	87,405	1,142,989	11/30/2021	T-9 Ann.	NAV	NAV	NAV	NAV	NAV
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.001	Property		1	702 Grand Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.002	Property		1	1513 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.003	Property		1	1028 Madison Street	218,834	37,513	181,321	8/31/2021	T-12	217,445	40,102	177,343	12/31/2020	T-12
26	Loan	39	1	201 & 213 W. Green Street Apartments	886,011	328,191	557,820	10/31/2021	T-12	965,633	345,810	619,823	12/31/2020	T-12
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	1,079,946	283,073	796,873	9/30/2021	T-12	947,834	278,645	669,189	12/31/2020	T-12
27.001	Property		1	Countryside MHP	626,303	125,938	500,365	9/30/2021	T-12	517,242	119,081	398,161	12/31/2020	T-12
27.002	Property		1	Wood Valley MHP	453,643	157,135	296,508	9/30/2021	T-12	430,592	159,564	271,028	12/31/2020	T-12

A-1-11

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description

28	Loan	52	2	San Diego Mixed Use	1,100,056	350,242	749,814	9/30/2021	T-12	997,582	362,123	635,460	12/31/2020	T-12
28.001	Property		1	636 C Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
28.002	Property		1	1130-1152 7th Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
29	Loan		1	Townhomes on Mirror	1,044,701	491,178	553,523	9/30/2021	T-12	973,498	434,113	539,385	12/31/2020	T-12
30	Loan		1	South Shore Marketplace	863,349	257,548	605,801	9/30/2021	T-12	899,709	280,764	618,945	12/31/2020	T-12
31	Loan		1	Valli Hoffman Estates	969,696	540,728	428,968	6/30/2021	T-12	972,759	573,323	399,437	12/31/2020	T-12
32	Loan		1	Mosley Townhomes	661,403	250,854	410,548	10/31/2021	T-12	610,486	56,927	553,559	12/31/2020	T-12
33	Loan	54, 55	1	1200 California Street	1,105,958	455,216	650,742	9/30/2021	T-12	1,059,311	456,579	602,732	12/31/2020	T-12
34	Loan	56	1	Kohl’s Morton	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
35	Loan	57	5	Ransford Wasik Multi Portfolio	812,059	427,820	384,239	8/31/2021	T-12	784,236	424,471	359,765	12/31/2020	T-12
35.001	Property		1	Bells of Bavaria	236,990	135,656	101,333	8/31/2021	T-12	221,166	119,881	101,285	12/31/2020	T-12
35.002	Property		1	The Pines of Midland	187,819	89,525	98,294	8/31/2021	T-12	183,615	84,291	99,325	12/31/2020	T-12
35.003	Property		1	Guinn Place Townhomes	157,578	87,808	69,770	8/31/2021	T-12	156,036	105,312	50,724	12/31/2020	T-12
35.004	Property		1	Northwood Heights	142,772	61,218	81,554	8/31/2021	T-12	141,293	65,174	76,120	12/31/2020	T-12
35.005	Property		1	Meadow Walk Apartments	86,901	53,614	33,287	8/31/2021	T-12	82,125	49,814	32,312	12/31/2020	T-12
36	Loan	58	1	96-18 63rd Drive	306,912	30,187	276,725	9/30/2021	T-12	211,818	42,101	169,717	12/31/2020	T-12
37	Loan		1	Centennial Manor MHP	650,229	247,185	403,044	9/30/2021	T-12	643,503	260,270	383,233	12/31/2020	T-12
38	Loan		1	Kohl’s Warsaw	436,667	0	436,667	12/31/2020	T-12	436,667	0	436,667	12/31/2019	T-12
39	Loan	39	1	Town and Country	415,426	102,973	312,453	9/30/2021	T-12	340,247	84,560	255,687	12/31/2020	T-12

A-1-12

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)

1	Loan	9, 10, 11, 12	1	425 Eye Street	17,701,425	5,934,556	11,766,869	12/31/2019	T-12	79.4%	17,176,846	5,955,471	11,221,375	74,933
2	Loan	13	1	Fountains on the Lake	10,486,408	3,037,762	7,448,646	12/31/2019	T-12	89.3%	10,755,156	3,336,347	7,418,809	85,840
3	Loan		1	5300-5350 Hellyer Avenue	NAV	NAV	NAV	NAV	NAV	95.0%	4,752,355	1,043,638	3,708,717	32,000
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	26,862,124	11,568,102	15,294,022	12/31/2019	T-12	89.1%	29,391,201	12,485,963	16,905,238	989,700
4.001	Property		1	Cambridge Commons	1,799,367	788,600	1,010,767	12/31/2019	T-12	85.8%	1,963,631	794,613	1,169,018	70,500
4.002	Property		1	Indian Lake I	2,009,251	886,564	1,122,687	12/31/2019	T-12	82.1%	2,100,230	1,023,697	1,076,533	72,900
4.003	Property		1	Stewart Way 1	1,711,547	677,696	1,033,851	12/31/2019	T-12	77.5%	1,679,261	706,017	973,244	57,000
4.004	Property		1	Cedargate Lancaster	1,309,462	554,187	755,275	12/31/2019	T-12	92.2%	1,374,599	527,836	846,763	47,100
4.005	Property		1	Amesbury	1,097,000	461,068	635,932	12/31/2019	T-12	91.2%	1,238,834	444,739	794,096	44,700
4.006	Property		1	Red Deer	1,070,942	429,003	641,939	12/31/2019	T-12	90.8%	1,204,782	448,710	756,072	39,300
4.007	Property		1	Olivewood	1,042,402	424,312	618,090	12/31/2019	T-12	90.8%	1,157,352	440,764	716,588	38,400
4.008	Property		1	Cherry Glen	1,059,922	478,274	581,648	12/31/2019	T-12	90.6%	1,214,014	505,671	708,343	41,100
4.009	Property		1	Plumwood	1,139,983	484,415	655,568	12/31/2019	T-12	84.2%	1,250,654	555,293	695,361	42,900
4.010	Property		1	Camelia Court	876,083	327,605	548,478	12/31/2019	T-12	92.7%	995,257	331,204	664,053	33,000
4.011	Property		1	Cedargate	1,029,084	476,025	553,059	12/31/2019	T-12	93.6%	1,155,322	523,031	632,291	39,000
4.012	Property		1	Millburn Court	922,955	413,176	509,779	12/31/2019	T-12	93.0%	1,045,170	475,954	569,216	34,500
4.013	Property		1	Rosewood Apartments	794,918	293,177	501,741	12/31/2019	T-12	91.2%	850,844	309,169	541,675	26,700
4.014	Property		1	Winthrop Court	843,334	353,894	489,440	12/31/2019	T-12	89.8%	937,164	414,765	522,399	30,000
4.015	Property		1	Annhurst	724,965	283,287	441,678	12/31/2019	T-12	88.1%	764,650	311,466	453,184	24,900
4.016	Property		1	Ashford Hills	653,618	252,801	400,817	12/31/2019	T-12	92.5%	723,480	309,173	414,307	23,100
4.017	Property		1	Harbinwood	685,202	292,299	392,903	12/31/2019	T-12	95.4%	739,864	334,467	405,397	21,600
4.018	Property		1	Willow Run - New Albany	560,395	220,138	340,257	12/31/2019	T-12	91.7%	613,769	219,510	394,259	19,200
4.019	Property		1	Parkville	618,740	326,552	292,188	12/31/2019	T-12	83.6%	798,462	393,193	405,269	30,000
4.020	Property		1	Applegate	493,437	222,028	271,409	12/31/2019	T-12	88.8%	583,698	239,997	343,701	17,400
4.021	Property		1	Stonehenge	525,252	233,950	291,302	12/31/2019	T-12	92.1%	576,273	234,895	341,378	18,000
4.022	Property		1	Meadowland	543,938	219,774	324,164	12/31/2019	T-12	93.9%	581,054	245,105	335,949	18,000
4.023	Property		1	Amberwood - Massillion	513,410	232,077	281,333	12/31/2019	T-12	93.8%	545,999	248,591	297,408	18,900
4.024	Property		1	Timberwood	489,085	218,056	271,029	12/31/2019	T-12	91.6%	529,733	232,282	297,451	18,000
4.025	Property		1	Sherbrook	520,442	210,782	309,660	12/31/2019	T-12	93.1%	570,420	276,873	293,547	18,000
4.026	Property		1	Stonehenge Apartments	469,815	213,747	256,068	12/31/2019	T-12	90.3%	512,509	226,497	286,012	18,000
4.027	Property		1	Oakley Woods	507,633	249,994	257,639	12/31/2019	T-12	87.1%	575,192	303,327	271,865	18,000
4.028	Property		1	Carriage Hill	464,070	203,626	260,444	12/31/2019	T-12	92.3%	492,245	217,451	274,794	18,000
4.029	Property		1	Barrington	418,664	206,961	211,703	12/31/2019	T-12	93.6%	455,721	198,662	257,059	14,100
4.030	Property		1	Andover Court	419,654	189,040	230,614	12/31/2019	T-12	91.7%	454,139	204,632	249,507	15,300
4.031	Property		1	Greenglen II	411,883	207,775	204,108	12/31/2019	T-12	90.6%	465,669	212,357	253,312	17,400
4.032	Property		1	Sandalwood	386,830	188,752	198,078	12/31/2019	T-12	93.9%	432,651	189,739	242,912	15,000
4.033	Property		1	Spicewood	385,615	170,524	215,091	12/31/2019	T-12	90.1%	427,591	184,388	243,203	14,700
4.034	Property		1	Meadowood - Mansfield	363,226	177,943	185,283	12/31/2019	T-12	93.3%	380,968	201,894	179,074	15,000
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	NAV	NAV	NAV	NAV	NAV	55.6%	3,923,103	1,924,106	1,998,998	40,337
5.001	Property		1	Extra Space Miami	NAV	NAV	NAV	NAV	NAV	42.9%	1,174,887	568,139	606,749	14,332
5.002	Property	24	1	Extra Space Stamford	NAV	NAV	NAV	NAV	NAV	60.3%	984,803	462,167	522,636	5,407
5.003	Property		1	Extra Space St. Petersburg	NAV	NAV	NAV	NAV	NAV	75.2%	957,157	499,518	457,639	9,422
5.004	Property		1	Extra Space Milton	NAV	NAV	NAV	NAV	NAV	56.7%	806,256	394,282	411,974	11,177
6	Loan	25, 26, 27	1	CopperLeaf Apartments	NAV	NAV	NAV	NAV	NAV	82.3%	2,938,813	919,411	2,019,402	38,080
7	Loan	9, 28, 29, 30	1	La Encantada	13,226,187	2,900,549	10,325,638	12/31/2019	T-12	89.3%	13,006,834	3,560,488	9,446,346	49,191
8	Loan	31	1	Courtside Apartments	1,810,038	605,296	1,204,742	12/31/2019	T-12	89.9%	2,774,788	696,525	2,078,263	41,250
9	Loan	32, 33, 34, 35	1	2250 59th Street	NAV	NAV	NAV	NAV	NAV	85.5%	1,874,800	248,535	1,626,265	9,616
10	Loan		1	Mission Village Shopping Center	NAV	NAV	NAV	NAV	NAV	95.1%	2,933,347	682,452	2,250,896	15,327
11	Loan	36	1	Cicero Industrial	NAV	NAV	NAV	NAV	NAV	92.7%	3,093,084	1,449,709	1,643,375	56,521
12	Loan	37, 38	1	Central Park Plaza	2,619,592	740,377	1,879,215	12/31/2019	T-12	91.3%	2,632,363	731,341	1,901,022	29,776
13	Loan	39	1	Capitol Square	5,279,210	1,542,412	3,736,798	12/31/2019	T-12	94.5%	5,976,662	1,556,154	4,420,508	53,444
14	Loan	40	2	Louisiana Industrial Portfolio	NAV	NAV	NAV	NAV	NAV	94.5%	1,906,981	395,343	1,511,638	17,416
14.001	Property		1	Talon Industrial Park	NAV	NAV	NAV	NAV	NAV	94.5%	1,342,285	265,859	1,076,426	12,216
14.002	Property		1	Copperhead Industrial Park	NAV	NAV	NAV	NAV	NAV	94.5%	564,696	129,484	435,212	5,200
15	Loan		1	3101 West Military	2,039,293	415,007	1,624,287	12/31/2018	T-12	95.0%	2,092,307	497,062	1,595,245	21,926
16	Loan	41, 42, 43, 44	1	Oakmont Point	NAV	NAV	NAV	NAV	NAV	90.0%	2,595,473	955,681	1,639,791	14,113
17	Loan	45, 46, 47, 48	1	380 Grove Street	NAV	NAV	NAV	NAV	NAV	93.2%	1,506,771	479,641	1,027,130	10,818
18	Loan	49	1	403 South Raymond Avenue	1,200,569	83,685	1,116,885	12/31/2019	T-12	91.1%	1,798,313	458,116	1,340,197	21,713
19	Loan	50	1	Triangle Shopping Center	1,780,855	605,565	1,175,290	12/31/2019	T-12	94.2%	2,151,743	657,643	1,494,100	20,669
20	Loan	39	1	Babcock & Wilcox	NAV	NAV	NAV	NAV	NAV	95.0%	2,072,681	641,569	1,431,112	72,450
21	Loan		1	Material Control Systems Distribution Center	NAV	NAV	NAV	NAV	NAV	95.1%	1,634,641	573,734	1,060,907	17,698
22	Loan		1	Studios 180	NAV	NAV	NAV	NAV	NAV	95.0%	1,703,638	760,852	942,786	29,750
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	1,285,300	357,995	927,305	12/31/2018	T-12	95.9%	1,365,656	295,198	1,070,458	14,916
23.001	Property		1	Catawba Village	855,351	185,190	670,161	12/31/2018	T-12	96.0%	896,842	186,436	710,405	8,526
23.002	Property		1	Vernon Market	429,949	172,805	257,144	12/31/2018	T-12	95.9%	468,814	108,761	360,053	6,390
24	Loan	39	1	Press Ganey HQ	NAV	NAV	NAV	NAV	NAV	95.0%	1,209,550	123,046	1,086,503	11,590
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	NAV	NAV	NAV	NAV	NAV	95.0%	759,602	142,700	616,902	5,000
25.001	Property		1	702 Grand Street	NAV	NAV	NAV	NAV	NAV	95.0%	292,378	47,899	244,479	1,500
25.002	Property		1	1513 Nostrand Avenue	NAV	NAV	NAV	NAV	NAV	95.0%	237,810	52,134	185,676	2,000
25.003	Property		1	1028 Madison Street	195,301	31,109	164,192	12/31/2019	T-12	95.0%	229,414	42,667	186,747	1,500
26	Loan	39	1	201 & 213 W. Green Street Apartments	1,031,156	349,914	681,243	12/31/2019	T-12	95.0%	1,075,983	332,088	743,895	19,500
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	923,579	276,522	647,057	12/31/2019	T-12	84.2%	1,070,182	292,930	777,252	21,950
27.001	Property		1	Countryside MHP	485,163	128,611	356,552	12/31/2019	T-12	80.4%	626,303	133,223	493,080	11,150
27.002	Property		1	Wood Valley MHP	438,416	147,911	290,505	12/31/2019	T-12	90.0%	443,879	159,707	284,172	10,800

A-1-13

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)

28	Loan	52	2	San Diego Mixed Use	1,086,320	388,647	697,674	12/31/2019	T-12	94.1%	1,178,345	386,106	792,239	28,106
28.001	Property		1	636 C Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
28.002	Property		1	1130-1152 7th Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
29	Loan		1	Townhomes on Mirror	790,229	366,463	423,767	12/31/2019	T-12	79.2%	1,075,469	460,922	614,547	22,800
30	Loan		1	South Shore Marketplace	912,588	302,416	610,172	12/31/2019	T-12	95.0%	984,024	296,897	687,127	7,822
31	Loan		1	Valli Hoffman Estates	741,137	433,312	307,825	12/31/2019	T-12	100.0%	520,000	0	520,000	0
32	Loan		1	Mosley Townhomes	601,602	38,190	563,412	12/31/2019	T-12	86.7%	713,601	246,696	466,905	12,000
33	Loan	54, 55	1	1200 California Street	973,095	427,807	545,288	12/31/2019	T-12	90.0%	1,043,963	404,698	639,265	16,443
34	Loan	56	1	Kohl’s Morton	NAV	NAV	NAV	NAV	NAV	95.0%	859,501	73,108	786,393	0
35	Loan	57	5	Ransford Wasik Multi Portfolio	NAV	NAV	NAV	NAV	NAV	86.8%	828,435	427,881	400,553	31,329
35.001	Property		1	Bells of Bavaria	NAV	NAV	NAV	NAV	NAV	93.1%	242,073	135,365	106,708	8,968
35.002	Property		1	The Pines of Midland	NAV	NAV	NAV	NAV	NAV	80.1%	193,599	94,802	98,797	7,483
35.003	Property		1	Guinn Place Townhomes	NAV	NAV	NAV	NAV	NAV	82.6%	158,406	74,785	83,622	3,893
35.004	Property		1	Northwood Heights	NAV	NAV	NAV	NAV	NAV	97.7%	147,546	62,459	85,087	6,590
35.005	Property		1	Meadow Walk Apartments	NAV	NAV	NAV	NAV	NAV	79.4%	86,810	60,471	26,340	4,395
36	Loan	58	1	96-18 63rd Drive	183,439	27,262	156,177	12/31/2019	T-12	95.0%	413,760	52,558	361,201	1,655
37	Loan		1	Centennial Manor MHP	639,585	248,626	390,959	12/31/2019	T-12	95.0%	649,476	252,792	396,684	8,000
38	Loan		1	Kohl’s Warsaw	473,056	0	473,056	12/31/2018	T-12	95.0%	426,656	12,445	414,211	0
39	Loan	39	1	Town and Country	NAV	NAV	NAV	NAV	NAV	95.0%	439,926	121,295	318,631	6,793

A-1-14

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)
							4	4
1	Loan	9, 10, 11, 12	1	425 Eye Street	0	11,146,442	3.68	3.66	11.0%	10.9%	180,000,000	As Is	11/9/2021	56.8%
2	Loan	13	1	Fountains on the Lake	572,265	6,795,704	2.25	2.06	12.5%	11.5%	98,780,000	As Is	10/21/2021	59.9%
3	Loan		1	5300-5350 Hellyer Avenue	152,000	3,524,717	2.12	2.02	8.4%	8.0%	64,300,000	As Is	9/21/2021	68.4%
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	0	15,915,538	1.61	1.51	9.8%	9.3%	280,625,000	As Is	Various	61.3%
4.001	Property		1	Cambridge Commons	0	1,098,518					20,500,000	As Is	9/30/2021
4.002	Property		1	Indian Lake I	0	1,003,633					19,100,000	As Is	9/30/2021
4.003	Property		1	Stewart Way 1	0	916,244					16,800,000	As Is	9/23/2021
4.004	Property		1	Cedargate Lancaster	0	799,663					14,000,000	As Is	9/29/2021
4.005	Property		1	Amesbury	0	749,396					13,900,000	As Is	9/29/2021
4.006	Property		1	Red Deer	0	716,772					12,200,000	As Is	9/25/2021
4.007	Property		1	Olivewood	0	678,188					11,800,000	As Is	9/30/2021
4.008	Property		1	Cherry Glen	0	667,243					11,100,000	As Is	9/30/2021
4.009	Property		1	Plumwood	0	652,461					12,600,000	As Is	9/27/2021
4.010	Property		1	Camelia Court	0	631,053					9,400,000	As Is	9/27/2021
4.011	Property		1	Cedargate	0	593,291					10,700,000	As Is	9/25/2021
4.012	Property		1	Millburn Court	0	534,716					9,700,000	As Is	9/27/2021
4.013	Property		1	Rosewood Apartments	0	514,975					8,100,000	As Is	9/28/2021
4.014	Property		1	Winthrop Court	0	492,399					8,900,000	As Is	9/27/2021
4.015	Property		1	Annhurst	0	428,284					7,600,000	As Is	9/30/2021
4.016	Property		1	Ashford Hills	0	391,207					6,800,000	As Is	9/25/2021
4.017	Property		1	Harbinwood	0	383,797					5,975,000	As Is	9/30/2021
4.018	Property		1	Willow Run - New Albany	0	375,059					5,500,000	As Is	10/1/2021
4.019	Property		1	Parkville	0	375,269					8,500,000	As Is	9/27/2021
4.020	Property		1	Applegate	0	326,301					5,000,000	As Is	9/30/2021
4.021	Property		1	Stonehenge	0	323,378					4,700,000	As Is	9/28/2021
4.022	Property		1	Meadowland	0	317,949					4,900,000	As Is	9/30/2021
4.023	Property		1	Amberwood - Massillion	0	278,508					4,700,000	As Is	9/28/2021
4.024	Property		1	Timberwood	0	279,451					4,700,000	As Is	9/30/2021
4.025	Property		1	Sherbrook	0	275,547					5,400,000	As Is	9/28/2021
4.026	Property		1	Stonehenge Apartments	0	268,012					5,800,000	As Is	9/30/2021
4.027	Property		1	Oakley Woods	0	253,865					5,000,000	As Is	9/30/2021
4.028	Property		1	Carriage Hill	0	256,794					4,200,000	As Is	9/30/2021
4.029	Property		1	Barrington	0	242,959					3,850,000	As Is	9/30/2021
4.030	Property		1	Andover Court	0	234,207					4,100,000	As Is	9/26/2021
4.031	Property		1	Greenglen II	0	235,912					4,200,000	As Is	9/28/2021
4.032	Property		1	Sandalwood	0	227,912					3,700,000	As Is	9/28/2021
4.033	Property		1	Spicewood	0	228,503					4,000,000	As Is	9/30/2021
4.034	Property		1	Meadowood - Mansfield	0	164,074					3,200,000	As Is	9/28/2021
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	0	1,958,660	1.91	1.87	8.0%	7.8%	82,200,000	As Is	Various	30.4%
5.001	Property		1	Extra Space Miami	0	592,417					33,550,000	As Is	8/26/2021
5.002	Property	24	1	Extra Space Stamford	0	517,229					17,250,000	As Is	8/31/2021
5.003	Property		1	Extra Space St. Petersburg	0	448,218					15,700,000	As Is	8/20/2021
5.004	Property		1	Extra Space Milton	0	400,797					15,700,000	As Is	8/28/2021
6	Loan	25, 26, 27	1	CopperLeaf Apartments	0	1,981,322	1.23	1.21	7.3%	7.2%	41,200,000	As Is	9/14/2021	66.7%
7	Loan	9, 28, 29, 30	1	La Encantada	0	9,397,155	2.72	2.70	9.3%	9.2%	173,700,000	As Is	6/5/2021	58.7%
8	Loan	31	1	Courtside Apartments	0	2,037,013	1.92	1.89	8.2%	8.1%	48,350,000	As Is	11/10/2021	52.1%
9	Loan	32, 33, 34, 35	1	2250 59th Street	48,079	1,606,570	1.66	1.64	8.1%	8.0%	33,400,000	As Is	8/1/2021	59.9%
10	Loan		1	Mission Village Shopping Center	63,154	2,172,415	3.93	3.80	12.2%	11.7%	38,000,000	As Is	10/6/2021	48.7%
11	Loan	36	1	Cicero Industrial	113,042	1,473,813	2.28	2.04	9.8%	8.8%	27,000,000	As Is	9/10/2021	62.0%
12	Loan	37, 38	1	Central Park Plaza	90,558	1,780,688	3.53	3.31	11.5%	10.7%	30,400,000	As Is	9/23/2021	54.6%
13	Loan	39	1	Capitol Square	202,093	4,164,971	5.93	5.59	29.5%	27.8%	79,400,000	As Is	7/17/2021	18.9%
14	Loan	40	2	Louisiana Industrial Portfolio	87,079	1,407,143	1.77	1.65	10.1%	9.4%	22,600,000	As Is	8/23/2021	66.4%
14.001	Property		1	Talon Industrial Park	61,079	1,003,131					16,000,000	As Is	8/23/2021
14.002	Property		1	Copperhead Industrial Park	26,000	404,012					6,600,000	As Is	8/23/2021
15	Loan		1	3101 West Military	43,852	1,549,468	1.95	1.89	10.9%	10.6%	20,100,000	As Is	4/15/2021	72.9%
16	Loan	41, 42, 43, 44	1	Oakmont Point	91,232	1,534,446	3.51	3.28	11.3%	10.6%	22,700,000	As Is	10/6/2021	63.9%
17	Loan	45, 46, 47, 48	1	380 Grove Street	0	1,016,312	1.43	1.41	7.9%	7.8%	23,500,000	As Is	11/1/2021	55.3%
18	Loan	49	1	403 South Raymond Avenue	0	1,318,483	1.83	1.80	10.4%	10.3%	23,500,000	As Is	11/1/2021	54.7%
19	Loan	50	1	Triangle Shopping Center	101,052	1,372,379	2.16	1.98	12.1%	11.1%	19,200,000	As Is	9/22/2021	64.2%
20	Loan	39	1	Babcock & Wilcox	57,181	1,301,481	2.05	1.87	12.1%	11.0%	19,500,000	As Is	6/21/2021	60.7%
21	Loan		1	Material Control Systems Distribution Center	35,396	1,007,813	2.53	2.41	9.1%	8.6%	18,020,000	As Is	8/26/2021	64.9%
22	Loan		1	Studios 180	0	913,036	2.14	2.07	8.2%	7.9%	18,050,000	As Is	10/15/2021	63.7%
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	34,247	1,021,295	1.72	1.64	9.8%	9.4%	15,050,000	As Is	Various	72.4%
23.001	Property		1	Catawba Village	22,686	679,193					9,900,000	As Is	8/31/2021
23.002	Property		1	Vernon Market	11,560	342,102					5,150,000	As Is	8/18/2021
24	Loan	39	1	Press Ganey HQ	60,405	1,014,509	4.59	4.29	12.1%	11.3%	18,200,000	As Is	8/30/2021	49.5%
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	0	611,902	1.65	1.64	6.9%	6.8%	13,900,000	As Is	10/5/2021	64.7%
25.001	Property		1	702 Grand Street	0	242,979					5,600,000	As Is	10/5/2021
25.002	Property		1	1513 Nostrand Avenue	0	183,676					4,200,000	As Is	10/5/2021
25.003	Property		1	1028 Madison Street	0	185,247					4,100,000	As Is	10/5/2021
26	Loan	39	1	201 & 213 W. Green Street Apartments	0	724,395	1.55	1.51	8.6%	8.4%	13,400,000	As Is	11/2/2021	64.6%
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	0	755,302	2.84	2.76	10.1%	9.8%	15,600,000	As Is	Various	49.4%
27.001	Property		1	Countryside MHP	0	481,930					9,400,000	As Is	10/22/2021
27.002	Property		1	Wood Valley MHP	0	273,372					6,200,000	As Is	10/25/2021

A-1-15

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)
							4	4
28	Loan	52	2	San Diego Mixed Use	29,043	750,089	1.82	1.72	11.1%	10.5%	12,190,000	As Is	9/21/2021	58.7%
28.001	Property		1	636 C Street	NAV	NAV					7,200,000	As Is	9/21/2021
28.002	Property		1	1130-1152 7th Avenue	NAV	NAV					4,990,000	As Is	9/21/2021
29	Loan		1	Townhomes on Mirror	0	591,747	2.34	2.25	9.5%	9.1%	12,370,000	As Is	10/2/2021	52.5%
30	Loan		1	South Shore Marketplace	35,000	644,304	3.05	2.86	12.0%	11.2%	10,900,000	As Is	10/26/2021	52.8%
31	Loan		1	Valli Hoffman Estates	0	520,000	2.43	2.43	9.5%	9.5%	8,000,000	As Is	9/9/2021	68.1%
32	Loan		1	Mosley Townhomes	0	454,905	2.12	2.06	8.9%	8.7%	8,330,000	As Is	10/30/2021	63.0%
33	Loan	54, 55	1	1200 California Street	47,172	575,650	3.49	3.14	12.4%	11.2%	8,570,000	As Is	10/17/2021	60.1%
34	Loan	56	1	Kohl’s Morton	0	786,393	4.64	4.64	16.0%	16.0%	9,500,000	As Is	10/8/2021	51.6%
35	Loan	57	5	Ransford Wasik Multi Portfolio	0	369,224	1.48	1.36	8.8%	8.1%	6,100,000	As Is	9/29/2021	74.6%
35.001	Property		1	Bells of Bavaria	0	97,739					1,596,933	As Is	9/29/2021
35.002	Property		1	The Pines of Midland	0	91,314					1,471,248	As Is	9/29/2021
35.003	Property		1	Guinn Place Townhomes	0	79,729					1,391,871	As Is	9/29/2021
35.004	Property		1	Northwood Heights	0	78,497					1,311,657	As Is	9/29/2021
35.005	Property		1	Meadow Walk Apartments	0	21,944					328,291	As Is	9/29/2021
36	Loan	58	1	96-18 63rd Drive	10,347	349,199	1.58	1.53	9.3%	9.0%	6,500,000	As Is	10/29/2021	60.0%
37	Loan		1	Centennial Manor MHP	0	388,684	2.82	2.76	10.6%	10.4%	7,000,000	As Is	10/13/2021	53.6%
38	Loan		1	Kohl’s Warsaw	0	414,211	1.90	1.90	11.0%	11.0%	6,240,000	As Is	10/12/2021	60.1%
39	Loan	39	1	Town and Country	0	311,839	2.15	2.11	9.7%	9.4%	5,690,000	As Is	9/29/2021	58.0%

A-1-16

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

LTV Ratio at Maturity / ARD (%)

Leased Occupancy (%)

Occupancy Date

Single Tenant (Y/N)

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Loan

9, 10, 11, 12

425 Eye Street

56.8%

76.7%

9/1/2021

GSA - Dept. of Veterans Affairs

241,398

64.4%

6/6/2026

Loan

Fountains on the Lake

54.1%

88.7%

11/12/2021

AMC

80,675

14.1%

12/31/2026

Loan

5300-5350 Hellyer Avenue

68.4%

100.0%

12/1/2021

Yes

CAES

160,000

100.0%

6/30/2029

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

56.9%

94.7%

4.001

Property

Cambridge Commons

94.0%

9/3/2021

NAP

4.002

Property

Indian Lake I

90.5%

9/3/2021

NAP

4.003

Property

Stewart Way 1

90.5%

9/3/2021

NAP

4.004

Property

Cedargate Lancaster

94.3%

9/3/2021

NAP

4.005

Property

Amesbury

93.3%

9/3/2021

NAP

4.006

Property

Red Deer

95.4%

9/3/2021

NAP

4.007

Property

Olivewood

95.3%

9/3/2021

NAP

4.008

Property

Cherry Glen

94.9%

9/3/2021

NAP

4.009

Property

Plumwood

91.6%

9/3/2021

NAP

4.010

Property

Camelia Court

95.5%

9/3/2021

NAP

4.011

Property

Cedargate

94.6%

9/3/2021

NAP

4.012

Property

Millburn Court

100.0%

9/3/2021

NAP

4.013

Property

Rosewood Apartments

98.9%

9/3/2021

NAP

4.014

Property

Winthrop Court

96.0%

9/3/2021

NAP

4.015

Property

Annhurst

98.8%

9/3/2021

NAP

4.016

Property

Ashford Hills

96.1%

9/3/2021

NAP

4.017

Property

Harbinwood

97.2%

9/3/2021

NAP

4.018

Property

Willow Run - New Albany

95.3%

9/3/2021

NAP

4.019

Property

Parkville

96.0%

9/3/2021

NAP

4.020

Property

Applegate

93.1%

9/3/2021

NAP

4.021

Property

Stonehenge

95.0%

9/3/2021

NAP

4.022

Property

Meadowland

96.7%

9/3/2021

NAP

4.023

Property

Amberwood - Massillion

95.2%

9/3/2021

NAP

4.024

Property

Timberwood

98.3%

9/3/2021

NAP

4.025

Property

Sherbrook

93.3%

9/3/2021

NAP

4.026

Property

Stonehenge Apartments

96.7%

9/3/2021

NAP

4.027

Property

Oakley Woods

90.0%

9/3/2021

NAP

4.028

Property

Carriage Hill

90.0%

9/3/2021

NAP

4.029

Property

Barrington

100.0%

9/3/2021

NAP

4.030

Property

Andover Court

96.1%

9/3/2021

NAP

4.031

Property

Greenglen II

98.3%

9/3/2021

NAP

4.032

Property

Sandalwood

96.0%

9/3/2021

NAP

4.033

Property

Spicewood

98.0%

9/3/2021

NAP

4.034

Property

Meadowood - Mansfield

96.0%

9/3/2021

NAP

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

30.4%

71.2%

5.001

Property

Extra Space Miami

57.0%

9/30/2021

NAP

5.002

Property

Extra Space Stamford

88.2%

9/30/2021

TCC Multikargo, LLC

830

60.1%

1/1/2023

5.003

Property

Extra Space St. Petersburg

92.8%

9/30/2021

NAP

5.004

Property

Extra Space Milton

63.0%

9/30/2021

NAP

Loan

25, 26, 27

CopperLeaf Apartments

60.9%

100.0%

10/1/2021

NAP

Loan

9, 28, 29, 30

La Encantada

58.7%

89.7%

9/1/2021

AJ’s Fine Foods

28,692

11.7%

1/31/2024

Loan

Courtside Apartments

52.1%

100.0%

11/15/2021

NAP

Loan

32, 33, 34, 35

2250 59th Street

59.9%

85.8%

11/15/2021

THT Hesed Foundation

14,000

29.1%

10/31/2036

Loan

Mission Village Shopping Center

48.7%

100.0%

8/1/2021

LA Fitness

45,000

44.0%

5/31/2034

Loan

Cicero Industrial

62.0%

92.8%

10/13/2021

Brad Foote Gear Works

301,258

53.3%

11/30/2026

Loan

37, 38

Central Park Plaza

54.6%

94.7%

11/1/2021

City Market

52,500

40.6%

8/31/2023

Loan

Capitol Square

14.4%

97.1%

11/1/2021

Target

146,259

41.1%

7/31/2026

Loan

Louisiana Industrial Portfolio

54.3%

100.0%

14.001

Property

Talon Industrial Park

100.0%

10/4/2021

Mauser USA, LLC

48,400

39.6%

7/31/2029

14.002

Property

Copperhead Industrial Park

100.0%

10/4/2021

HMT Tank

16,000

30.8%

10/14/2030

Loan

3101 West Military

57.6%

100.0%

9/3/2021

Woodcrafters

71,384

32.6%

12/1/2023

Loan

41, 42, 43, 44

Oakmont Point

63.9%

93.6%

11/1/2021

JLL

69,726

74.1%

10/31/2030

Loan

45, 46, 47, 48

380 Grove Street

50.0%

100.0%

6/17/2021

NAP

Loan

403 South Raymond Avenue

49.6%

100.0%

12/1/2021

Rogerson Kratos

53,930

62.1%

11/14/2036

Loan

Triangle Shopping Center

50.8%

94.8%

8/11/2021

TruFit

37,690

27.4%

1/31/2029

Loan

Babcock & Wilcox

48.7%

100.0%

12/6/2021

Yes

The Babcock & Wilcox Company

483,000

100.0%

8/31/2041

Loan

Material Control Systems Distribution Center

64.9%

100.0%

12/6/2021

Yes

Material Control Systems, Inc.

176,980

100.0%

8/25/2031

Loan

Studios 180

63.7%

99.2%

11/16/2021

NAP

Loan

Catawba Village and Vernon Market Portfolio

62.6%

98.8%

23.001

Property

Catawba Village

100.0%

8/1/2021

Food Lion

38,274

67.3%

10/5/2029

23.002

Property

Vernon Market

97.2%

8/1/2021

Food Lion

37,800

88.7%

11/15/2025

Loan

Press Ganey HQ

49.5%

100.0%

12/6/2021

Yes

Press Ganey Associates, LLC

77,264

100.0%

3/31/2033

Loan

52, 53

Madison Nostrand Grand Portfolio

64.7%

100.0%

25.001

Property

702 Grand Street

100.0%

10/25/2021

NAP

25.002

Property

1513 Nostrand Avenue

100.0%

10/25/2021

NAP

25.003

Property

1028 Madison Street

100.0%

10/25/2021

NAP

Loan

201 & 213 W. Green Street Apartments

55.5%

98.7%

11/22/2021

NAP

Loan

Countryside and Wood Valley MHP Portfolio

49.4%

89.1%

27.001

Property

Countryside MHP

87.4%

11/23/2021

NAP

27.002

Property

Wood Valley MHP

91.7%

11/23/2021

NAP

A-1-17

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

LTV Ratio at Maturity / ARD (%)

Leased Occupancy (%)

Occupancy Date

Single Tenant (Y/N)

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Loan

San Diego Mixed Use

47.4%

96.7%

28.001

Property

636 C Street

95.8%

10/6/2021

NAP

28.002

Property

1130-1152 7th Avenue

100.0%

11/16/2021

Balanced Fitness & Health

6,600

23.4%

8/31/2026

Loan

Townhomes on Mirror

52.5%

96.1%

10/21/2021

NAP

Loan

South Shore Marketplace

52.8%

100.0%

11/19/2021

Senor Sombreros

3,800

13.6%

8/31/2028

Loan

Valli Hoffman Estates

68.1%

NAP

Loan

Mosley Townhomes

63.0%

97.5%

11/2/2021

NAP

Loan

54, 55

1200 California Street

60.1%

93.4%

11/24/2021

Loma Linda University Faculty Medical Group

9,754

20.7%

5/31/2023

Loan

Kohl’s Morton

51.6%

NAP

Loan

Ransford Wasik Multi Portfolio

63.4%

100.0%

35.001

Property

Bells of Bavaria

100.0%

10/8/2021

NAP

35.002

Property

The Pines of Midland

100.0%

11/1/2021

NAP

35.003

Property

Guinn Place Townhomes

100.0%

10/26/2021

NAP

35.004

Property

Northwood Heights

100.0%

10/8/2021

NAP

35.005

Property

Meadow Walk Apartments

100.0%

10/8/2021

NAP

Loan

96-18 63rd Drive

48.0%

98.5%

11/1/2021

HD Dental LLC

1,750

21.1%

10/31/2029

Loan

Centennial Manor MHP

53.6%

97.5%

11/23/2021

NAP

Loan

Kohl’s Warsaw

47.9%

100.0%

12/6/2021

Yes

Kohl’s

68,336

100.0%

1/31/2032

Loan

Town and Country

58.0%

98.2%

11/15/2021

NAP

A-1-18

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Loan

9, 10, 11, 12

425 Eye Street

GSA - MedPAC

14,312

3.8%

8/7/2037

Turkish Table

7,951

2.1%

7/20/2026

Baan Siam, Inc.

Loan

Fountains on the Lake

Main Event

55,618

9.7%

3/31/2024

Hobby Lobby

52,270

9.1%

12/31/2026

Conn’s

Loan

5300-5350 Hellyer Avenue

NAP

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

4.001

Property

Cambridge Commons

NAP

4.002

Property

Indian Lake I

NAP

4.003

Property

Stewart Way 1

NAP

4.004

Property

Cedargate Lancaster

NAP

4.005

Property

Amesbury

NAP

4.006

Property

Red Deer

NAP

4.007

Property

Olivewood

NAP

4.008

Property

Cherry Glen

NAP

4.009

Property

Plumwood

NAP

4.010

Property

Camelia Court

NAP

4.011

Property

Cedargate

NAP

4.012

Property

Millburn Court

NAP

4.013

Property

Rosewood Apartments

NAP

4.014

Property

Winthrop Court

NAP

4.015

Property

Annhurst

NAP

4.016

Property

Ashford Hills

NAP

4.017

Property

Harbinwood

NAP

4.018

Property

Willow Run - New Albany

NAP

4.019

Property

Parkville

NAP

4.020

Property

Applegate

NAP

4.021

Property

Stonehenge

NAP

4.022

Property

Meadowland

NAP

4.023

Property

Amberwood - Massillion

NAP

4.024

Property

Timberwood

NAP

4.025

Property

Sherbrook

NAP

4.026

Property

Stonehenge Apartments

NAP

4.027

Property

Oakley Woods

NAP

4.028

Property

Carriage Hill

NAP

4.029

Property

Barrington

NAP

4.030

Property

Andover Court

NAP

4.031

Property

Greenglen II

NAP

4.032

Property

Sandalwood

NAP

4.033

Property

Spicewood

NAP

4.034

Property

Meadowood - Mansfield

NAP

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

5.001

Property

Extra Space Miami

NAP

5.002

Property

Extra Space Stamford

Legends Barbershop, LLC

550

39.9%

7/1/2026

NAP

5.003

Property

Extra Space St. Petersburg

NAP

5.004

Property

Extra Space Milton

NAP

Loan

25, 26, 27

CopperLeaf Apartments

NAP

Loan

9, 28, 29, 30

La Encantada

Crate & Barrel

22,560

9.2%

1/31/2024

Pottery Barn

12,916

5.3%

1/31/2026

West Elm

Loan

Courtside Apartments

NAP

Loan

32, 33, 34, 35

2250 59th Street

Phillip Stern & Company

7,000

14.6%

10/31/2036

SKAS Foundation

5,000

10.4%

10/31/2036

Midnight Blue Bedding

Loan

Mission Village Shopping Center

Sprouts Farmers Market

24,000

23.5%

7/9/2024

The Learning Experience

10,000

9.8%

5/8/2033

Chili’s

Loan

Cicero Industrial

SBL

139,220

24.6%

2/28/2029

Fab Tek

47,360

8.4%

8/31/2024

UCP Seguin of Greater Chicago

Loan

37, 38

Central Park Plaza

Central Park Liquor

9,867

7.6%

12/31/2031

O’Reilly Auto Parts

8,000

6.2%

3/31/2032

Annie’s Home Consignments

Loan

Capitol Square

Cardenas

41,990

11.8%

1/31/2033

Marshalls

28,517

8.0%

11/30/2026

Ross

Loan

Louisiana Industrial Portfolio

14.001

Property

Talon Industrial Park

Flexitallic, L.P.

26,000

21.3%

7/31/2031

Core Boiler

12,000

9.8%

10/31/2025

Great River Industries, LLC

14.002

Property

Copperhead Industrial Park

Ram Tool & Supply Co.

12,000

23.1%

11/30/2031

Alliance Source Testing

12,000

23.1%

11/30/2027

Rexel USA

Loan

3101 West Military

Emerson Electric

68,108

31.1%

6/1/2024

Hutchinson FTS

57,751

26.3%

12/31/2026

Outwest Express

Loan

41, 42, 43, 44

Oakmont Point

Ryan Companies

16,214

17.2%

11/30/2027

The Deli at 700 LLC

2,106

2.2%

2/28/2023

NAP

Loan

45, 46, 47, 48

380 Grove Street

NAP

Loan

403 South Raymond Avenue

NAP

Loan

Triangle Shopping Center

Mr. Gatti’s Pizza

23,682

17.2%

12/31/2028

Aaron’s

17,000

12.3%

4/30/2026

Dollar Tree

Loan

Babcock & Wilcox

NAP

Loan

Material Control Systems Distribution Center

NAP

Loan

Studios 180

NAP

Loan

Catawba Village and Vernon Market Portfolio

23.001

Property

Catawba Village

Fitness Time

5,765

10.1%

11/30/2025

Tobacco & Vape

2,765

4.9%

5/18/2026

Compleat Rehab

23.002

Property

Vernon Market

Realo (Pharmacy)

2,400

5.6%

2/3/2030

Upper Cuts

1,200

2.8%

11/2/2025

NAP

Loan

Press Ganey HQ

NAP

Loan

52, 53

Madison Nostrand Grand Portfolio

25.001

Property

702 Grand Street

NAP

25.002

Property

1513 Nostrand Avenue

NAP

25.003

Property

1028 Madison Street

NAP

Loan

201 & 213 W. Green Street Apartments

NAP

Loan

Countryside and Wood Valley MHP Portfolio

27.001

Property

Countryside MHP

NAP

27.002

Property

Wood Valley MHP

NAP

A-1-19

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Loan

San Diego Mixed Use

28.001

Property

636 C Street

NAP

28.002

Property

1130-1152 7th Avenue

7th Café

2,500

8.9%

9/30/2026

J’s Property Management

2,000

7.1%

9/30/2026

Nutrimart

Loan

Townhomes on Mirror

NAP

Loan

South Shore Marketplace

Dental One Inc.

3,400

12.2%

2/28/2022

Nassau Bay Pediatrics

2,800

10.0%

2/28/2024

Jade Garden

Loan

Valli Hoffman Estates

NAP

Loan

Mosley Townhomes

NAP

Loan

54, 55

1200 California Street

Adelson, Testan, et al

6,539

13.9%

4/30/2022

Painter, Smith & Amberg, Inc.

4,900

10.4%

12/31/2022

Kyocera Medical Technologies, Inc.

Loan

Kohl’s Morton

NAP

Loan

Ransford Wasik Multi Portfolio

35.001

Property

Bells of Bavaria

NAP

35.002

Property

The Pines of Midland

NAP

35.003

Property

Guinn Place Townhomes

NAP

35.004

Property

Northwood Heights

NAP

35.005

Property

Meadow Walk Apartments

NAP

Loan

96-18 63rd Drive

Aberdeen Medical, PC

1,750

21.1%

10/31/2031

Harris Firm

1,750

21.1%

11/30/2036

Crystal Ray Medical PC

Loan

Centennial Manor MHP

NAP

Loan

Kohl’s Warsaw

NAP

Loan

Town and Country

NAP

A-1-20

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Loan

9, 10, 11, 12

425 Eye Street

5,438

1.5%

7/31/2030

Orangetheory Fitness

3,765

1.0%

8/28/2026

11/22/2021

NAP

Loan

Fountains on the Lake

37,454

6.5%

1/31/2028

Bed Bath & Beyond

36,003

6.3%

1/31/2028

10/28/2021

NAP

Loan

5300-5350 Hellyer Avenue

NAP

9/16/2021

NAP

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

4.001

Property

Cambridge Commons

NAP

10/1/2021

NAP

4.002

Property

Indian Lake I

NAP

10/1/2021

NAP

4.003

Property

Stewart Way 1

NAP

10/1/2021

NAP

4.004

Property

Cedargate Lancaster

NAP

10/1/2021

NAP

4.005

Property

Amesbury

NAP

10/1/2021

NAP

4.006

Property

Red Deer

NAP

10/1/2021

NAP

4.007

Property

Olivewood

NAP

10/1/2021

NAP

4.008

Property

Cherry Glen

NAP

10/1/2021

NAP

4.009

Property

Plumwood

NAP

10/1/2021

NAP

4.010

Property

Camelia Court

NAP

10/1/2021

NAP

4.011

Property

Cedargate

NAP

10/1/2021

NAP

4.012

Property

Millburn Court

NAP

10/1/2021

NAP

4.013

Property

Rosewood Apartments

NAP

10/1/2021

NAP

4.014

Property

Winthrop Court

NAP

10/1/2021

NAP

4.015

Property

Annhurst

NAP

10/1/2021

NAP

4.016

Property

Ashford Hills

NAP

10/1/2021

NAP

4.017

Property

Harbinwood

NAP

10/1/2021

NAP

4.018

Property

Willow Run - New Albany

NAP

10/1/2021

NAP

4.019

Property

Parkville

NAP

10/1/2021

NAP

4.020

Property

Applegate

NAP

10/1/2021

NAP

4.021

Property

Stonehenge

NAP

10/1/2021

NAP

4.022

Property

Meadowland

NAP

10/1/2021

NAP

4.023

Property

Amberwood - Massillion

NAP

10/1/2021

NAP

4.024

Property

Timberwood

NAP

10/1/2021

NAP

4.025

Property

Sherbrook

NAP

10/1/2021

NAP

4.026

Property

Stonehenge Apartments

NAP

10/1/2021

NAP

4.027

Property

Oakley Woods

NAP

10/1/2021

NAP

4.028

Property

Carriage Hill

NAP

10/1/2021

NAP

4.029

Property

Barrington

NAP

10/1/2021

NAP

4.030

Property

Andover Court

NAP

10/1/2021

NAP

4.031

Property

Greenglen II

NAP

10/1/2021

NAP

4.032

Property

Sandalwood

NAP

10/1/2021

NAP

4.033

Property

Spicewood

NAP

10/1/2021

NAP

4.034

Property

Meadowood - Mansfield

NAP

10/1/2021

NAP

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

5.001

Property

Extra Space Miami

NAP

8/12/2021

NAP

5.002

Property

Extra Space Stamford

NAP

7/26/2021

NAP

5.003

Property

Extra Space St. Petersburg

NAP

8/2/2021

NAP

5.004

Property

Extra Space Milton

NAP

8/13/2021

NAP

Loan

25, 26, 27

CopperLeaf Apartments

NAP

9/22/2021

NAP

Loan

9, 28, 29, 30

La Encantada

11,029

4.5%

1/31/2031

Anthropologie

10,430

4.2%

1/31/2031

6/4/2021

NAP

Loan

Courtside Apartments

NAP

11/18/2021

NAP

Loan

32, 33, 34, 35

2250 59th Street

3,422

7.1%

3/31/2031

M&S Family Foundation

2,900

6.0%

10/31/2036

8/13/2021

NAP

Loan

Mission Village Shopping Center

6,379

6.2%

6/30/2023

Wells Fargo Bank

4,954

4.8%

12/3/2025

10/15/2021

NAP

Loan

Cicero Industrial

36,698

6.5%

6/30/2023

NAP

9/23/2021

NAP

Loan

37, 38

Central Park Plaza

5,400

4.2%

12/31/2026

Christy Sports

4,780

3.7%

5/31/2022

10/11/2021

NAP

Loan

Capitol Square

25,535

7.2%

1/31/2025

Walgreens

19,788

5.6%

8/31/2035

8/12/2021

NAP

Loan

Louisiana Industrial Portfolio

14.001

Property

Talon Industrial Park

12,000

9.8%

1/31/2026

Tiger Industrial Rentals

11,908

9.7%

7/31/2028

9/8/2021

NAP

14.002

Property

Copperhead Industrial Park

12,000

23.1%

5/31/2028

NAP

9/7/2021

NAP

Loan

3101 West Military

22,015

10.0%

8/31/2026

NAP

4/22/2021

NAP

Loan

41, 42, 43, 44

Oakmont Point

NAP

9/20/2021

NAP

Loan

45, 46, 47, 48

380 Grove Street

NAP

2/26/2021

NAP

Loan

403 South Raymond Avenue

NAP

10/29/2021

NAP

Loan

Triangle Shopping Center

14,840

10.8%

5/31/2027

Calvary

8,987

6.5%

7/31/2024

9/28/2021

NAP

Loan

Babcock & Wilcox

NAP

3/11/2021

NAP

Loan

Material Control Systems Distribution Center

NAP

9/10/2021

NAP

Loan

Studios 180

NAP

11/5/2021

NAP

Loan

Catawba Village and Vernon Market Portfolio

23.001

Property

Catawba Village

1,400

2.5%

11/30/2024

Bamboo Garden

1,400

2.5%

1/31/2028

8/31/2021

NAP

23.002

Property

Vernon Market

NAP

10/28/2021

NAP

Loan

Press Ganey HQ

NAP

9/9/2021

NAP

Loan

52, 53

Madison Nostrand Grand Portfolio

25.001

Property

702 Grand Street

NAP

10/13/2021

NAP

25.002

Property

1513 Nostrand Avenue

NAP

10/13/2021

NAP

25.003

Property

1028 Madison Street

NAP

10/13/2021

NAP

Loan

201 & 213 W. Green Street Apartments

NAP

11/19/2021

NAP

Loan

Countryside and Wood Valley MHP Portfolio

27.001

Property

Countryside MHP

NAP

10/28/2021

NAP

27.002

Property

Wood Valley MHP

NAP

10/28/2021

NAP

A-1-21

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Loan

San Diego Mixed Use

28.001

Property

636 C Street

NAP

9/13/2021

NAP

28.002

Property

1130-1152 7th Avenue

1,581

5.6%

MTM

Groom

1,500

5.3%

9/30/2026

9/13/2021

NAP

Loan

Townhomes on Mirror

NAP

10/11/2021

NAP

Loan

South Shore Marketplace

2,800

10.0%

10/31/2024

Animal House Vet. Hospital

2,800

10.0%

5/31/2023

11/8/2021

NAP

Loan

Valli Hoffman Estates

NAP

9/11/2021

NAP

Loan

Mosley Townhomes

NAP

11/10/2021

NAP

Loan

54, 55

1200 California Street

3,903

8.3%

1/31/2022

Bernardini & Donovan Insurance Services, Inc.

3,072

6.5%

3/31/2026

10/8/2021

NAP

Loan

Kohl’s Morton

NAP

10/18/2021

NAP

Loan

Ransford Wasik Multi Portfolio

35.001

Property

Bells of Bavaria

NAP

10/13/2021

NAP

35.002

Property

The Pines of Midland

NAP

10/13/2021

NAP

35.003

Property

Guinn Place Townhomes

NAP

10/14/2021

NAP

35.004

Property

Northwood Heights

NAP

10/13/2021

NAP

35.005

Property

Meadow Walk Apartments

NAP

10/13/2021

NAP

Loan

96-18 63rd Drive

875

10.6%

2/28/2027

LR Medical, PLLC (Dr. Reyfman)

875

10.6%

2/28/2027

11/4/2021

NAP

Loan

Centennial Manor MHP

NAP

10/28/2021

NAP

Loan

Kohl’s Warsaw

NAP

11/8/2021

NAP

Loan

Town and Country

NAP

10/6/2021

NAP

A-1-22

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Loan

9, 10, 11, 12

425 Eye Street

11/22/2021

NAP

Fee

NAP

Loan

Fountains on the Lake

10/28/2021

NAP

Fee

NAP

Loan

5300-5350 Hellyer Avenue

9/15/2021

9/29/2021

17%

Fee

NAP

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

4.001

Property

Cambridge Commons

10/1/2021

NAP

Fee

NAP

4.002

Property

Indian Lake I

10/1/2021

NAP

Fee

NAP

4.003

Property

Stewart Way 1

10/1/2021

NAP

Fee

NAP

4.004

Property

Cedargate Lancaster

10/1/2021

NAP

Fee

NAP

4.005

Property

Amesbury

10/1/2021

NAP

Fee

NAP

4.006

Property

Red Deer

10/1/2021

NAP

Fee

NAP

4.007

Property

Olivewood

10/1/2021

NAP

Fee

NAP

4.008

Property

Cherry Glen

10/1/2021

NAP

Fee

NAP

4.009

Property

Plumwood

10/1/2021

NAP

Fee

NAP

4.010

Property

Camelia Court

10/1/2021

NAP

Fee

NAP

4.011

Property

Cedargate

10/1/2021

NAP

Fee

NAP

4.012

Property

Millburn Court

10/1/2021

NAP

Fee

NAP

4.013

Property

Rosewood Apartments

10/1/2021

NAP

Fee

NAP

4.014

Property

Winthrop Court

10/1/2021

NAP

Fee

NAP

4.015

Property

Annhurst

10/1/2021

NAP

Fee

NAP

4.016

Property

Ashford Hills

10/1/2021

NAP

Fee

NAP

4.017

Property

Harbinwood

10/1/2021

NAP

Fee

NAP

4.018

Property

Willow Run - New Albany

10/1/2021

NAP

Fee

NAP

4.019

Property

Parkville

10/1/2021

NAP

Fee

NAP

4.020

Property

Applegate

10/1/2021

NAP

Fee

NAP

4.021

Property

Stonehenge

10/1/2021

NAP

Fee

NAP

4.022

Property

Meadowland

10/1/2021

NAP

Fee

NAP

4.023

Property

Amberwood - Massillion

10/1/2021

NAP

Fee

NAP

4.024

Property

Timberwood

10/1/2021

NAP

Fee

NAP

4.025

Property

Sherbrook

10/1/2021

NAP

Fee

NAP

4.026

Property

Stonehenge Apartments

10/1/2021

NAP

Fee

NAP

4.027

Property

Oakley Woods

10/1/2021

NAP

Fee

NAP

4.028

Property

Carriage Hill

10/1/2021

NAP

Fee

NAP

4.029

Property

Barrington

10/1/2021

NAP

Fee

NAP

4.030

Property

Andover Court

10/1/2021

NAP

Fee

NAP

4.031

Property

Greenglen II

10/1/2021

NAP

Fee

NAP

4.032

Property

Sandalwood

10/1/2021

NAP

Fee

NAP

4.033

Property

Spicewood

10/1/2021

NAP

Fee

NAP

4.034

Property

Meadowood - Mansfield

10/6/2021

NAP

Fee

NAP

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

5.001

Property

Extra Space Miami

8/12/2021

NAP

Fee

NAP

5.002

Property

Extra Space Stamford

7/21/2021

NAP

Fee

NAP

5.003

Property

Extra Space St. Petersburg

8/2/2021

NAP

Fee

NAP

5.004

Property

Extra Space Milton

8/12/2021

NAP

Fee

NAP

Loan

25, 26, 27

CopperLeaf Apartments

9/22/2021

NAP

Fee

NAP

Loan

9, 28, 29, 30

La Encantada

7/13/2021

NAP

Fee

NAP

Loan

Courtside Apartments

11/18/2021

11/22/2021

Fee

NAP

Loan

32, 33, 34, 35

2250 59th Street

8/13/2021

NAP

Fee

NAP

Loan

Mission Village Shopping Center

10/15/2021

10%

Fee

NAP

Loan

Cicero Industrial

8/20/2021

NAP

Fee

NAP

Loan

37, 38

Central Park Plaza

10/11/2021

NAP

Fee

NAP

Loan

Capitol Square

8/12/2021

8/6/2021

15%

Fee

NAP

Loan

Louisiana Industrial Portfolio

14.001

Property

Talon Industrial Park

9/8/2021

NAP

Fee

NAP

14.002

Property

Copperhead Industrial Park

9/7/2021

NAP

Fee

NAP

Loan

3101 West Military

4/22/2021

NAP

Yes - B

Fee

NAP

Loan

41, 42, 43, 44

Oakmont Point

9/28/2021

NAP

Fee

NAP

Loan

45, 46, 47, 48

380 Grove Street

2/26/2021

NAP

Leasehold

6/30/2116

None

276,000

Yes

Loan

403 South Raymond Avenue

10/29/2021

14%

Fee

NAP

Loan

Triangle Shopping Center

9/28/2021

NAP

Fee

NAP

Loan

Babcock & Wilcox

6/24/2021

NAP

Fee

NAP

Loan

Material Control Systems Distribution Center

9/10/2021

NAP

Fee

NAP

Loan

Studios 180

11/3/2021

NAP

Fee

NAP

Loan

Catawba Village and Vernon Market Portfolio

23.001

Property

Catawba Village

9/7/2021

NAP

Fee

NAP

23.002

Property

Vernon Market

8/31/2021

NAP

Fee

NAP

Loan

Press Ganey HQ

9/15/2021

NAP

Yes - A

Fee

NAP

Loan

52, 53

Madison Nostrand Grand Portfolio

25.001

Property

702 Grand Street

10/12/2021

NAP

Fee

NAP

25.002

Property

1513 Nostrand Avenue

10/12/2021

NAP

Fee

NAP

25.003

Property

1028 Madison Street

10/12/2021

NAP

Fee

NAP

Loan

201 & 213 W. Green Street Apartments

11/19/2021

NAP

Fee

NAP

Loan

Countryside and Wood Valley MHP Portfolio

27.001

Property

Countryside MHP

10/28/2021

NAP

Fee

NAP

27.002

Property

Wood Valley MHP

10/28/2021

NAP

Fee

NAP

A-1-23

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Loan

San Diego Mixed Use

28.001

Property

636 C Street

9/13/2021

9/10/2021

19%

Fee

NAP

28.002

Property

1130-1152 7th Avenue

9/13/2021

9/10/2021

15%

Fee

NAP

Loan

Townhomes on Mirror

10/11/2021

NAP

Fee

NAP

Loan

South Shore Marketplace

11/4/2021

NAP

Fee

NAP

Loan

Valli Hoffman Estates

9/20/2021

NAP

Fee

10/31/2031

5, 5-year extension options

520,000

Loan

Mosley Townhomes

11/10/2021

NAP

Fee

NAP

Loan

54, 55

1200 California Street

10/8/2021

10/7/2021

13%

Fee

NAP

Loan

Kohl’s Morton

10/18/2021

NAP

Fee

2/28/2029

2, 5-year extension options

750,000

Yes

Loan

Ransford Wasik Multi Portfolio

35.001

Property

Bells of Bavaria

10/14/2021

NAP

Fee

NAP

35.002

Property

The Pines of Midland

10/14/2021

NAP

Fee

NAP

35.003

Property

Guinn Place Townhomes

10/14/2021

NAP

Fee

NAP

35.004

Property

Northwood Heights

10/14/2021

NAP

Fee

NAP

35.005

Property

Meadow Walk Apartments

10/14/2021

NAP

Fee

NAP

Loan

96-18 63rd Drive

11/4/2021

NAP

Fee

NAP

Loan

Centennial Manor MHP

10/28/2021

NAP

Fee

NAP

Loan

Kohl’s Warsaw

11/8/2021

NAP

Fee

NAP

Loan

Town and Country

10/6/2021

NAP

Fee

NAP

A-1-24

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)

1	Loan	9, 10, 11, 12	1	425 Eye Street	0	Springing	0	Springing	0	Springing	224,800	2,500,000	Springing	0
2	Loan	13	1	Fountains on the Lake	0	125,522	106,969	35,656	0	7,153	0	350,000	Springing	1,850,000
3	Loan		1	5300-5350 Hellyer Avenue	0	104,831	5,000	5,000	0	2,667	96,000	0	13,333	480,000
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	715,487	168,641	403,757	100,786	500,000	82,475	0	0	0	0
4.001	Property		1	Cambridge Commons
4.002	Property		1	Indian Lake I
4.003	Property		1	Stewart Way 1
4.004	Property		1	Cedargate Lancaster
4.005	Property		1	Amesbury
4.006	Property		1	Red Deer
4.007	Property		1	Olivewood
4.008	Property		1	Cherry Glen
4.009	Property		1	Plumwood
4.010	Property		1	Camelia Court
4.011	Property		1	Cedargate
4.012	Property		1	Millburn Court
4.013	Property		1	Rosewood Apartments
4.014	Property		1	Winthrop Court
4.015	Property		1	Annhurst
4.016	Property		1	Ashford Hills
4.017	Property		1	Harbinwood
4.018	Property		1	Willow Run - New Albany
4.019	Property		1	Parkville
4.020	Property		1	Applegate
4.021	Property		1	Stonehenge
4.022	Property		1	Meadowland
4.023	Property		1	Amberwood - Massillion
4.024	Property		1	Timberwood
4.025	Property		1	Sherbrook
4.026	Property		1	Stonehenge Apartments
4.027	Property		1	Oakley Woods
4.028	Property		1	Carriage Hill
4.029	Property		1	Barrington
4.030	Property		1	Andover Court
4.031	Property		1	Greenglen II
4.032	Property		1	Sandalwood
4.033	Property		1	Spicewood
4.034	Property		1	Meadowood - Mansfield
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	427,708	57,028	46,908	7,818	0	3,361	0	0	0	0
5.001	Property		1	Extra Space Miami
5.002	Property	24	1	Extra Space Stamford
5.003	Property		1	Extra Space St. Petersburg
5.004	Property		1	Extra Space Milton
6	Loan	25, 26, 27	1	CopperLeaf Apartments	23,038	23,038	27,665	3,952	0	3,173	0	10,000	Springing	10,000
7	Loan	9, 28, 29, 30	1	La Encantada	469,915	68,011	18,270	18,270	0	4,099	0	4,750,000	Springing	2,000,000
8	Loan	31	1	Courtside Apartments	14,908	7,454	32,568	3,257	0	3,438	0	0	0	0
9	Loan	32, 33, 34, 35	1	2250 59th Street	5,888	5,888	15,000	1,667	0	801	0	380,000	4,007	0
10	Loan		1	Mission Village Shopping Center	12,268	12,268	0	Springing	0	Springing	61,307	0	8,515	306,534
11	Loan	36	1	Cicero Industrial	405,256	81,051	0	Springing	0	4,710	250,000	0	9,420	450,000
12	Loan	37, 38	1	Central Park Plaza	0	Springing	0	Springing	0	Springing	0	0	Springing	452,790
13	Loan	39	1	Capitol Square	0	Springing	12,253	Springing	0	0	0	0	0	0
14	Loan	40	2	Louisiana Industrial Portfolio	9,554	9,554	68,204	11,367	0	1,451	0	0	7,257	0
14.001	Property		1	Talon Industrial Park
14.002	Property		1	Copperhead Industrial Park
15	Loan		1	3101 West Military	248,317	24,832	20,750	4,150	0	1,827	0	200,000	3,654	500,000
16	Loan	41, 42, 43, 44	1	Oakmont Point	77,547	15,509	0	Springing	0	1,176	42,000	0	5,833	210,000
17	Loan	45, 46, 47, 48	1	380 Grove Street	44,441	14,814	23,607	2,361	0	901	0	0	0	0
18	Loan	49	1	403 South Raymond Avenue	13,723	4,574	5,914	2,957	0	1,809	0	0	Springing	0
19	Loan	50	1	Triangle Shopping Center	0	22,193	16,085	8,042	900,000	1,722	0	0	11,500	415,000
20	Loan	39	1	Babcock & Wilcox	0	Springing	0	Springing	0	Springing	0	0	Springing	0
21	Loan		1	Material Control Systems Distribution Center	0	Springing	0	Springing	0	Springing	0	0	Springing	0
22	Loan		1	Studios 180	8,112	8,112	12,669	1,584	0	2,479	119,000	0	0	0
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	8,953	8,953	2,249	1,125	0	1,657	0	150,717	4,167	125,000
23.001	Property		1	Catawba Village
23.002	Property		1	Vernon Market
24	Loan	39	1	Press Ganey HQ	0	Springing	0	Springing	0	966	0	0	8,048	0
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	14,438	4,813	11,844	2,449	0	417	15,000	0	0	0
25.001	Property		1	702 Grand Street
25.002	Property		1	1513 Nostrand Avenue
25.003	Property		1	1028 Madison Street
26	Loan	39	1	201 & 213 W. Green Street Apartments	71,157	14,214	6,205	2,386	0	1,625	0	0	0	0
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	23,787	5,102	14,670	1,630	0	1,829	0	0	0	0
27.001	Property		1	Countryside MHP
27.002	Property		1	Wood Valley MHP

A-1-25

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)

28	Loan	52	2	San Diego Mixed Use	31,455	7,864	12,525	6,262	0	2,342	0	150,000	2,420	200,000
28.001	Property		1	636 C Street
28.002	Property		1	1130-1152 7th Avenue
29	Loan		1	Townhomes on Mirror	214,960	19,542	40,653	6,775	0	1,900	0	0	0	0
30	Loan		1	South Shore Marketplace	0	12,152	20,249	3,375	0	652	0	0	2,917	150,000
31	Loan		1	Valli Hoffman Estates	0	Springing	0	Springing	0	0	0	0	2,798	0
32	Loan		1	Mosley Townhomes	12,650	12,650	9,172	3,057	0	1,000	0	0	0	0
33	Loan	54, 55	1	1200 California Street	60,934	12,187	4,925	821	0	1,370	0	150,000	Springing	150,000
34	Loan	56	1	Kohl’s Morton	0	Springing	0	Springing	0	Springing	0	0	Springing	0
35	Loan	57	5	Ransford Wasik Multi Portfolio	34,784	8,696	9,567	3,827	0	2,611	0	0	0	0
35.001	Property		1	Bells of Bavaria
35.002	Property		1	The Pines of Midland
35.003	Property		1	Guinn Place Townhomes
35.004	Property		1	Northwood Heights
35.005	Property		1	Meadow Walk Apartments
36	Loan	58	1	96-18 63rd Drive	0	1,979	6,915	864	0	138	0	0	Springing	0
37	Loan		1	Centennial Manor MHP	36,899	6,150	9,823	1,091	0	667	0	0	0	0
38	Loan		1	Kohl’s Warsaw	0	Springing	2,045	682	0	Springing	0	0	Springing	0
39	Loan	39	1	Town and Country	4,374	1,682	3,110	1,196	0	566	0	0	0	0

A-1-26

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description	Other Reserve Cap ($)

1	Loan	9, 10, 11, 12	1	425 Eye Street	0	0	0	0	608,339	0	Unfunded Obligations Reserve	0
2	Loan	13	1	Fountains on the Lake	0	0	0	20,500	182,769	0	Gap Rent Reserve ($129,904.43), Unfunded Obligations Reserve ($52,864.69)	0
3	Loan		1	5300-5350 Hellyer Avenue	0	0	0	0	0	0	NAP	0
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	0	0	0	756,042	0	0	NAP	0
4.001	Property		1	Cambridge Commons
4.002	Property		1	Indian Lake I
4.003	Property		1	Stewart Way 1
4.004	Property		1	Cedargate Lancaster
4.005	Property		1	Amesbury
4.006	Property		1	Red Deer
4.007	Property		1	Olivewood
4.008	Property		1	Cherry Glen
4.009	Property		1	Plumwood
4.010	Property		1	Camelia Court
4.011	Property		1	Cedargate
4.012	Property		1	Millburn Court
4.013	Property		1	Rosewood Apartments
4.014	Property		1	Winthrop Court
4.015	Property		1	Annhurst
4.016	Property		1	Ashford Hills
4.017	Property		1	Harbinwood
4.018	Property		1	Willow Run - New Albany
4.019	Property		1	Parkville
4.020	Property		1	Applegate
4.021	Property		1	Stonehenge
4.022	Property		1	Meadowland
4.023	Property		1	Amberwood - Massillion
4.024	Property		1	Timberwood
4.025	Property		1	Sherbrook
4.026	Property		1	Stonehenge Apartments
4.027	Property		1	Oakley Woods
4.028	Property		1	Carriage Hill
4.029	Property		1	Barrington
4.030	Property		1	Andover Court
4.031	Property		1	Greenglen II
4.032	Property		1	Sandalwood
4.033	Property		1	Spicewood
4.034	Property		1	Meadowood - Mansfield
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	0	0	0	0	3,500,000	0	Earnout Reserve	0
5.001	Property		1	Extra Space Miami
5.002	Property	24	1	Extra Space Stamford
5.003	Property		1	Extra Space St. Petersburg
5.004	Property		1	Extra Space Milton
6	Loan	25, 26, 27	1	CopperLeaf Apartments	0	0	0	0	0	0	NAP	0
7	Loan	9, 28, 29, 30	1	La Encantada	0	0	0	625,845	729,544	0	Unfunded Obligations Reserve	0
8	Loan	31	1	Courtside Apartments	0	0	0	0	1,500,000	0	Earnout Reserve	0
9	Loan	32, 33, 34, 35	1	2250 59th Street	0	0	0	0	3,005,796	0	Earnout Reserve ($3,000,000), Gap Rent Reserve ($5,796)	0
10	Loan		1	Mission Village Shopping Center	0	0	0	35,710	0	0	NAP	0
11	Loan	36	1	Cicero Industrial	0	0	0	53,875	0	0	NAP	0
12	Loan	37, 38	1	Central Park Plaza	0	0	0	0	0	0	NAP	0
13	Loan	39	1	Capitol Square	0	0	0	0	704,018	Springing	Raising Cane Contingency Reserve	0
14	Loan	40	2	Louisiana Industrial Portfolio	0	0	0	19,000	0	0	NAP	0
14.001	Property		1	Talon Industrial Park
14.002	Property		1	Copperhead Industrial Park
15	Loan		1	3101 West Military	0	0	0	22,220	0	0	NAP	0
16	Loan	41, 42, 43, 44	1	Oakmont Point	0	0	0	0	79,700	0	Unfunded Obligations Reserve	0
17	Loan	45, 46, 47, 48	1	380 Grove Street	0	0	0	0	267,434	23,000	Regulated Rent Reserve (Upfront: $173,244), Rent Abatement Reserve (Upfront: $71,190), Ground Lease Reserve (Upfront: $23,000; Monthly: $23,000)	0
18	Loan	49	1	403 South Raymond Avenue	0	0	0	34,626	0	0	NAP	0
19	Loan	50	1	Triangle Shopping Center	0	0	0	0	50,510	0	Unfunded Obligations Reserve	0
20	Loan	39	1	Babcock & Wilcox	0	0	0	783,526	0	0	NAP	0
21	Loan		1	Material Control Systems Distribution Center	0	0	0	0	0	0	NAP	0
22	Loan		1	Studios 180	0	0	0	0	0	0	NAP	0
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	0	0	0	0	249,283	0	Unfunded Obligations Reserve	0
23.001	Property		1	Catawba Village
23.002	Property		1	Vernon Market
24	Loan	39	1	Press Ganey HQ	0	0	0	0	0	0	NAP	0
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	0	0	0	0	0	0	NAP	0
25.001	Property		1	702 Grand Street
25.002	Property		1	1513 Nostrand Avenue
25.003	Property		1	1028 Madison Street
26	Loan	39	1	201 & 213 W. Green Street Apartments	0	0	0	0	100,000	Springing	Furniture and Fixture Reserve	100,000
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	0	0	0	0	0	0	NAP	0
27.001	Property		1	Countryside MHP
27.002	Property		1	Wood Valley MHP

A-1-27

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description	Other Reserve Cap ($)

28	Loan	52	2	San Diego Mixed Use	0	0	0	30,063	0	0	NAP	0
28.001	Property		1	636 C Street
28.002	Property		1	1130-1152 7th Avenue
29	Loan		1	Townhomes on Mirror	0	0	0	11,250	0	0	NAP	0
30	Loan		1	South Shore Marketplace	0	0	0	0	382,552	0	Leasing Holdback ($250,000); Outstanding TI/LC Reserve ($132,552)	0
31	Loan		1	Valli Hoffman Estates	0	0	0	0	0	0	NAP	0
32	Loan		1	Mosley Townhomes	0	0	0	0	0	0	NAP	0
33	Loan	54, 55	1	1200 California Street	0	0	0	63,418	0	0	NAP	0
34	Loan	56	1	Kohl’s Morton	0	0	0	0	0	0	NAP	0
35	Loan	57	5	Ransford Wasik Multi Portfolio	0	0	0	43,650	0	0	NAP	0
35.001	Property		1	Bells of Bavaria
35.002	Property		1	The Pines of Midland
35.003	Property		1	Guinn Place Townhomes
35.004	Property		1	Northwood Heights
35.005	Property		1	Meadow Walk Apartments
36	Loan	58	1	96-18 63rd Drive	0	0	0	0	0	0	NAP	0
37	Loan		1	Centennial Manor MHP	0	0	0	0	0	0	NAP	0
38	Loan		1	Kohl’s Warsaw	0	0	0	0	0	0	NAP	0
39	Loan	39	1	Town and Country	0	0	0	0	0	0	NAP	0

A-1-28

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type	Cash Management	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

1	Loan	9, 10, 11, 12	1	425 Eye Street	0	NAP	Hard	Springing	No
2	Loan	13	1	Fountains on the Lake	0	NAP	Hard	Springing	Yes
3	Loan		1	5300-5350 Hellyer Avenue	0	NAP	Hard	Springing	Yes
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	0	NAP	Soft	Springing	Yes
4.001	Property		1	Cambridge Commons
4.002	Property		1	Indian Lake I
4.003	Property		1	Stewart Way 1
4.004	Property		1	Cedargate Lancaster
4.005	Property		1	Amesbury
4.006	Property		1	Red Deer
4.007	Property		1	Olivewood
4.008	Property		1	Cherry Glen
4.009	Property		1	Plumwood
4.010	Property		1	Camelia Court
4.011	Property		1	Cedargate
4.012	Property		1	Millburn Court
4.013	Property		1	Rosewood Apartments
4.014	Property		1	Winthrop Court
4.015	Property		1	Annhurst
4.016	Property		1	Ashford Hills
4.017	Property		1	Harbinwood
4.018	Property		1	Willow Run - New Albany
4.019	Property		1	Parkville
4.020	Property		1	Applegate
4.021	Property		1	Stonehenge
4.022	Property		1	Meadowland
4.023	Property		1	Amberwood - Massillion
4.024	Property		1	Timberwood
4.025	Property		1	Sherbrook
4.026	Property		1	Stonehenge Apartments
4.027	Property		1	Oakley Woods
4.028	Property		1	Carriage Hill
4.029	Property		1	Barrington
4.030	Property		1	Andover Court
4.031	Property		1	Greenglen II
4.032	Property		1	Sandalwood
4.033	Property		1	Spicewood
4.034	Property		1	Meadowood - Mansfield
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	3,500,000	The lender shall deposit into an eligible account upon loan origination. The lender must disburse all or a portion of the Earnout Reserve funds, not less than $1,500,000, within 15 days of request at such time upon a DY greater than or equal to 7.75%. Any remaining funds in the Earnout Reserve account shall be applied to a partial prepayment or partial defeasance of the loan on September 6, 2024.	Hard	In Place	Yes
5.001	Property		1	Extra Space Miami
5.002	Property	24	1	Extra Space Stamford
5.003	Property		1	Extra Space St. Petersburg
5.004	Property		1	Extra Space Milton
6	Loan	25, 26, 27	1	CopperLeaf Apartments	0	NAP	Soft	Springing	Yes
7	Loan	9, 28, 29, 30	1	La Encantada	0	NAP	Hard	In Place	Yes
8	Loan	31	1	Courtside Apartments	1,500,000	Performance earnout released upon a 8.00% DY for two consecutive quarters and no EoD between June 1, 2022 and December 1, 2024	Soft	Springing	Yes
9	Loan	32, 33, 34, 35	1	2250 59th Street	3,000,000	Provided that no Default, Event of Default or Cash Management Period has occurred and is continuing, and provided that Borrower has provided Lender with satisfactory evidence that the Buildout Areas have been completed and all three Buildout Tenants have taken occupancy of their respective spaces, are paying full contractual rent with no free rent or abatement period remaining, and Lender has received clean estoppels from each such Buildout Tenant, Lender shall disburse an amount equal to $500,000 from the Debt Yield Holdback Subaccount to Borrower, within fifteen days after the Lender has determined that the Property has achieved a debt yield of 7.65%. The remaining $2,500,000 shall be disbursed to Borrower within fifteen days after Lender has determined that the Property has achieved a debt yield of 7.65%. In the event that a debt yield of 7.65% has not been achieved by December 3, 2024, Lender shall apply all amounts remaining in the Debt Yield Holdback Subaccount to prepay a portion of the Debt.	Hard	Springing	Yes
10	Loan		1	Mission Village Shopping Center	0	NAP	Hard	Springing	Yes
11	Loan	36	1	Cicero Industrial	0	NAP	Hard	Springing	Yes
12	Loan	37, 38	1	Central Park Plaza	0	NAP	Springing	Springing	Yes
13	Loan	39	1	Capitol Square	0	NAP	Springing	Springing	No
14	Loan	40	2	Louisiana Industrial Portfolio	0	NAP	Hard	Springing	Yes
14.001	Property		1	Talon Industrial Park
14.002	Property		1	Copperhead Industrial Park
15	Loan		1	3101 West Military	0	NAP	Hard	Springing	Yes
16	Loan	41, 42, 43, 44	1	Oakmont Point	0	NAP	Hard	Springing	Yes
17	Loan	45, 46, 47, 48	1	380 Grove Street	0	NAP	Soft	Springing	Yes
18	Loan	49	1	403 South Raymond Avenue	0	NAP	Hard (Office); Springing (Self Storage)	Springing	Yes
19	Loan	50	1	Triangle Shopping Center	0	NAP	Hard	Springing	Yes
20	Loan	39	1	Babcock & Wilcox	0	NAP	Hard	Springing	Yes
21	Loan		1	Material Control Systems Distribution Center	0	NAP	Hard	Springing	Yes
22	Loan		1	Studios 180	0	NAP	None	None	Yes
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	0	NAP	Springing	Springing	No
23.001	Property		1	Catawba Village
23.002	Property		1	Vernon Market
24	Loan	39	1	Press Ganey HQ	0	NAP	Hard	Springing	Yes
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	0	NAP	Springing	Springing	Yes
25.001	Property		1	702 Grand Street
25.002	Property		1	1513 Nostrand Avenue
25.003	Property		1	1028 Madison Street
26	Loan	39	1	201 & 213 W. Green Street Apartments	0	NAP	Springing	Springing	Yes
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	0	NAP	Springing	Springing	Yes
27.001	Property		1	Countryside MHP
27.002	Property		1	Wood Valley MHP

A-1-29

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type	Cash Management	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

28	Loan	52	2	San Diego Mixed Use	0	NAP	Hard	Springing	Yes
28.001	Property		1	636 C Street
28.002	Property		1	1130-1152 7th Avenue
29	Loan		1	Townhomes on Mirror	0	NAP	Soft	Springing	Yes
30	Loan		1	South Shore Marketplace	0	NAP	Springing	Springing	Yes
31	Loan		1	Valli Hoffman Estates	0	NAP	Hard	Springing	Yes
32	Loan		1	Mosley Townhomes	0	NAP	Soft	Springing	Yes
33	Loan	54, 55	1	1200 California Street	0	NAP	Springing	Springing	Yes
34	Loan	56	1	Kohl’s Morton	0	NAP	Springing	Springing	Yes
35	Loan	57	5	Ransford Wasik Multi Portfolio	0	NAP	Soft	Springing	Yes
35.001	Property		1	Bells of Bavaria
35.002	Property		1	The Pines of Midland
35.003	Property		1	Guinn Place Townhomes
35.004	Property		1	Northwood Heights
35.005	Property		1	Meadow Walk Apartments
36	Loan	58	1	96-18 63rd Drive	0	NAP	Springing	Springing	Yes
37	Loan		1	Centennial Manor MHP	0	NAP	Springing	Springing	Yes
38	Loan		1	Kohl’s Warsaw	0	NAP	Hard	Springing	Yes
39	Loan	39	1	Town and Country	0	NAP	Springing	Springing	Yes

A-1-30

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Loan

9, 10, 11, 12

425 Eye Street

Yes

62,400,000

39,818,000

98,942.66

253,998.72

NAP

102,218,000

253,998.72

Loan

Fountains on the Lake

Yes

NAP

Loan

5300-5350 Hellyer Avenue

Yes

NAP

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

Yes

38,000,000

134,000,000

682,367.73

875,874.99

NAP

172,000,000

875,874.99

4.001

Property

Cambridge Commons

4.002

Property

Indian Lake I

4.003

Property

Stewart Way 1

4.004

Property

Cedargate Lancaster

4.005

Property

Amesbury

4.006

Property

Red Deer

4.007

Property

Olivewood

4.008

Property

Cherry Glen

4.009

Property

Plumwood

4.010

Property

Camelia Court

4.011

Property

Cedargate

4.012

Property

Millburn Court

4.013

Property

Rosewood Apartments

4.014

Property

Winthrop Court

4.015

Property

Annhurst

4.016

Property

Ashford Hills

4.017

Property

Harbinwood

4.018

Property

Willow Run - New Albany

4.019

Property

Parkville

4.020

Property

Applegate

4.021

Property

Stonehenge

4.022

Property

Meadowland

4.023

Property

Amberwood - Massillion

4.024

Property

Timberwood

4.025

Property

Sherbrook

4.026

Property

Stonehenge Apartments

4.027

Property

Oakley Woods

4.028

Property

Carriage Hill

4.029

Property

Barrington

4.030

Property

Andover Court

4.031

Property

Greenglen II

4.032

Property

Sandalwood

4.033

Property

Spicewood

4.034

Property

Meadowood - Mansfield

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

NAP

5.001

Property

Extra Space Miami

5.002

Property

Extra Space Stamford

5.003

Property

Extra Space St. Petersburg

5.004

Property

Extra Space Milton

Loan

25, 26, 27

CopperLeaf Apartments

NAP

Loan

9, 28, 29, 30

La Encantada

Yes

27,000,000

75,000,000

212,980.04

289,652.85

NAP

102,000,000

289,652.85

Loan

Courtside Apartments

NAP

Loan

32, 33, 34, 35

2250 59th Street

Yes

NAP

Loan

Mission Village Shopping Center

Yes

NAP

Loan

Cicero Industrial

Yes

NAP

Loan

37, 38

Central Park Plaza

Yes

NAP

Loan

Capitol Square

NAP

Loan

Louisiana Industrial Portfolio

Yes

NAP

14.001

Property

Talon Industrial Park

14.002

Property

Copperhead Industrial Park

Loan

3101 West Military

NAP

Loan

41, 42, 43, 44

Oakmont Point

Yes

NAP

Loan

45, 46, 47, 48

380 Grove Street

Yes

NAP

Loan

403 South Raymond Avenue

Yes

NAP

Loan

Triangle Shopping Center

Yes

NAP

Loan

Babcock & Wilcox

Yes

NAP

Loan

Material Control Systems Distribution Center

Yes

NAP

Loan

Studios 180

NAP

Loan

Catawba Village and Vernon Market Portfolio

Yes

NAP

23.001

Property

Catawba Village

23.002

Property

Vernon Market

Loan

Press Ganey HQ

Yes

NAP

Loan

52, 53

Madison Nostrand Grand Portfolio

NAP

25.001

Property

702 Grand Street

25.002

Property

1513 Nostrand Avenue

25.003

Property

1028 Madison Street

Loan

201 & 213 W. Green Street Apartments

NAP

Loan

Countryside and Wood Valley MHP Portfolio

NAP

27.001

Property

Countryside MHP

27.002

Property

Wood Valley MHP

A-1-31

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Loan

San Diego Mixed Use

NAP

28.001

Property

636 C Street

28.002

Property

1130-1152 7th Avenue

Loan

Townhomes on Mirror

NAP

Loan

South Shore Marketplace

NAP

Loan

Valli Hoffman Estates

Yes

NAP

Loan

Mosley Townhomes

NAP

Loan

54, 55

1200 California Street

NAP

Loan

Kohl’s Morton

Yes

NAP

Loan

Ransford Wasik Multi Portfolio

NAP

35.001

Property

Bells of Bavaria

35.002

Property

The Pines of Midland

35.003

Property

Guinn Place Townhomes

35.004

Property

Northwood Heights

35.005

Property

Meadow Walk Apartments

Loan

96-18 63rd Drive

NAP

Loan

Centennial Manor MHP

NAP

Loan

Kohl’s Warsaw

Yes

NAP

Loan

Town and Country

NAP

A-1-32

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Loan

9, 10, 11, 12

425 Eye Street

56.8%

3.66

11.0%

NAP

Loan

Fountains on the Lake

NAP

Loan

5300-5350 Hellyer Avenue

NAP

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

61.3%

1.51

9.8%

13,000,000

6.67228249742403%

185,000,000

875,874.99

65.9%

1.51

9.1%

NAP

4.001

Property

Cambridge Commons

4.002

Property

Indian Lake I

4.003

Property

Stewart Way 1

4.004

Property

Cedargate Lancaster

4.005

Property

Amesbury

4.006

Property

Red Deer

4.007

Property

Olivewood

4.008

Property

Cherry Glen

4.009

Property

Plumwood

4.010

Property

Camelia Court

4.011

Property

Cedargate

4.012

Property

Millburn Court

4.013

Property

Rosewood Apartments

4.014

Property

Winthrop Court

4.015

Property

Annhurst

4.016

Property

Ashford Hills

4.017

Property

Harbinwood

4.018

Property

Willow Run - New Albany

4.019

Property

Parkville

4.020

Property

Applegate

4.021

Property

Stonehenge

4.022

Property

Meadowland

4.023

Property

Amberwood - Massillion

4.024

Property

Timberwood

4.025

Property

Sherbrook

4.026

Property

Stonehenge Apartments

4.027

Property

Oakley Woods

4.028

Property

Carriage Hill

4.029

Property

Barrington

4.030

Property

Andover Court

4.031

Property

Greenglen II

4.032

Property

Sandalwood

4.033

Property

Spicewood

4.034

Property

Meadowood - Mansfield

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

NAP

5.001

Property

Extra Space Miami

5.002

Property

Extra Space Stamford

5.003

Property

Extra Space St. Petersburg

5.004

Property

Extra Space Milton

Loan

25, 26, 27

CopperLeaf Apartments

NAP

Loan

9, 28, 29, 30

La Encantada

58.7%

2.70

9.3%

NAP

Loan

Courtside Apartments

NAP

Loan

32, 33, 34, 35

2250 59th Street

NAP

Loan

Mission Village Shopping Center

NAP

Loan

Cicero Industrial

NAP

Loan

37, 38

Central Park Plaza

NAP

Loan

Capitol Square

NAP

Loan

Louisiana Industrial Portfolio

NAP

14.001

Property

Talon Industrial Park

14.002

Property

Copperhead Industrial Park

Loan

3101 West Military

NAP

Loan

41, 42, 43, 44

Oakmont Point

NAP

Loan

45, 46, 47, 48

380 Grove Street

NAP

Loan

403 South Raymond Avenue

NAP

Loan

Triangle Shopping Center

NAP

Loan

Babcock & Wilcox

NAP

Loan

Material Control Systems Distribution Center

NAP

Loan

Studios 180

NAP

Loan

Catawba Village and Vernon Market Portfolio

NAP

23.001

Property

Catawba Village

23.002

Property

Vernon Market

Loan

Press Ganey HQ

NAP

Loan

52, 53

Madison Nostrand Grand Portfolio

NAP

25.001

Property

702 Grand Street

25.002

Property

1513 Nostrand Avenue

25.003

Property

1028 Madison Street

Loan

201 & 213 W. Green Street Apartments

NAP

Loan

Countryside and Wood Valley MHP Portfolio

NAP

27.001

Property

Countryside MHP

27.002

Property

Wood Valley MHP

A-1-33

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Loan

San Diego Mixed Use

NAP

28.001

Property

636 C Street

28.002

Property

1130-1152 7th Avenue

Loan

Townhomes on Mirror

NAP

Loan

South Shore Marketplace

NAP

Loan

Valli Hoffman Estates

NAP

Loan

Mosley Townhomes

NAP

Loan

54, 55

1200 California Street

NAP

Loan

Kohl’s Morton

NAP

Loan

Ransford Wasik Multi Portfolio

NAP

35.001

Property

Bells of Bavaria

35.002

Property

The Pines of Midland

35.003

Property

Guinn Place Townhomes

35.004

Property

Northwood Heights

35.005

Property

Meadow Walk Apartments

Loan

96-18 63rd Drive

NAP

Loan

Centennial Manor MHP

NAP

Loan

Kohl’s Warsaw

NAP

Loan

Town and Country

NAP

A-1-34

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)
										7
1	Loan	9, 10, 11, 12	1	425 Eye Street	PED Investments, LLC	PED Investments, LLC	No	No	Refinance	No
2	Loan	13	1	Fountains on the Lake	Nadyrshah (Nick) Dhanani	Nadyrshah (Nick) Dhanani	No	No	Acquisition	No
3	Loan		1	5300-5350 Hellyer Avenue	Paul B. Johnson and Vimal Lala	Paul B. Johnson and Vimal Lala	No	Yes	Acquisition	No
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	Arbor Realty Sr, Inc.	Arbor Realty Sr, Inc.	No	No	Refinance
4.001	Property		1	Cambridge Commons						No
4.002	Property		1	Indian Lake I						No
4.003	Property		1	Stewart Way 1						No
4.004	Property		1	Cedargate Lancaster						No
4.005	Property		1	Amesbury						No
4.006	Property		1	Red Deer						No
4.007	Property		1	Olivewood						No
4.008	Property		1	Cherry Glen						No
4.009	Property		1	Plumwood						No
4.010	Property		1	Camelia Court						No
4.011	Property		1	Cedargate						No
4.012	Property		1	Millburn Court						No
4.013	Property		1	Rosewood Apartments						No
4.014	Property		1	Winthrop Court						No
4.015	Property		1	Annhurst						No
4.016	Property		1	Ashford Hills						No
4.017	Property		1	Harbinwood						No
4.018	Property		1	Willow Run - New Albany						No
4.019	Property		1	Parkville						No
4.020	Property		1	Applegate						No
4.021	Property		1	Stonehenge						No
4.022	Property		1	Meadowland						No
4.023	Property		1	Amberwood - Massillion						No
4.024	Property		1	Timberwood						No
4.025	Property		1	Sherbrook						No
4.026	Property		1	Stonehenge Apartments						No
4.027	Property		1	Oakley Woods						No
4.028	Property		1	Carriage Hill						No
4.029	Property		1	Barrington						No
4.030	Property		1	Andover Court						No
4.031	Property		1	Greenglen II						No
4.032	Property		1	Sandalwood						No
4.033	Property		1	Spicewood						No
4.034	Property		1	Meadowood - Mansfield						No
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	NexPoint Storage Partners, Inc. and NexPoint Storage Partners Operating Company, LLC	NexPoint Storage Partners, Inc. and NexPoint Storage Partners Operating Company, LLC	Yes	No	Recapitalization
5.001	Property		1	Extra Space Miami						No
5.002	Property	24	1	Extra Space Stamford						No
5.003	Property		1	Extra Space St. Petersburg						No
5.004	Property		1	Extra Space Milton						No
6	Loan	25, 26, 27	1	CopperLeaf Apartments	Palermo Realty	Joseph D. Palermo, Jr.	No	No	Refinance	No
7	Loan	9, 28, 29, 30	1	La Encantada	Town West Realty, Inc., Iridius Capital LLC and HSL Properties, Inc.	Town West Realty, Inc., Iridius Capital LLC and HSL Properties, Inc.	No	Yes	Acquisition	No
8	Loan	31	1	Courtside Apartments	Gary R. Brinton, Brenton D. Salvesen and The Sugarhouse Trust	Gary R. Brinton, Brenton D. Salvesen and The Sugarhouse Trust	No	No	Refinance	No
9	Loan	32, 33, 34, 35	1	2250 59th Street	Phillip Stern, Jonathan Tawil, Pauline Harari, Aaron Katz and Schmiley Schick	Phillip Stern, Jonathan Tawil, Pauline Harari, Aaron Katz and Schmiley Schick	No	No	Refinance	No
10	Loan		1	Mission Village Shopping Center	Pamela E. Rubin, as Trustee of The Mark and Pamela Rubin Family Trust dated June 17, 1997, as Amended and Complete Restatement Dated July 15, 2020	Pamela E. Rubin, as Trustee of The Mark and Pamela Rubin Family Trust dated June 17, 1997, as Amended and Complete Restatement Dated July 15, 2020	No	No	Refinance	No
11	Loan	36	1	Cicero Industrial	Apexus Logistics RE Fund L.P.	Apexus Logistics RE Fund L.P.	No	No	Acquisition	No
12	Loan	37, 38	1	Central Park Plaza	E. Stanley Kroenke	E. Stanley Kroenke	No	No	Refinance	No
13	Loan	39	1	Capitol Square	Anthony Chan and Alex Chen	Anthony Chan and Alex Chen	No	No	Refinance	No
14	Loan	40	2	Louisiana Industrial Portfolio	Thomas H. Gose, Jr. and Kelly R. Allen	Thomas H. Gose, Jr. and Kelly R. Allen	No	No	Refinance
14.001	Property		1	Talon Industrial Park						No
14.002	Property		1	Copperhead Industrial Park						No
15	Loan		1	3101 West Military	Kamyar Mateen and Tyler Mateen	Kamyar Mateen and Tyler Mateen	No	No	Acquisition	No
16	Loan	41, 42, 43, 44	1	Oakmont Point	Ryan Companies US, Inc.	Ryan Companies US, Inc.	No	No	Acquisition	No
17	Loan	45, 46, 47, 48	1	380 Grove Street	Joel Wertzberger	Joel Wertzberger	No	No	Refinance	No
18	Loan	49	1	403 South Raymond Avenue	Michael J. Rogerson	Michael J. Rogerson	No	No	Refinance	No
19	Loan	50	1	Triangle Shopping Center	Nadyrshah (Nick) Dhanani	Nadyrshah (Nick) Dhanani	No	No	Acquisition	No
20	Loan	39	1	Babcock & Wilcox	Dax T.S. Mitchell and Andrew Gi	Dax T.S. Mitchell and Andrew Gi	No	No	Acquisition	No
21	Loan		1	Material Control Systems Distribution Center	Ed Natan and Asher Hyman	Ed Natan and Asher Hyman	No	No	Acquisition	No
22	Loan		1	Studios 180	Cowgill Partners, L.P.	Cowgill Partners, L.P.	No	No	Refinance	Yes
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	Daniel S. Siegel	Daniel S. Siegel	No	No	Acquisition
23.001	Property		1	Catawba Village						No
23.002	Property		1	Vernon Market						No
24	Loan	39	1	Press Ganey HQ	Karen E. Kennedy	Karen E. Kennedy	Yes	No	Acquisition	No
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	David Banda and Chaim Landau	David Banda and Chaim Landau	No	No	Refinance
25.001	Property		1	702 Grand Street						No
25.002	Property		1	1513 Nostrand Avenue						No
25.003	Property		1	1028 Madison Street						No
26	Loan	39	1	201 & 213 W. Green Street Apartments	Christopher R. Saunders	Christopher R. Saunders	No	No	Refinance	No
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	Adam T. Schwerin	Adam T. Schwerin	No	No	Refinance
27.001	Property		1	Countryside MHP						No
27.002	Property		1	Wood Valley MHP						No

A-1-35

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)
										7
28	Loan	52	2	San Diego Mixed Use	Jack Rafiq	Jack Rafiq	No	No	Refinance
28.001	Property		1	636 C Street						No
28.002	Property		1	1130-1152 7th Avenue						No
29	Loan		1	Townhomes on Mirror	Perry Williams	Perry Williams	No	No	Refinance	No
30	Loan		1	South Shore Marketplace	H. Blake Tartt, III	H. Blake Tartt, III	No	No	Refinance	No
31	Loan		1	Valli Hoffman Estates	Philip G. Nicozisis	Philip G. Nicozisis	No	No	Acquisition	No
32	Loan		1	Mosley Townhomes	Perry Williams	Perry Williams	No	No	Refinance	No
33	Loan	54, 55	1	1200 California Street	John Davenport, Jeffrey K. Nickell, Mark Valentine and Nella Invest, LLC	John Davenport, Jeffrey K. Nickell, Mark Valentine and Nella Invest, LLC	No	Yes	Acquisition	No
34	Loan	56	1	Kohl’s Morton	Philip A. Youtie	Philip A. Youtie	No	No	Recapitalization	No
35	Loan	57	5	Ransford Wasik Multi Portfolio	Mark Ransford and Damian Wasik	Mark Ransford and Damian Wasik	No	No	Refinance
35.001	Property		1	Bells of Bavaria						No
35.002	Property		1	The Pines of Midland						No
35.003	Property		1	Guinn Place Townhomes						No
35.004	Property		1	Northwood Heights						No
35.005	Property		1	Meadow Walk Apartments						No
36	Loan	58	1	96-18 63rd Drive	Richard Harris	Richard Harris	No	No	Refinance	No
37	Loan		1	Centennial Manor MHP	Adam T. Schwerin	Adam T. Schwerin	No	No	Refinance	No
38	Loan		1	Kohl’s Warsaw	Martin H. Elrad and Lynn H. Elrad	Martin H. Elrad and Lynn H. Elrad	No	No	Refinance	No
39	Loan	39	1	Town and Country	Owen Mark Sanderson	Owen Mark Sanderson	No	No	Refinance	No

A-1-36

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sources: Loan Amount ($)	Sources: Principal’s New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)
						8
1	Loan	9, 10, 11, 12	1	425 Eye Street	102,218,000	0	0	0	102,218,000	89,046,203	0	413,953	3,108,339
2	Loan	13	1	Fountains on the Lake	59,150,000	35,124,616	0	0	94,274,616	0	91,000,000	2,614,378	660,238
3	Loan		1	5300-5350 Hellyer Avenue	44,000,000	20,422,270	0	0	64,422,270	0	64,250,000	167,270	5,000
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	172,000,000	0	13,000,000	0	185,000,000	173,659,728	0	4,984,024	2,375,287
4.001	Property		1	Cambridge Commons
4.002	Property		1	Indian Lake I
4.003	Property		1	Stewart Way 1
4.004	Property		1	Cedargate Lancaster
4.005	Property		1	Amesbury
4.006	Property		1	Red Deer
4.007	Property		1	Olivewood
4.008	Property		1	Cherry Glen
4.009	Property		1	Plumwood
4.010	Property		1	Camelia Court
4.011	Property		1	Cedargate
4.012	Property		1	Millburn Court
4.013	Property		1	Rosewood Apartments
4.014	Property		1	Winthrop Court
4.015	Property		1	Annhurst
4.016	Property		1	Ashford Hills
4.017	Property		1	Harbinwood
4.018	Property		1	Willow Run - New Albany
4.019	Property		1	Parkville
4.020	Property		1	Applegate
4.021	Property		1	Stonehenge
4.022	Property		1	Meadowland
4.023	Property		1	Amberwood - Massillion
4.024	Property		1	Timberwood
4.025	Property		1	Sherbrook
4.026	Property		1	Stonehenge Apartments
4.027	Property		1	Oakley Woods
4.028	Property		1	Carriage Hill
4.029	Property		1	Barrington
4.030	Property		1	Andover Court
4.031	Property		1	Greenglen II
4.032	Property		1	Sandalwood
4.033	Property		1	Spicewood
4.034	Property		1	Meadowood - Mansfield
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	28,500,000	58,780,911	0	0	87,280,911	0	81,600,000	1,706,295	3,974,616
5.001	Property		1	Extra Space Miami
5.002	Property	24	1	Extra Space Stamford
5.003	Property		1	Extra Space St. Petersburg
5.004	Property		1	Extra Space Milton
6	Loan	25, 26, 27	1	CopperLeaf Apartments	27,500,000	0	0	0	27,500,000	25,800,394	0	377,313	60,704
7	Loan	9, 28, 29, 30	1	La Encantada	102,000,000	70,903,480	0	0	172,903,480	0	165,250,000	1,059,906	6,593,574
8	Loan	31	1	Courtside Apartments	26,700,000	0	0	0	26,700,000	22,639,467	0	877,744	1,547,475
9	Loan	32, 33, 34, 35	1	2250 59th Street	23,000,000	0	0	0	23,000,000	15,197,714	0	1,488,730	3,406,684
10	Loan		1	Mission Village Shopping Center	18,500,000	0	0	0	18,500,000	15,178,683	0	153,794	47,978
11	Loan	36	1	Cicero Industrial	16,730,000	8,609,101	0	0	25,339,101	0	23,900,000	979,969	459,131
12	Loan	37, 38	1	Central Park Plaza	16,600,000	0	0	0	16,600,000	7,913,240	0	164,829	0
13	Loan	39	1	Capitol Square	15,000,000	0	0	0	15,000,000	13,026,570	0	652,737	716,271
14	Loan	40	2	Louisiana Industrial Portfolio	15,000,000	0	0	0	15,000,000	13,551,133	0	457,000	96,758
14.001	Property		1	Talon Industrial Park
14.002	Property		1	Copperhead Industrial Park
15	Loan		1	3101 West Military	14,700,000	6,029,138	0	0	20,729,138	0	19,600,000	637,852	491,287
16	Loan	41, 42, 43, 44	1	Oakmont Point
17	Loan	45, 46, 47, 48	1	380 Grove Street
18	Loan	49	1	403 South Raymond Avenue
19	Loan	50	1	Triangle Shopping Center
20	Loan	39	1	Babcock & Wilcox
21	Loan		1	Material Control Systems Distribution Center
22	Loan		1	Studios 180
23	Loan	51	2	Catawba Village and Vernon Market Portfolio
23.001	Property		1	Catawba Village
23.002	Property		1	Vernon Market
24	Loan	39	1	Press Ganey HQ
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio
25.001	Property		1	702 Grand Street
25.002	Property		1	1513 Nostrand Avenue
25.003	Property		1	1028 Madison Street
26	Loan	39	1	201 & 213 W. Green Street Apartments
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio
27.001	Property		1	Countryside MHP
27.002	Property		1	Wood Valley MHP

A-1-37

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sources: Loan Amount ($)	Sources: Principal’s New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)
						8
28	Loan	52	2	San Diego Mixed Use
28.001	Property		1	636 C Street
28.002	Property		1	1130-1152 7th Avenue
29	Loan		1	Townhomes on Mirror
30	Loan		1	South Shore Marketplace
31	Loan		1	Valli Hoffman Estates
32	Loan		1	Mosley Townhomes
33	Loan	54, 55	1	1200 California Street
34	Loan	56	1	Kohl’s Morton
35	Loan	57	5	Ransford Wasik Multi Portfolio
35.001	Property		1	Bells of Bavaria
35.002	Property		1	The Pines of Midland
35.003	Property		1	Guinn Place Townhomes
35.004	Property		1	Northwood Heights
35.005	Property		1	Meadow Walk Apartments
36	Loan	58	1	96-18 63rd Drive
37	Loan		1	Centennial Manor MHP
38	Loan		1	Kohl’s Warsaw
39	Loan	39	1	Town and Country

A-1-38

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Loan

9, 10, 11, 12

425 Eye Street

9,649,505

102,218,000

NAP

Loan

Fountains on the Lake

94,274,616

NAP

Loan

5300-5350 Hellyer Avenue

64,422,270

NAP

Loan

9, 14, 15, 16, 17, 18, 19

AMF Portfolio

3,980,961

185,000,000

NAP

4.001

Property

Cambridge Commons

NAP

4.002

Property

Indian Lake I

NAP

4.003

Property

Stewart Way 1

NAP

4.004

Property

Cedargate Lancaster

NAP

4.005

Property

Amesbury

NAP

4.006

Property

Red Deer

NAP

4.007

Property

Olivewood

NAP

4.008

Property

Cherry Glen

NAP

4.009

Property

Plumwood

NAP

4.010

Property

Camelia Court

NAP

4.011

Property

Cedargate

NAP

4.012

Property

Millburn Court

NAP

4.013

Property

Rosewood Apartments

NAP

4.014

Property

Winthrop Court

NAP

4.015

Property

Annhurst

NAP

4.016

Property

Ashford Hills

NAP

4.017

Property

Harbinwood

NAP

4.018

Property

Willow Run - New Albany

NAP

4.019

Property

Parkville

NAP

4.020

Property

Applegate

NAP

4.021

Property

Stonehenge

NAP

4.022

Property

Meadowland

NAP

4.023

Property

Amberwood - Massillion

NAP

4.024

Property

Timberwood

NAP

4.025

Property

Sherbrook

NAP

4.026

Property

Stonehenge Apartments

NAP

4.027

Property

Oakley Woods

NAP

4.028

Property

Carriage Hill

NAP

4.029

Property

Barrington

NAP

4.030

Property

Andover Court

NAP

4.031

Property

Greenglen II

NAP

4.032

Property

Sandalwood

NAP

4.033

Property

Spicewood

NAP

4.034

Property

Meadowood - Mansfield

NAP

Loan

20, 21, 22, 23

Extra Space Self Storage Portfolio II

87,280,911

NAP

5.001

Property

Extra Space Miami

NAP

5.002

Property

Extra Space Stamford

NAP

5.003

Property

Extra Space St. Petersburg

NAP

5.004

Property

Extra Space Milton

NAP

Loan

25, 26, 27

CopperLeaf Apartments

1,261,590

27,500,000

NAP

Loan

9, 28, 29, 30

La Encantada

172,903,480

NAP

Loan

Courtside Apartments

1,635,313

26,700,000

NAP

Loan

32, 33, 34, 35

2250 59th Street

2,906,872

23,000,000

NAP

Loan

Mission Village Shopping Center

3,119,545

18,500,000

NAP

Loan

Cicero Industrial

25,339,101

NAP

Loan

37, 38

Central Park Plaza

8,521,932

16,600,000

NAP

Loan

Capitol Square

604,422

15,000,000

NAP

Loan

Louisiana Industrial Portfolio

895,108

15,000,000

NAP

14.001

Property

Talon Industrial Park

NAP

14.002

Property

Copperhead Industrial Park

NAP

Loan

3101 West Military

20,729,138

NAP

Loan

41, 42, 43, 44

Oakmont Point

NAP

Loan

45, 46, 47, 48

380 Grove Street

NAP

Loan

403 South Raymond Avenue

NAP

Loan

Triangle Shopping Center

NAP

Loan

Babcock & Wilcox

NAP

Loan

Material Control Systems Distribution Center

NAP

Loan

Studios 180

NAP

Loan

Catawba Village and Vernon Market Portfolio

NAP

23.001

Property

Catawba Village

NAP

23.002

Property

Vernon Market

NAP

Loan

Press Ganey HQ

NAP

Loan

52, 53

Madison Nostrand Grand Portfolio

NAP

25.001

Property

702 Grand Street

NAP

25.002

Property

1513 Nostrand Avenue

NAP

25.003

Property

1028 Madison Street

NAP

Loan

201 & 213 W. Green Street Apartments

NAP

Loan

Countryside and Wood Valley MHP Portfolio

NAP

27.001

Property

Countryside MHP

NAP

27.002

Property

Wood Valley MHP

NAP

A-1-39

GSMS 2021-GSA3 Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Loan

San Diego Mixed Use

NAP

28.001

Property

636 C Street

NAP

28.002

Property

1130-1152 7th Avenue

NAP

Loan

Townhomes on Mirror

NAP

Loan

South Shore Marketplace

NAP

Loan

Valli Hoffman Estates

NAP

Loan

Mosley Townhomes

NAP

Loan

54, 55

1200 California Street

NAP

Loan

Kohl’s Morton

NAP

Loan

Ransford Wasik Multi Portfolio

NAP

35.001

Property

Bells of Bavaria

NAP

35.002

Property

The Pines of Midland

NAP

35.003

Property

Guinn Place Townhomes

NAP

35.004

Property

Northwood Heights

NAP

35.005

Property

Meadow Walk Apartments

NAP

Loan

96-18 63rd Drive

NAP

Loan

Centennial Manor MHP

NAP

Loan

Kohl’s Warsaw

NAP

Loan

Town and Country

NAP

A-1-40

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)

1	Loan	9, 10, 11, 12	1	425 Eye Street	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan	13	1	Fountains on the Lake	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan		1	5300-5350 Hellyer Avenue	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	9, 14, 15, 16, 17, 18, 19	34	AMF Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
4.001	Property		1	Cambridge Commons	NAP	NAP	NAP	NAP	NAP	NAP
4.002	Property		1	Indian Lake I	NAP	NAP	NAP	NAP	NAP	NAP
4.003	Property		1	Stewart Way 1	NAP	NAP	NAP	NAP	NAP	NAP
4.004	Property		1	Cedargate Lancaster	NAP	NAP	NAP	NAP	NAP	NAP
4.005	Property		1	Amesbury	NAP	NAP	NAP	NAP	NAP	NAP
4.006	Property		1	Red Deer	NAP	NAP	NAP	NAP	NAP	NAP
4.007	Property		1	Olivewood	NAP	NAP	NAP	NAP	NAP	NAP
4.008	Property		1	Cherry Glen	NAP	NAP	NAP	NAP	NAP	NAP
4.009	Property		1	Plumwood	NAP	NAP	NAP	NAP	NAP	NAP
4.010	Property		1	Camelia Court	NAP	NAP	NAP	NAP	NAP	NAP
4.011	Property		1	Cedargate	NAP	NAP	NAP	NAP	NAP	NAP
4.012	Property		1	Millburn Court	NAP	NAP	NAP	NAP	NAP	NAP
4.013	Property		1	Rosewood Apartments	NAP	NAP	NAP	NAP	NAP	NAP
4.014	Property		1	Winthrop Court	NAP	NAP	NAP	NAP	NAP	NAP
4.015	Property		1	Annhurst	NAP	NAP	NAP	NAP	NAP	NAP
4.016	Property		1	Ashford Hills	NAP	NAP	NAP	NAP	NAP	NAP
4.017	Property		1	Harbinwood	NAP	NAP	NAP	NAP	NAP	NAP
4.018	Property		1	Willow Run - New Albany	NAP	NAP	NAP	NAP	NAP	NAP
4.019	Property		1	Parkville	NAP	NAP	NAP	NAP	NAP	NAP
4.020	Property		1	Applegate	NAP	NAP	NAP	NAP	NAP	NAP
4.021	Property		1	Stonehenge	NAP	NAP	NAP	NAP	NAP	NAP
4.022	Property		1	Meadowland	NAP	NAP	NAP	NAP	NAP	NAP
4.023	Property		1	Amberwood - Massillion	NAP	NAP	NAP	NAP	NAP	NAP
4.024	Property		1	Timberwood	NAP	NAP	NAP	NAP	NAP	NAP
4.025	Property		1	Sherbrook	NAP	NAP	NAP	NAP	NAP	NAP
4.026	Property		1	Stonehenge Apartments	NAP	NAP	NAP	NAP	NAP	NAP
4.027	Property		1	Oakley Woods	NAP	NAP	NAP	NAP	NAP	NAP
4.028	Property		1	Carriage Hill	NAP	NAP	NAP	NAP	NAP	NAP
4.029	Property		1	Barrington	NAP	NAP	NAP	NAP	NAP	NAP
4.030	Property		1	Andover Court	NAP	NAP	NAP	NAP	NAP	NAP
4.031	Property		1	Greenglen II	NAP	NAP	NAP	NAP	NAP	NAP
4.032	Property		1	Sandalwood	NAP	NAP	NAP	NAP	NAP	NAP
4.033	Property		1	Spicewood	NAP	NAP	NAP	NAP	NAP	NAP
4.034	Property		1	Meadowood - Mansfield	NAP	NAP	NAP	NAP	NAP	NAP
5	Loan	20, 21, 22, 23	4	Extra Space Self Storage Portfolio II	NAP	NAP	NAP	NAP	NAP	NAP
5.001	Property		1	Extra Space Miami	NAP	NAP	NAP	NAP	NAP	NAP
5.002	Property	24	1	Extra Space Stamford	NAP	NAP	NAP	NAP	NAP	NAP
5.003	Property		1	Extra Space St. Petersburg	NAP	NAP	NAP	NAP	NAP	NAP
5.004	Property		1	Extra Space Milton	NAP	NAP	NAP	NAP	NAP	NAP
6	Loan	25, 26, 27	1	CopperLeaf Apartments	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan	9, 28, 29, 30	1	La Encantada	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	31	1	Courtside Apartments	NAP	NAP	NAP	NAP	NAP	NAP
9	Loan	32, 33, 34, 35	1	2250 59th Street	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan		1	Mission Village Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP
11	Loan	36	1	Cicero Industrial	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan	37, 38	1	Central Park Plaza	NAP	NAP	NAP	NAP	NAP	NAP
13	Loan	39	1	Capitol Square	NAP	NAP	NAP	NAP	NAP	NAP
14	Loan	40	2	Louisiana Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
14.001	Property		1	Talon Industrial Park	NAP	NAP	NAP	NAP	NAP	NAP
14.002	Property		1	Copperhead Industrial Park	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan		1	3101 West Military	NAP	NAP	NAP	NAP	NAP	NAP
16	Loan	41, 42, 43, 44	1	Oakmont Point	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan	45, 46, 47, 48	1	380 Grove Street	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	49	1	403 South Raymond Avenue	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan	50	1	Triangle Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	39	1	Babcock & Wilcox	NAP	NAP	NAP	NAP	NAP	NAP
21	Loan		1	Material Control Systems Distribution Center	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan		1	Studios 180	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	51	2	Catawba Village and Vernon Market Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
23.001	Property		1	Catawba Village	NAP	NAP	NAP	NAP	NAP	NAP
23.002	Property		1	Vernon Market	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan	39	1	Press Ganey HQ	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	52, 53	3	Madison Nostrand Grand Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
25.001	Property		1	702 Grand Street	NAP	NAP	NAP	NAP	NAP	NAP
25.002	Property		1	1513 Nostrand Avenue	NAP	NAP	NAP	NAP	NAP	NAP
25.003	Property		1	1028 Madison Street	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	39	1	201 & 213 W. Green Street Apartments	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	52	2	Countryside and Wood Valley MHP Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
27.001	Property		1	Countryside MHP	NAP	NAP	NAP	NAP	NAP	NAP
27.002	Property		1	Wood Valley MHP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-41

GSMS 2021-GSA3 Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)

28	Loan	52	2	San Diego Mixed Use	NAP	NAP	NAP	NAP	NAP	NAP
28.001	Property		1	636 C Street	NAP	NAP	NAP	NAP	NAP	NAP
28.002	Property		1	1130-1152 7th Avenue	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan		1	Townhomes on Mirror	NAP	NAP	NAP	NAP	NAP	NAP
30	Loan		1	South Shore Marketplace	NAP	NAP	NAP	NAP	NAP	NAP
31	Loan		1	Valli Hoffman Estates	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan		1	Mosley Townhomes	NAP	NAP	NAP	NAP	NAP	NAP
33	Loan	54, 55	1	1200 California Street	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan	56	1	Kohl’s Morton	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	57	5	Ransford Wasik Multi Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
35.001	Property		1	Bells of Bavaria	NAP	NAP	NAP	NAP	NAP	NAP
35.002	Property		1	The Pines of Midland	NAP	NAP	NAP	NAP	NAP	NAP
35.003	Property		1	Guinn Place Townhomes	NAP	NAP	NAP	NAP	NAP	NAP
35.004	Property		1	Northwood Heights	NAP	NAP	NAP	NAP	NAP	NAP
35.005	Property		1	Meadow Walk Apartments	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan	58	1	96-18 63rd Drive	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Centennial Manor MHP	NAP	NAP	NAP	NAP	NAP	NAP
38	Loan		1	Kohl’s Warsaw	NAP	NAP	NAP	NAP	NAP	NAP
39	Loan	39	1	Town and Country	NAP	NAP	NAP	NAP	NAP	NAP

A-1-42

Footnotes to Annex A-1

(1)	The Administrative Fee 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 (P&I) and Annual Debt Service (P&I) ($) 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 NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).

(5)	Leased 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)	Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones (“QOZs”) under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.

(8)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

(9)	The Mortgage Loan is part of a whole loan structure. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, if applicable, but exclude any related Subordinate Companion Loans.

(10)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the increase in rental rates from the lease renewals of both GSA - Dept. of Veterans Affairs and GSA - MedPAC, which combine for a total of approximately 68.2% of the net rentable area at the Mortgaged Property.

(11)	Under the terms of the related Mortgage Loan documents, the first payment date is the due date in February 2022, 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 84 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 2022 payment date, such Mortgage Loan is being treated as having a first payment date on the due date in January 2022, 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 85 months.

(12)	The lockout period will be at least 24 payment dates beginning with and including the adjusted first payment date in January 2022 (see footnote immediately above). Defeasance of the 425 Eye Street Whole Loan in full is permitted on the first payment date following 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 payments is based on the expected GSMS 2021-GSA3 securitization closing date in December 2021. The actual lockout period may be longer.

(13)	The borrower is required to deposit into a TI/LC reserve, on a monthly basis, an amount equal to $1.00 times the aggregate number of rentable SF (initially estimated at approximately $47,689) when the amount in the TI/LC reserve is less than $1,850,000. If the debt service coverage ratio falls below 1.80x and is equal to or above 1.60x, the monthly payment to the TI/LC reserve will be increased to $1.75 per square foot per annum, subject to a cap of $4,550,000, until such time the Fountains on the Lake Mortgaged Property achieves a DSCR of at least 1.80x for one fiscal quarter after which the monthly payment and cap will be reduced to $1.00 per square foot per annum with a cap of $1,850,000 with funds in excess of the cap being returned to the borrower. If the DSCR falls below 1.60x, the monthly payment to the TI/LC reserve will be increased to $2.50 per square foot per annum and there will not be a cap on the amounts to be deposited in the TI/LC reserve until such time the Fountains on the Lake Mortgaged Property achieves a DSCR of at least 1.60x for one fiscal quarter after which the monthly amounts and cap will be reverted to $1.75 per square foot per annum and $4,550,000, respectively, until the Fountains on the Lake Mortgaged Property achieves a DSCR of at least 1.80x for one fiscal quarter, after which the monthly amounts and cap will be reduced to $1.00 per square foot per annum and $1,850,000, respectively.

(14)	The mortgage loan is part of a whole loan that was co-originated by Starwood Mortgage Capital LLC and Bank of Montreal.

A-1-43

(15)	The Annual Debt Service ($), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for the AMF Portfolio whole loan and AMF Portfolio total debt are calculated using the sum of the 12 whole loan principal and interest payments beginning with the November 6, 2028 payment based on the assumed principal and interest payment schedule set forth in Annex G. The AMF Portfolio total debt begins to amortize in December 2024 with all principal initially being allocated to the AMF Portfolio mezzanine loan which fully amortizes in October 2028. The AMF Portfolio mortgage loan commences amortization based on the assumed principal and interest payment schedule set forth in Annex G.

(16)	The Monthly Debt Service ($) and Pari Passu Companion Loan Monthly Debt Service ($) are calculated using the average of the 12 whole loan principal and interest payments beginning with the November 6, 2028 payment allocated as applicable based on the assumed principal and interest payment schedule set forth in Annex G.

(17)	Concurrently with the origination of the AMF Portfolio mortgage loan, a $13.0 million mezzanine loan was originated, secured by, among other things, the pledge of the direct equity interest in the AMF Portfolio borrowers. The AMF Portfolio mezzanine loan accrues interest based on a fixed schedule which varies by month with an interest rate of 6.67228249742403% per annum through the December 2024 payment. Beginning with the January 2025 payment, the interest rate increases throughout the term and fully amortizes in October 2028. The $13.0 million mezzanine loan is not included in the GSMS 2021-GSA3 securitization trust.

(18)	The borrower’s obligation to make monthly deposits equal to $82,475 into the replacement reserve account will be reduced by $300 per unit with respect to any individual mortgaged property released pursuant to the AMF Portfolio mortgage loan agreement.

(19)	The lockout period will be at least 25 payment dates beginning with and including the first payment date of December 6, 2021. Defeasance of the AMF Portfolio Whole Loan in full is permitted on the earlier to occur of (i) December 6, 2024 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. For the purposes of the Preliminary Prospectus, the assumed lockout period of 25 months is based on the expected GSMS 2021-GSA3 securitization closing date in December 2021. The actual lockout period may be longer.

(20)	The borrower deposited $3,500,000 into an earnout reserve at origination. The Mortgage Loan documents provide that, in the absence of a default or event of default under the Mortgage Loan documents, the funds in the earnout reserve will be disbursed to the borrower within 15 days of a request by the borrower so long as the properties have achieved a debt yield equal to or greater than 7.75%. The borrower is not permitted to obtain a partial disbursement for less than $1,500,000. If the borrowers fail to obtain the release of all or any portion of the funds in the earnout reserve prior to October 1, 2024, the lender will apply the remaining balance of the earnout reserve to a partial prepayment or partial defeasance of the Mortgage Loan. The Cut-off Date LTV Ratio, LTV Ratio at Maturity, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow of 30.4%, 30.4%, 8.0%, and 7.8% respectively, are calculated based on a Cut-off Date Balance net of the $3,500,000 earnout reserve. The Cut-off Date LTV Ratio, LTV Ratio at Maturity, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow without netting the achievement reserve are 34.7%, 34.7%, 7.0%, and 6.9%, respectively.

(21)	The appraiser concluded an “as is” value for the portfolio of $82,200,000. The roll-up appraisal also concluded an aggregate “as stabilized” value including a premium for portfolio valuation of $92.45 million which assumes that three of the Extra Space Self Storage Portfolio II Properties reach respective stabilized occupancies between 90.0% to 92.0% between August 2022 and August 2023 as well as a portfolio premium of 50 basis points, valued at approximately $5,600,000.

(22)	Most Recent Expenses represent operating expenses from trailing twelve months ending August 31, 2021, due to the management and system transition in the acquisition.

(23)	The increase in Underwritten Net Operating Income from TTM 9/30/2021 Net Operating Income is primarily attributed to the increase in self-storage occupancy from 58.1% over the TTM period to 75.7% (on a SF basis) as of the September 30, 2021 rent roll. The Extra Space Miami Mortgaged Property, the Extra Space Milton Mortgaged Property, and the Extra Space St. Petersburg Mortgaged Property were recently constructed between 2019 and 2020. The Extra Space Stamford Mortgaged Property was built in 1978 and underwent a significant renovation in 2019. Given the recent constructions and renovations, the Extra Space Self Storage Portfolio II Mortgaged Properties have not yet reached stabilized occupancies.

(24)	The Extra Space Stamford Mortgaged Property is comprised of 36,048 SF of self-storage space and 1,380 SF of commercial space. Income from the self-storage space is approximately 85.3% of underwritten rent and income from the commercial space is approximately 14.7% of underwritten rent for the Extra Space Stamford Mortgaged Property.

(25)	The TI/LC Reserve monthly deposit will be an amount equal to $0.50 times the aggregate number of rentable SF of retail space (initially estimated at approximately $933) when the amount in the TI/LC reserve is less than $10,000. The monthly deposit is not in place at origination as the TI/LC Reserve Cap has been reached with the initial deposit.

(26)	The Copperleaf Apartments Mortgaged Property is comprised of 193,260 SF (168 units) of multifamily space and 22,400 SF of commercial space. Income from the multifamily space is approximately 86.5% of underwritten rent and income from the commercial space is approximately 13.5% of underwritten rent.

(27)	The CopperLeaf Apartments Mortgaged Property has 22,400 SF of retail space. Commercial income is approximately 13.5% of underwritten base rent.

A-1-44

(28)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the fact that the most recent period reflects months impacted by the COVID-19 pandemic. In addition, the Underwritten Net Operating Income ($) includes rent steps, improved sales and new leases signed.

(29)	The Fourth Largest Tenant at the La Encantada Mortgaged Property, West Elm, has the right to terminate its lease if it does not achieve gross sales totaling at least $3,000,000 during its fifth lease year (February 2025 through January 2026) (the “Sales Measuring Period”) with notice to the landlord no later than 180 days after the end of the Sales Measuring Period.

(30)	On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $1,000,000 (excluding lease termination payments), the borrowers are required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to $20,500, unless the TI/LC reserve account is thereafter equal to $2,000,000 (excluding lease termination payments).

(31)	The borrower deposited $1,500,000 into an earnout reserve at origination. The Mortgage Loan documents provide that, in the absence of an event of default under the Mortgage Loan documents, the earnout reserve will be released to the borrower in one lump sum between June 1, 2022 and December 1, 2024 so long as the Courtside Apartments Mortgaged Property has achieved a debt yield equal to or greater than 8.00% for two consecutive calendar quarters. If the borrower fails to obtain the release of the funds in the earnout reserve prior to December 1, 2024, the lender may in its sole and absolute discretion apply the remaining balance of the earnout reserve to a partial prepayment of the Mortgage Loan. The Cut-off Date LTV Ratio, LTV Ratio at Maturity, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow of 52.1%, 52.1%, 8.2%, and 8.1%, respectively, are calculated based on a Cut-off Date Balance net of the $1,500,000 earnout reserve. The Cut-off Date LTV Ratio, LTV Ratio at Maturity, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow without netting the achievement reserve are 55.2%, 55.2%, 7.8%, and 7.6%, respectively.

(32)	The borrower deposited $3,000,000 into an earnout reserve at origination. The Mortgage Loan documents provide that in the absence of a default, event of default, and cash management period under the Mortgage Loan documents, and provided that the buildout areas have been completed and all three buildout tenants have taken occupancy of their respective spaces, are paying full contractual rent with no free rent or abatement period remaining, and lender has received clean estoppels from each such Buildout Tenant, $500,000 from the earnout reserve will be released once the 2250 59th Street Mortgaged Property has achieved a debt yield calculated as the trailing 12-month NOI divided by $20,500,000, equal to or greater than 7.65%. The remaining $2,500,000 of the earnout will be released once the 2250 59th Street Mortgaged Property has achieved a debt yield calculated as the trailing 12-month NOI divided by $23,000,000, equal to or greater than 7.65%. If the borrower fails to obtain the release of the funds in the earnout reserve prior to December 3, 2024, the lender will apply the remaining balance of the earnout reserve to a partial prepayment of the Mortgage Loan. The Cut-off Date LTV Ratio, LTV Ratio at Maturity, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow of 59.9%, 59.9%, 8.1%, and 8.0%, respectively, are calculated based on a Cut-off Date Balance net of the $3,000,000 earnout reserve. The Cut-off Date LTV Ratio, LTV Ratio at Maturity, Debt Yield on Underwritten Net Operating Income, and Debt Yield on Underwritten Net Cash Flow without netting the achievement reserve are 68.9%, 68.9%, 7.1%, and 7.0%, respectively.

(33)	The 2250 59th Street Mortgaged Property is comprised of 38,933 SF of office space and 9,146 SF of commercial space. Income from the office space is approximately 92.6% of underwritten rent and income from the commercial space is approximately 7.4% of underwritten rent.

(34)	The 2250 59th Street Mortgaged Property benefits from a new 15-year ICAP that expires following the 2036/2037 tax year. The ICAP abates 100% of the increase in assessed value due to construction for the first 11 years, with the abatement phased out each year through the expiration in year 16. The NPV of the abatement is currently $3.3 million. The underwritten real estate taxes of $100,171 represents the average annual tax expense during the first 10 years of the ICAP abatement period.

(35)	The largest, second largest, third largest, and fifth largest tenant are separately affiliated with one or more of the equity investors in the 2250 59th Street Mortgage Property.

(36)	The TI/LC reserve is capped at an amount equal to (i) $450,000.00 unless and until Brad Foote Gear Works has renewed the Brad Foote Gear Works Lease, or its space has been re-leased, or (ii) $200,000 from and after such renewal of the Brad Foote Gear Works Lease, or re-leasing of the space leased pursuant to the Brad Foote Gear Works Lease.

(37)	The third largest tenant, O’Reilly Auto Parts, has signed its lease but not yet taken delivery of its space. O’Reilly Auto Parts rent commences 150 days after space is delivered. The borrower sponsor expects O’Reilly Auto Parts to take occupancy in April 2022, however we cannot assure you O’Reilly Auto Parts will take occupancy as expected or at all. The borrower and borrower sponsor have elected to become personally liable on a recourse basis for an amount equivalent to all amounts owed for outstanding TI/LCs and HVAC work related to the O’Reilly Auto Parts space ($190,000).

(38)	The third largest tenant, O’Reilly Auto Parts, has a termination option exercisable in March 2028, with 12 months’ notice and payment of unamortized leasing costs.

(39)	Each of the Capitol Square Mortgage Loan, Babcock & Wilcox Mortgage Loan, Press Ganey HQ Mortgage Loan, 201 & 213 W. Green Street Apartments Mortgage Loan, and Town and Country Mortgage Loan, for which Argentic Real Estate Finance LLC is the Mortgage Loan Seller, was originated by UBS AG, an unaffiliated third party.

A-1-45

(40)	The sponsor provided a T-12 operating statement inclusive of both properties. T-12 expenses for the portfolio are reflected in the Most Recent Expenses for Talon Industrial Park.

(41)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the inclusion of the straight-line average of contractual rent step increments over the remainder of the investment-grade tenant’s lease term. In addition, the Underwritten Net Operating Income ($) includes rent steps, increased reimbursements (Ryan Companies’ lease commenced during the Most Recent NOI ($) period), and decreased payroll and common area expenses.

(42)	With respect to the Grace Period - Late Fee (Days), the Mortgage Loan documents provide the borrower with one, five-day grace period in any 12-month period for any payments due on a payment date (other than the payment due on the Maturity Date).

(43)	The largest tenant, JLL, leasing approximately 74.1% of the net rentable area at the Mortgaged Property, has the right to terminate its lease (i) with respect to its entire space, effective on September 1, 2027, with 12 months prior written notice or (ii) with respect to up to 10,000 square feet of its space, effective on September 1, 2025, with nine months prior written notice.

(44)	The related borrower sponsor, Ryan Companies US, Inc., leases approximately 17.2% of the net rentable area at the Mortgaged Property as office space for its real estate firm.

(45)	Ground lease rent increases 3.00% every five years. The next rental increase date is July 1, 2025.

(46)	The 380 Grove Street Mortgaged Property is comprised of 21,756 SF (39 units) of multifamily space and 7,119 SF of commercial space. Income from the multifamily space is approximately 81.7% of underwritten rent and income from the commercial space is approximately 18.3% of underwritten rent.

(47)	The 380 Grove Street Mortgaged Property is eligible for a 35-year, 421-a tax exemption. This benefit will give the 380 Grove Street Mortgaged Property a 100% exemption on the increase in assessed value attributable to construction for 25 years. The sponsor has completed all requirements in order to receive the tax exemption and is awaiting approval. To satisfy the exemption’s requirements, the borrower has reserved at least 30% of its apartments for households at the 130% Area Median Income level. The affordable apartments are subject to rent stabilization and affordability requirements as a result of receiving the 421-a benefits. The units not deemed affordable are market rate, provided that the units exceed the high-rent threshold of $2,817 per month. The unabated tax amount is $336,528 for the 2021/2022 tax year. The underwritten real estate taxes of $37,372 represents the average annual tax expense during the first 10 years of the 421-a tax abatement.

(48)	The 380 Grove Street Mortgaged Property has 7,119 SF of retail space. The space is 100% occupied by a single tenant, Zoom Care, with a March 2031 lease expiration. Commercial income is approximately 18.3% of underwritten rent.

(49)	The mortgaged property is comprised of 53,930 SF of office space and 32,923 SF of self storage space.

(50)	The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the fact that the most recent period reflects months impacted by the COVID-19 pandemic. In addition, the Underwritten Net Operating Income ($) includes rent steps and new leases signed.

(51)	The borrowers are required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to (a) for the period from the first payment date through and including the payment date in November 2023, approximately $4,167, (b) for the period from the payment date in December 2023 through and including the payment date in November 2024, approximately $2,083, and (c) thereafter, approximately $8,287, if and to the extent that the balance in the TI/LC reserve account is less than $125,000.

(52)	Loan amounts are allocated to the Mortgaged Properties based upon appraised values.

(53)	The 1513 Nostrand Avenue and 702 Grand Street mortgaged properties were recently renovated and historical operating information was not available.

(54)	The largest tenant, Loma Linda University Faculty Medical Group, occupies 7,791 SF with a lease expiration date of May 31, 2023 and 1,963 SF with a lease expiration date of February 28, 2023.

(55)	When the TI/LC reserve is below the cap of $150,000, the borrower is required to deposit $3,931 on each monthly payment date until the reserve reaches the cap.

(56)	The Mortgaged Property is a leased fee. The ground lease expires on February 28, 2029 and has two, five-year extension options for a fully extended expiration date of February 28, 2039. Ground rent is currently $750,000 through February 28, 2024, will increase to $850,000 on February 29, 2024, and increases further every five years thereafter during the term.

(57)	For the Ransford Wasik Multi Portfolio Mortgage Loan, the appraisal did not provide the allocated appraised values for each Mortgaged Property in the portfolio. As Is Appraised Value is allocated based on the allocated loan amounts found in the loan agreement.

(58)	The mortgaged property is comprised of 7,450 SF of office space and 825 SF of retail space.

A-1-46

GS Mortgage Securities Corp Ii FWPFree writing prospectus