IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES |
The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus. |
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS |
The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman, Sachs & Co., Academy Securities, Inc., Drexel Hamilton, LLC, Morgan Stanley & Co. 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. |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | NAP | NAP | 330 North Wabash Avenue | Chicago | Illinois | 60611 | Office | CBD | 1971 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | NAP | NAP | 225 Bush Street | San Francisco | California | 94104 | Office | CBD | 1922, 1950 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | NAP | NAP | 540 West Madison Street | Chicago | Illinois | 60661 | Office | CBD | 2003 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | NAP | NAP | | | | | | | |
4.01 | Property | | | | Hannibal | | | 3851 and 3855 Santa Fe Avenue and 2226, 2230, 2240, 2250 and 2332 East 38th Street | Vernon | California | 90058 | Industrial | Manufacturing | 1927-1980 |
4.02 | Property | | | | Kraco | | | 2411 and 2415 North Santa Fe Avenue, 419, 439, 505, 507, 514, 520, 531 and 537 East Euclid Avenue and 430 East Carlin Avenue | Compton | California | 90222 | Industrial | Warehouse/Distribution | 1947-1988 |
4.03 | Property | | | | New WinCup - Phoenix | | | 7980 West Buckeye Road | Tolleson | Arizona | 85353 | Industrial | Flex | 1989 |
4.04 | Property | | | | Worlds Finest Chocolates | | | 4825 South Lawndale Avenue | Chicago | Illinois | 60632 | Industrial | Manufacturing | 1953 |
4.05 | Property | | | | SET - MI | | | 36211 South Huron Road | Huron Township | Michigan | 48164 | Industrial | Manufacturing | 1988 |
4.06 | Property | | | | Plaid - Decatur | | | 2331 Mellon Court | Decatur | Georgia | 30035 | Industrial | Warehouse | 1983 |
4.07 | Property | | | | Oracle Packaging | | | 220 Polo Road | Winston-Salem | North Carolina | 27105 | Industrial | Manufacturing | 1962 |
4.08 | Property | | | | TestAmerica - West SAC | | | 880 Riverside Parkway | West Sacramento | California | 95605 | Industrial | Flex | 1994 |
4.09 | Property | | | | TestAmerica - Arvada | | | 4955 Yarrow Street | Arvada | Colorado | 80002 | Industrial | Flex | 1984 |
4.10 | Property | | | | Northwest Mailing Service | | | 5401-5501 West Grand Avenue | Chicago | Illinois | 60639 | Industrial | Manufacturing | 1957 |
4.11 | Property | | | | Lyons | | | 11301-11401 Electron Drive | Louisville | Kentucky | 40299 | Industrial | Manufacturing | 1981, 1987 |
4.12 | Property | | | | Wilbert Plastics | | | 2930 Greenville Highway | Easley | South Carolina | 29640 | Industrial | Warehouse/Distribution | 1990 |
4.13 | Property | | | | Angstrom Graphics | | | 4437 East 49th Street | Cuyahoga Heights | Ohio | 44125 | Industrial | Flex | 1938-1998 |
4.14 | Property | | | | New WinCup - Stone Mountain | | | 4600-4680 Lewis Road | Stone Mountain | Georgia | 30083 | Industrial | Warehouse | 1966 |
4.15 | Property | | | | Universal Pool - Armory | | | 300 West Armory Drive | South Holland | Illinois | 60473 | Industrial | Warehouse/Distribution | 1971 |
4.16 | Property | | | | Jade-Sterling - IL | | | 5100 West 73rd Street and 7201 South Leamington Avenue | Bedford Park | Illinois | 60638 | Industrial | Warehouse/Distribution | 1954 |
4.17 | Property | | | | Plaid - Norcross | | | 3225 Westech Drive | Norcross | Georgia | 30092 | Industrial | Warehouse | 2000 |
4.18 | Property | | | | Phillips and Temro | | | 9700 West 74th Street | Eden Prairie | Minnesota | 55344 | Industrial | Manufacturing | 1974 |
4.19 | Property | | | | TestAmerica - Savannah | | | 5102 LaRoche Avenue | Savannah | Georgia | 31404 | Industrial | Flex | 1988 |
4.20 | Property | | | | Hover-Davis | | | 100 Paragon Drive | Rochester | New York | 14624 | Industrial | Flex | 2000 |
4.21 | Property | | | | Jade-Sterling - OH | | | 200 Francis D Kenneth Drive and 2300 East Aurora Road | Twinsburg and Aurora | Ohio | 44087 and 44202 | Industrial | Flex | 1975-1997 |
4.22 | Property | | | | Fitz Aerospace | | | 6625 Iron Horse Boulevard | North Richland Hills | Texas | 76180 | Industrial | Manufacturing | 1976 |
4.23 | Property | | | | MVP Charleston | | | 1031 LeGrand Boulevard | Charleston | South Carolina | 29492 | Industrial | Flex | 2000 |
4.24 | Property | | | | Paragon Tech | | | 5775 East Ten Mile Road | Warren | Michigan | 48091 | Industrial | Manufacturing | 1956 |
4.25 | Property | | | | Aramsco and Bulls Eye | | | 1480 Grandview Avenue | West Deptford Township | New Jersey | 08066 | Industrial | Flex | 1970 |
4.26 | Property | | | | Shale-Inland | | | 9500, 9521, 9545-9555 Ainslie Street and 9550 Kelvin Lane | Schiller Park | Illinois | 60176 | Industrial | Manufacturing | 1959, 1962, 1968, 1996 |
4.27 | Property | | | | M.P. Pumps | | | 34800 Bennett Drive | Fraser | Michigan | 48026 | Industrial | Manufacturing | 1983 |
4.28 | Property | | | | TestAmerica - Pensacola | | | 3355 McLemore Drive | Pensacola | Florida | 32514 | Industrial | Flex | 1995 |
4.29 | Property | | | | Microfinish | | | 4001 Gratiot Avenue and 3981 Sarpy Avenue | St. Louis | Missouri | 63110 | Industrial | Manufacturing | 1976 |
4.30 | Property | | | | MVP Mayfield | | | 112 Industrial Road | Mayfield | Kentucky | 42066 | Industrial | Manufacturing | 1994 |
4.31 | Property | | | | Builders FirstSource | | | 1602 Industrial Park Drive | Plant City | Florida | 33566 | Industrial | Manufacturing | 1985 |
4.32 | Property | | | | Banner | | | 17382 Foltz Parkway | Strongsville | Ohio | 44149 | Industrial | Flex | 1989 |
4.33 | Property | | | | SET - IN | | | 1 Steel Way | North Vernon | Indiana | 47265 | Industrial | Manufacturing | 1955 |
4.34 | Property | | | | Progressive Metal | | | 1200, 1300 & 1460 Channing Avenue | Ferndale | Michigan | 48220 | Industrial | Manufacturing | 1950 |
4.35 | Property | | | | Universal Pool - 166th | | | 2 West 166th Street | South Holland | Illinois | 60473 | Industrial | Warehouse/Distribution | 1969 |
4.36 | Property | | | | SITEL | | | 1417 North Magnolia Avenue | Ocala | Florida | 34475 | Industrial | Flex | 1960 |
4.37 | Property | | | | TestAmerica - Tallahassee | | | 2846 Industrial Plaza Drive | Tallahassee | Florida | 32301 | Industrial | Flex | 1989 |
4.38 | Property | | | | Texas Die Casting | | | 600 South Loop 485 | Gladewater | Texas | 75647 | Industrial | Manufacturing | 1982, 1984-1998 |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | 1733 North Padre Island Drive | Corpus Christi | Texas | 78408 | Industrial | Warehouse/Distribution | 1986 |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | NAP | NAP | 13502 Whittier Boulevard | Whittier | California | 90605 | Retail | Anchored | 1950 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | NAP | NAP | | | | | | | |
6.01 | Property | | | | Queenstown Premium Outlets | | | 441 Outlet Center Drive | Queenstown | Maryland | 21658 | Retail | Outlet Center | 1989 |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | 333 Five Cities Drive | Pismo Beach | California | 93449 | Retail | Outlet Center | 1994 |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | Group 1 | NAP | | | | | | | |
7.01 | Property | | | | 709 Westchester Avenue | | | 709 Westchester Avenue | White Plains | New York | 10604 | Office | General Suburban | 1977 |
7.02 | Property | | | | 777 Westchester Avenue | | | 777 Westchester Avenue | White Plains | New York | 10604 | Office | General Suburban | 1971 |
7.03 | Property | | | | 701 Westchester Avenue | | | 701 Westchester Avenue | White Plains | New York | 10604 | Office | General Suburban | 1981 |
7.04 | Property | | | | 711 Westchester Avenue | | | 711 Westchester Avenue | White Plains | New York | 10604 | Office | General Suburban | 1977 |
7.05 | Property | | | | 707 Westchester Avenue | | | 707 Westchester Avenue | White Plains | New York | 10604 | Office | General Suburban | 1978 |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | NAP | NAP | | | | | | | |
8.01 | Property | | | | 1800 Columbian Club Drive | | | 1800 Columbian Club Drive | Carrollton | Texas | 75006 | Industrial | Warehouse/Distribution | 1965 |
8.02 | Property | | | | 11333 East 53rd Avenue | | | 11333 East 53rd Avenue | Denver | Colorado | 80239 | Industrial | Warehouse/Distribution | 1981 |
8.03 | Property | | | | 600 Burning Tree Road | | | 600 Burning Tree Road | Fullerton | California | 92833 | Industrial | Warehouse/Distribution | 1998 |
8.04 | Property | | | | 1202 Avenue R | | | 1202 Avenue R | Grand Prairie | Texas | 75050 | Industrial | Warehouse/Distribution | 1980 |
8.05 | Property | | | | 2955 South 18th Place | | | 2955 South 18th Place | Phoenix | Arizona | 85034 | Industrial | Warehouse/Distribution | 2007 |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | 1760 North Saint Thomas Circle | Orange | California | 92865 | Industrial | Warehouse/Distribution | 1989 |
8.07 | Property | | | | 1915 South Grand Avenue | | | 1915 South Grand Avenue | Santa Ana | California | 92705 | Industrial | Warehouse/Distribution | 1998 |
8.08 | Property | | | | 4449 South 36th Street | | | 4449 South 36th Street | Phoenix | Arizona | 85040 | Industrial | Warehouse/Distribution | 1987 |
8.09 | Property | | | | 13425 Branch View Lane | | | 13425 Branch View Lane | Farmers Branch | Texas | 75234 | Industrial | Warehouse/Distribution | 1970 |
8.10 | Property | | | | 2000 Robotics Place | | | 2000 Robotics Place | Fort Worth | Texas | 76118 | Industrial | Warehouse/Distribution | 1997 |
8.11 | Property | | | | 1819 South Lamar Street | | | 1819 South Lamar Street | Dallas | Texas | 75215 | Industrial | Warehouse/Distribution | 1993 |
8.12 | Property | | | | 5151 East 46th Avenue | | | 5151 East 46th Avenue | Denver | Colorado | 80216 | Industrial | Warehouse/Distribution | 2002 |
8.13 | Property | | | | 1510 Capital Parkway | | | 1510 Capital Parkway | Carrollton | Texas | 75006 | Industrial | Warehouse/Distribution | 1987 |
8.14 | Property | | | | 1905 John Connally Drive | | | 1905 John Connally Drive | Carrollton | Texas | 75006 | Industrial | Warehouse/Distribution | 1970 |
8.15 | Property | | | | 1520 Capital Parkway | | | 1520 Capital Parkway | Carrollton | Texas | 75006 | Industrial | Warehouse/Distribution | 1995 |
8.16 | Property | | | | 3576 North Moline Street | | | 3576 North Moline Street | Aurora | Colorado | 80010 | Industrial | Warehouse/Distribution | 1975 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | Year Built |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | NAP | NAP | 2100 Hamilton Place Boulevard | Chattanooga | Tennessee | 37421 | Retail | Super Regional Mall | 1987, 1995, 2006 |
10 | Loan | | GSMC | GSMC | Village Square | NAP | NAP | 2600, 2800, 4000, 5000 and 6000 Oxford Drive | Bethel Park | Pennsylvania | 15102 | Retail | Anchored | 1982 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | NAP | NAP | 4200 Taylor Street | San Diego | California | 92110 | Hospitality | Select Service | 2015 |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | NAP | NAP | 2360 Kiahuna Plantation Drive | Koloa | Hawaii | 96756 | Retail | Unanchored | 1985 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | NAP | NAP | 7900 Northeast 82nd Avenue | Portland | Oregon | 97220 | Hospitality | Full Service | 1998 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | Group 1 | NAP | | | | | | | |
14.01 | Property | | | | 2500 Westchester Avenue | | | 2500 Westchester Avenue | Purchase | New York | 10577 | Office | General Suburban | 1984 |
14.02 | Property | | | | 2700 Westchester Avenue | | | 2700 Westchester Avenue | Purchase | New York | 10577 | Office | General Suburban | 1984 |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | NAP | NAP | 1733 and 1833 Alton Parkway | Irvine | California | 92606 | Office | General Suburban | 1972, 1984 |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | NAP | NAP | 2481-2485 Notre Dame Boulevard | Chico | California | 95928 | Retail | Anchored | 1985 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | NAP | NAP | 8100-8200 Royal Palm Boulevard | Coral Springs | Florida | 33065 | Mixed Use | Office / Retail | 1984, 2005 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | NAP | NAP | | | | | | | |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | 223 Federal Street | Pittsburgh | Pennsylvania | 15212 | Hospitality | Limited Service | 2005 |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | 574 West General Robinson Street | Pittsburgh | Pennsylvania | 15212 | Hospitality | Extended Stay | 2010 |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | NAP | NAP | | | | | | | |
19.01 | Property | | | | Sprouts Culver City | | | 5660 Sepulveda Boulevard | Culver City | California | 90230 | Retail | Single Tenant Retail | 1996 |
19.02 | Property | | | | Walgreens San Antonio | | | 300 East Houston Street | San Antonio | Texas | 78205 | Retail | Single Tenant Retail | 2009 |
19.03 | Property | | | | Petco Kansas City | | | 600 Northeast Vivion Road | Kansas City | Missouri | 64118 | Retail | Single Tenant Retail | 2012 |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | NAP | NAP | 2905 Sheridan Street | Hollywood | Florida | 33020 | Hospitality | Full Service | 1995 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | NAP | NAP | 3565 US Highway 1 | Princeton | New Jersey | 08540 | Hospitality | Select Service | 1997 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | NAP | NAP | 9200 West Beaver Street | Jacksonville | Florida | 32220 | Industrial | Warehouse/Distribution | 1993 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | Group 2 | NAP | 2505 and 2533 Foster Avenue | Janesville | Wisconsin | 53545 | Industrial | Manufacturing | 1974 |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | NAP | NAP | 2064 Lime Kiln Road | Bellevue | Wisconsin | 54311 | Retail | Anchored | 2003 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | NAP | NAP | 300-352 South Highway 291 | Liberty | Missouri | 64068 | Retail | Anchored | 1971, 1972, 1988 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | NAP | NAP | 5649 South Boulevard | Charlotte | North Carolina | 28217 | Self Storage | Self Storage | 1997 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | NAP | NAP | 555 Republic Drive | Plano | Texas | 75074 | Office | General Suburban | 1984 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | NAP | NAP | 3507 Ringsby Court | Denver | Colorado | 80216 | Office | General Urban | 1951 |
29 | Loan | | GSMC | GSMC | Wesco International | Group 2 | NAP | 3202 Latham Drive | Madison | Wisconsin | 53713 | Industrial | Manufacturing | 1986 |
30 | Loan | | GSMC | GSMC | Sabre Springs | NAP | NAP | 12602, 12640, 12650, 12668 Sabre Springs Parkway | San Diego | California | 92128 | Retail | Unanchored | 1990 |
31 | Loan | | GSMC | GSMC | Airport Village | NAP | NAP | 104 Airport Road | Coatesville | Pennsylvania | 19320 | Retail | Anchored | 1993 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | Group 2 | NAP | 8055 North State Road 9 | Howe | Indiana | 46746 | Industrial | Warehouse/Distribution | 1988 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | NAP | NAP | 925 West Central Entrance | Duluth | Minnesota | 55811 | Retail | Shadow Anchored | 1993 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Administrative Cost Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Passu Companion Loan Monthly Debt Service ($) | Pari Passu Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 0.01335% | 2.600000% | 220,803.88 | 2,649,646.56 | 66,241.16 | 794,893.92 | Interest Only | Actual/360 | 1 | 60 | 59 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 0.01335% | 3.665824% | 310,856.14 | 3,730,273.68 | 68,388.35 | 820,660.20 | Interest Only | Actual/360 | 0 | 60 | 60 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 0.01335% | 3.21325% | 205,259.41 | 2,463,112.92 | 237,177.51 | 2,846,130.12 | Interest Only | Actual/360 | 2 | 120 | 118 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 0.01335% | 3.96065% | 281,529.07 | 3,378,348.84 | 873,265.65 | 10,479,187.80 | Amortizing | Actual/360 | 2 | 0 | 0 |
4.01 | Property | | | | Hannibal | | | | | | | | | | | |
4.02 | Property | | | | Kraco | | | | | | | | | | | |
4.03 | Property | | | | New WinCup - Phoenix | | | | | | | | | | | |
4.04 | Property | | | | Worlds Finest Chocolates | | | | | | | | | | | |
4.05 | Property | | | | SET - MI | | | | | | | | | | | |
4.06 | Property | | | | Plaid - Decatur | | | | | | | | | | | |
4.07 | Property | | | | Oracle Packaging | | | | | | | | | | | |
4.08 | Property | | | | TestAmerica - West SAC | | | | | | | | | | | |
4.09 | Property | | | | TestAmerica - Arvada | | | | | | | | | | | |
4.10 | Property | | | | Northwest Mailing Service | | | | | | | | | | | |
4.11 | Property | | | | Lyons | | | | | | | | | | | |
4.12 | Property | | | | Wilbert Plastics | | | | | | | | | | | |
4.13 | Property | | | | Angstrom Graphics | | | | | | | | | | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | | | | | | | | | | |
4.15 | Property | | | | Universal Pool - Armory | | | | | | | | | | | |
4.16 | Property | | | | Jade-Sterling - IL | | | | | | | | | | | |
4.17 | Property | | | | Plaid - Norcross | | | | | | | | | | | |
4.18 | Property | | | | Phillips and Temro | | | | | | | | | | | |
4.19 | Property | | | | TestAmerica - Savannah | | | | | | | | | | | |
4.20 | Property | | | | Hover-Davis | | | | | | | | | | | |
4.21 | Property | | | | Jade-Sterling - OH | | | | | | | | | | | |
4.22 | Property | | | | Fitz Aerospace | | | | | | | | | | | |
4.23 | Property | | | | MVP Charleston | | | | | | | | | | | |
4.24 | Property | | | | Paragon Tech | | | | | | | | | | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | | | | | | | | | | |
4.26 | Property | | | | Shale-Inland | | | | | | | | | | | |
4.27 | Property | | | | M.P. Pumps | | | | | | | | | | | |
4.28 | Property | | | | TestAmerica - Pensacola | | | | | | | | | | | |
4.29 | Property | | | | Microfinish | | | | | | | | | | | |
4.30 | Property | | | | MVP Mayfield | | | | | | | | | | | |
4.31 | Property | | | | Builders FirstSource | | | | | | | | | | | |
4.32 | Property | | | | Banner | | | | | | | | | | | |
4.33 | Property | | | | SET - IN | | | | | | | | | | | |
4.34 | Property | | | | Progressive Metal | | | | | | | | | | | |
4.35 | Property | | | | Universal Pool - 166th | | | | | | | | | | | |
4.36 | Property | | | | SITEL | | | | | | | | | | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | | | | | | | | | | |
4.38 | Property | | | | Texas Die Casting | | | | | | | | | | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | | | | | | | | | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 0.02335% | 4.23465% | 252,192.86 | 3,026,314.32 | | | Interest Only | Actual/360 | 0 | 120 | 120 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 0.01335% | 3.32015% | 294,667.50 | 3,536,010.00 | 153,930.79 | 1,847,169.48 | Amortizing | Actual/360 | 2 | 0 | 0 |
6.01 | Property | | | | Queenstown Premium Outlets | | | | | | | | | | | |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | | | | | | | | | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 0.01335% | 4.44365% | 286,851.99 | 3,442,223.88 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 |
7.01 | Property | | | | 709 Westchester Avenue | | | | | | | | | | | |
7.02 | Property | | | | 777 Westchester Avenue | | | | | | | | | | | |
7.03 | Property | | | | 701 Westchester Avenue | | | | | | | | | | | |
7.04 | Property | | | | 711 Westchester Avenue | | | | | | | | | | | |
7.05 | Property | | | | 707 Westchester Avenue | | | | | | | | | | | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | 0.01335% | 3.43665% | 145,746.53 | 1,748,958.36 | | | Interest Only | Actual/360 | 0 | 120 | 120 |
8.01 | Property | | | | 1800 Columbian Club Drive | | | | | | | | | | | |
8.02 | Property | | | | 11333 East 53rd Avenue | | | | | | | | | | | |
8.03 | Property | | | | 600 Burning Tree Road | | | | | | | | | | | |
8.04 | Property | | | | 1202 Avenue R | | | | | | | | | | | |
8.05 | Property | | | | 2955 South 18th Place | | | | | | | | | | | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | | | | | | | | | |
8.07 | Property | | | | 1915 South Grand Avenue | | | | | | | | | | | |
8.08 | Property | | | | 4449 South 36th Street | | | | | | | | | | | |
8.09 | Property | | | | 13425 Branch View Lane | | | | | | | | | | | |
8.10 | Property | | | | 2000 Robotics Place | | | | | | | | | | | |
8.11 | Property | | | | 1819 South Lamar Street | | | | | | | | | | | |
8.12 | Property | | | | 5151 East 46th Avenue | | | | | | | | | | | |
8.13 | Property | | | | 1510 Capital Parkway | | | | | | | | | | | |
8.14 | Property | | | | 1905 John Connally Drive | | | | | | | | | | | |
8.15 | Property | | | | 1520 Capital Parkway | | | | | | | | | | | |
8.16 | Property | | | | 3576 North Moline Street | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Administrative Cost Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Pari Passu Companion Loan Monthly Debt Service ($) | Pari Passu Companion Loan Annual Debt Service ($) | Amortization Type | Interest Accrual Method | Seasoning | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 0.01335% | 4.34765% | 209,353.14 | 2,512,237.68 | 323,998.90 | 3,887,986.80 | Amortizing | 30/360 | 5 | 0 | 0 |
10 | Loan | | GSMC | GSMC | Village Square | 0.03335% | 4.17965% | 193,461.61 | 2,321,539.32 | | | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 0.03335% | 4.43465% | 176,675.00 | 2,120,100.00 | | | Amortizing | Actual/360 | 0 | 0 | 0 |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 0.03335% | 4.60565% | 149,343.54 | 1,792,122.48 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 0.01335% | 3.92215% | 130,837.12 | 1,570,045.44 | 142,111.29 | 1,705,335.48 | Interest Only, Then Amortizing | Actual/360 | 3 | 36 | 33 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 0.01335% | 4.35365% | 135,178.46 | 1,622,141.52 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 |
14.01 | Property | | | | 2500 Westchester Avenue | | | | | | | | | | | |
14.02 | Property | | | | 2700 Westchester Avenue | | | | | | | | | | | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 0.03335% | 2.79815% | 61,244.30 | 734,931.60 | | | Interest Only - ARD | Actual/360 | 1 | 120 | 119 |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 0.01335% | 3.71715% | 77,222.21 | 926,666.52 | | | Interest Only | Actual/360 | 0 | 120 | 120 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 0.04335% | 4.20465% | 110,660.13 | 1,327,921.56 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 0.01335% | 5.29165% | 122,235.34 | 1,466,824.08 | 261,139.14 | 3,133,669.68 | Amortizing | Actual/360 | 8 | 0 | 0 |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | | | | | | | | | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | | | | | | | | | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | 0.01335% | 4.27315% | 68,812.22 | 825,746.64 | | | Interest Only | Actual/360 | 0 | 120 | 120 |
19.01 | Property | | | | Sprouts Culver City | | | | | | | | | | | |
19.02 | Property | | | | Walgreens San Antonio | | | | | | | | | | | |
19.03 | Property | | | | Petco Kansas City | | | | | | | | | | | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 0.04335% | 3.76765% | 74,653.40 | 895,840.80 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 0.01335% | 4.24465% | 68,937.17 | 827,246.04 | | | Amortizing | Actual/360 | 1 | 0 | 0 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | 0.05335% | 3.83165% | 37,091.86 | 445,102.32 | | | Interest Only | Actual/360 | 0 | 120 | 120 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | 0.05335% | 4.12865% | 46,356.88 | 556,282.56 | | | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 0.01335% | 4.06565% | 45,426.70 | 545,120.40 | | | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 0.06085% | 4.22815% | 43,491.87 | 521,902.44 | | | Amortizing | Actual/360 | 0 | 0 | 0 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 0.01335% | 4.12965% | 42,255.56 | 507,066.72 | | | Amortizing | Actual/360 | 1 | 0 | 0 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 0.01335% | 4.19665% | 41,126.48 | 493,517.76 | | | Amortizing | Actual/360 | 0 | 0 | 0 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 0.05335% | 4.34665% | 34,352.20 | 412,226.40 | | | Interest Only, Then Amortizing | Actual/360 | 1 | 60 | 59 |
29 | Loan | | GSMC | GSMC | Wesco International | 0.05335% | 3.98865% | 32,869.03 | 394,428.36 | | | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 |
30 | Loan | | GSMC | GSMC | Sabre Springs | 0.01335% | 3.59665% | 20,435.78 | 245,229.36 | | | Interest Only | Actual/360 | 0 | 120 | 120 |
31 | Loan | | GSMC | GSMC | Airport Village | 0.01335% | 3.98665% | 31,031.99 | 372,383.88 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | 0.05335% | 3.93615% | 16,807.56 | 201,690.72 | | | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | 0.05335% | 4.21265% | 14,379.81 | 172,557.72 | | | Amortizing | Actual/360 | 2 | 0 | 0 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Grace Period- Default | Prepayment Provision (3) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 0 | Lockout/25_Defeasance/30_0%/5 | 21,414,305 | 16,143,571 | 5,270,735 | 31,078,470 | 14,796,490 | 16,281,980 | 36,855,084 | 18,357,072 | 18,498,011 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 0 | Lockout/24_Defeasance/23_0%/13 | 13,606,173 | 7,320,331 | 6,285,842 | 21,569,359 | 10,659,808 | 10,909,551 | 24,796,472 | 11,109,696 | 13,686,775 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 0 | Lockout/26_Defeasance/90_0%/4 | 44,773,419 | 19,952,155 | 24,821,264 | 39,638,825 | 19,213,954 | 20,424,871 | 35,402,543 | 18,980,526 | 16,422,017 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 0 | Lockout/26_Defeasance/90_0%/4 | 36,253,680 | 5,965,363 | 30,288,317 | 37,707,754 | 7,034,743 | 30,673,011 | 38,104,595 | 6,570,958 | 31,533,638 |
4.01 | Property | | | | Hannibal | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.02 | Property | | | | Kraco | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.03 | Property | | | | New WinCup - Phoenix | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.04 | Property | | | | Worlds Finest Chocolates | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.05 | Property | | | | SET - MI | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.06 | Property | | | | Plaid - Decatur | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.07 | Property | | | | Oracle Packaging | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.08 | Property | | | | TestAmerica - West SAC | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.09 | Property | | | | TestAmerica - Arvada | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.10 | Property | | | | Northwest Mailing Service | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.11 | Property | | | | Lyons | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.12 | Property | | | | Wilbert Plastics | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.13 | Property | | | | Angstrom Graphics | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.14 | Property | | | | New WinCup - Stone Mountain | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.15 | Property | | | | Universal Pool - Armory | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.16 | Property | | | | Jade-Sterling - IL | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.17 | Property | | | | Plaid - Norcross | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.18 | Property | | | | Phillips and Temro | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.19 | Property | | | | TestAmerica - Savannah | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.20 | Property | | | | Hover-Davis | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.21 | Property | | | | Jade-Sterling - OH | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.22 | Property | | | | Fitz Aerospace | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.23 | Property | | | | MVP Charleston | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.24 | Property | | | | Paragon Tech | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.25 | Property | | | | Aramsco and Bulls Eye | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.26 | Property | | | | Shale-Inland | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.27 | Property | | | | M.P. Pumps | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.28 | Property | | | | TestAmerica - Pensacola | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.29 | Property | | | | Microfinish | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.30 | Property | | | | MVP Mayfield | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.31 | Property | | | | Builders FirstSource | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.32 | Property | | | | Banner | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.33 | Property | | | | SET - IN | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.34 | Property | | | | Progressive Metal | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.35 | Property | | | | Universal Pool - 166th | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.36 | Property | | | | SITEL | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.37 | Property | | | | TestAmerica - Tallahassee | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.38 | Property | | | | Texas Die Casting | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 0 | Lockout/24_Defeasance/92_0%/4 | 7,815,854 | 2,044,357 | 5,771,497 | 7,871,223 | 2,148,014 | 5,723,209 | 7,410,817 | 2,120,224 | 5,290,592 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 0 | Lockout/26_Defeasance/87_0%/7 | 17,495,181 | 4,284,383 | 13,210,798 | 18,276,718 | 4,607,094 | 13,669,624 | 18,206,049 | 4,462,828 | 13,743,221 |
6.01 | Property | | | | Queenstown Premium Outlets | | | 11,706,994 | 2,676,314 | 9,030,680 | 12,107,519 | 2,934,816 | 9,172,703 | 11,890,317 | 2,806,066 | 9,084,251 |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | 5,788,187 | 1,608,069 | 4,180,118 | 6,169,199 | 1,672,278 | 4,496,921 | 6,315,732 | 1,656,762 | 4,658,970 |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 0 | Lockout/24_Defeasance/92_0%/4 | 14,543,547 | 9,002,389 | 5,541,158 | 14,418,344 | 8,782,699 | 5,635,645 | 13,685,078 | 9,249,663 | 4,435,415 |
7.01 | Property | | | | 709 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7.02 | Property | | | | 777 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7.03 | Property | | | | 701 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7.04 | Property | | | | 711 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7.05 | Property | | | | 707 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | 0 | Lockout/24_Defeasance/89_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.01 | Property | | | | 1800 Columbian Club Drive | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.02 | Property | | | | 11333 East 53rd Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.03 | Property | | | | 600 Burning Tree Road | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.04 | Property | | | | 1202 Avenue R | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.05 | Property | | | | 2955 South 18th Place | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.07 | Property | | | | 1915 South Grand Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.08 | Property | | | | 4449 South 36th Street | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.09 | Property | | | | 13425 Branch View Lane | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.10 | Property | | | | 2000 Robotics Place | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.11 | Property | | | | 1819 South Lamar Street | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.12 | Property | | | | 5151 East 46th Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.13 | Property | | | | 1510 Capital Parkway | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.14 | Property | | | | 1905 John Connally Drive | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.15 | Property | | | | 1520 Capital Parkway | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
8.16 | Property | | | | 3576 North Moline Street | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Grace Period- Default | Prepayment Provision (3) | 2013 EGI ($) | 2013 Expenses ($) | 2013 NOI ($) | 2014 EGI ($) | 2014 Expenses ($) | 2014 NOI ($) | 2015 EGI ($) | 2015 Expenses ($) | 2015 NOI ($) |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 0 | Lockout/11_>YM or 1%/105_0%/4 | 22,026,917 | 8,935,053 | 13,091,863 | 21,805,473 | 8,761,107 | 13,044,366 | 22,108,711 | 8,472,677 | 13,636,034 |
10 | Loan | | GSMC | GSMC | Village Square | 0 | Lockout/25_Defeasance/90_0%/5 | 5,871,733 | 2,286,002 | 3,585,731 | 5,999,414 | 2,317,452 | 3,681,962 | 6,097,664 | 2,376,420 | 3,721,243 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 0 | Lockout/24_Defeasance/89_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 0 | Lockout/24_Defeasance/92_0%/4 | 4,166,245 | 1,521,296 | 2,644,949 | 4,114,058 | 1,754,837 | 2,359,221 | 3,854,719 | 1,607,400 | 2,247,319 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 0 | Lockout/25_>YM or 1%/88_0%/7 | 14,721,776 | 8,993,392 | 5,728,384 | 15,899,301 | 9,327,139 | 6,572,162 | 17,139,710 | 9,475,505 | 7,664,205 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 0 | Lockout/24_Defeasance/92_0%/4 | 4,729,518 | 3,002,699 | 1,726,819 | 4,927,991 | 3,137,090 | 1,790,901 | 5,545,475 | 3,419,581 | 2,125,894 |
14.01 | Property | | | | 2500 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14.02 | Property | | | | 2700 Westchester Avenue | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 4,096,412 | 821,986 | 3,274,426 | 657,316 | 863,123 | (205,807) |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 2,796,650 | 641,605 | 2,155,044 | 2,904,862 | 644,095 | 2,260,767 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 0 | Lockout/24_Defeasance/92_0%/4 | 2,817,738 | 988,349 | 1,829,389 | 2,793,925 | 934,222 | 1,859,703 | 2,734,814 | 981,466 | 1,753,348 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 0 | Lockout/32_Defeasance/84_0%/4 | 16,695,978 | 10,021,381 | 6,674,598 | 17,557,826 | 10,108,568 | 7,449,258 | 19,011,223 | 9,975,726 | 9,035,497 |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | 8,937,021 | 5,174,798 | 3,762,223 | 9,260,257 | 5,179,919 | 4,080,339 | 10,233,939 | 5,287,871 | 4,946,068 |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | 7,758,958 | 4,846,583 | 2,912,374 | 8,297,568 | 4,928,649 | 3,368,919 | 8,777,284 | 4,687,855 | 4,089,429 |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19.01 | Property | | | | Sprouts Culver City | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19.02 | Property | | | | Walgreens San Antonio | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19.03 | Property | | | | Petco Kansas City | | | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 0 | Lockout/24_Defeasance/92_0%/4 | 6,017,575 | 3,952,813 | 2,064,762 | 6,390,259 | 4,059,789 | 2,330,470 | 7,091,906 | 4,325,739 | 2,766,167 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 0 | Lockout/25_Defeasance/91_0%/4 | 4,747,100 | 3,058,346 | 1,688,754 | 4,692,683 | 3,004,380 | 1,688,303 | 5,021,392 | 3,162,114 | 1,859,278 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | 0 | Lockout/24_>YM or 1%/89_0%/7 | 1,213,365 | 60,493 | 1,152,872 | 1,212,264 | 84,190 | 1,128,074 | 1,212,264 | 41,887 | 1,170,377 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 0 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 1,241,767 | 311,625 | 930,142 | 1,245,277 | 315,255 | 930,022 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 0 | Lockout/24_Defeasance/92_0%/4 | 1,249,546 | 305,512 | 944,035 | 1,220,839 | 308,150 | 912,688 | 1,130,771 | 295,605 | 835,167 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 0 | Lockout/25_Defeasance/88_0%/7 | 985,023 | 399,412 | 585,611 | 1,065,282 | 424,099 | 641,183 | 1,086,862 | 419,887 | 666,975 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 0 | Lockout/24_Defeasance/92_0%/4 | 1,333,452 | 635,223 | 698,229 | 1,454,140 | 685,266 | 768,874 | 1,414,532 | 666,773 | 747,759 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 0 | Lockout/25_Defeasance/91_0%/4 | 775,483 | 262,282 | 513,201 | 854,701 | 244,990 | 609,711 | 845,948 | 257,097 | 588,851 |
29 | Loan | | GSMC | GSMC | Wesco International | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | | GSMC | GSMC | Sabre Springs | 0 | Lockout/24_Defeasance/92_0%/4 | 1,167,979 | 211,772 | 956,207 | 1,016,918 | 209,000 | 807,918 | 1,126,830 | 238,526 | 888,304 |
31 | Loan | | GSMC | GSMC | Airport Village | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 773,375 | 296,455 | 476,920 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | 0 | Lockout/24_Defeasance/92_0%/4 | 642,850 | 52,994 | 589,856 | 676,466 | 91,536 | 584,930 | 712,317 | 82,056 | 630,261 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | 0 | Lockout/26_Defeasance/90_0%/4 | 521,118 | 174,069 | 347,049 | 500,775 | 155,069 | 345,706 | 517,918 | 174,385 | 343,533 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent EGI (if past 2015) ($) | Most Recent Expenses (if past 2015) ($) | Most Recent NOI (if past 2015) ($) | Most Recent NOI Date (if past 2015) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 40,028,492 | 18,278,475 | 21,750,017 | 6/30/2016 | 12 | Trailing 12 | 42,284,293 | 17,493,124 | 24,791,170 | 19.1% |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 30,617,936 | 11,311,869 | 19,306,067 | 8/30/2016 | 12 | Trailing 12 | 33,430,325 | 11,593,947 | 21,836,378 | 17.9% |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 41,802,502 | 21,208,482 | 20,594,020 | 6/1/2016 | 12 | Trailing 12 | 49,503,312 | 19,751,054 | 29,752,258 | 18.3% |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 38,410,108 | 6,466,736 | 31,943,372 | 5/31/2016 | 12 | Trailing 12 | 38,164,081 | 6,929,372 | 31,234,709 | 10.2% |
4.01 | Property | | | | Hannibal | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.02 | Property | | | | Kraco | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.03 | Property | | | | New WinCup - Phoenix | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.04 | Property | | | | Worlds Finest Chocolates | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.05 | Property | | | | SET - MI | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.06 | Property | | | | Plaid - Decatur | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.07 | Property | | | | Oracle Packaging | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.08 | Property | | | | TestAmerica - West SAC | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.09 | Property | | | | TestAmerica - Arvada | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.10 | Property | | | | Northwest Mailing Service | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.11 | Property | | | | Lyons | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.12 | Property | | | | Wilbert Plastics | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.13 | Property | | | | Angstrom Graphics | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.14 | Property | | | | New WinCup - Stone Mountain | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.15 | Property | | | | Universal Pool - Armory | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.16 | Property | | | | Jade-Sterling - IL | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.17 | Property | | | | Plaid - Norcross | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.18 | Property | | | | Phillips and Temro | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.19 | Property | | | | TestAmerica - Savannah | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.20 | Property | | | | Hover-Davis | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.21 | Property | | | | Jade-Sterling - OH | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.22 | Property | | | | Fitz Aerospace | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.23 | Property | | | | MVP Charleston | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.24 | Property | | | | Paragon Tech | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.25 | Property | | | | Aramsco and Bulls Eye | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.26 | Property | | | | Shale-Inland | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.27 | Property | | | | M.P. Pumps | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.28 | Property | | | | TestAmerica - Pensacola | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.29 | Property | | | | Microfinish | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.30 | Property | | | | MVP Mayfield | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.31 | Property | | | | Builders FirstSource | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.32 | Property | | | | Banner | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.33 | Property | | | | SET - IN | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.34 | Property | | | | Progressive Metal | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.35 | Property | | | | Universal Pool - 166th | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.36 | Property | | | | SITEL | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.37 | Property | | | | TestAmerica - Tallahassee | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.38 | Property | | | | Texas Die Casting | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
4.39 | Property | | | | TestAmerica - Corpus Christi | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 7,721,333 | 2,189,556 | 5,531,777 | 7/31/2016 | 12 | Trailing 12 | 7,813,165 | 2,049,658 | 5,763,507 | 8.2% |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 18,349,855 | 4,576,842 | 13,773,013 | 6/30/2016 | 12 | Trailing 12 | 17,641,886 | 4,491,520 | 13,150,366 | 12.9% |
6.01 | Property | | | | Queenstown Premium Outlets | 11,947,918 | 2,870,034 | 9,077,884 | 6/30/2016 | 12 | Trailing 12 | 11,429,482 | 2,811,770 | 8,617,712 | |
6.02 | Property | | | | Pismo Beach Premium Outlets | 6,401,937 | 1,706,808 | 4,695,129 | 6/30/2016 | 12 | Trailing 12 | 6,212,404 | 1,679,750 | 4,532,654 | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 14,103,974 | 8,553,710 | 5,550,263 | 7/31/2016 | 12 | Trailing 12 | 14,106,953 | 8,561,263 | 5,545,690 | 9.7% |
7.01 | Property | | | | 709 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
7.02 | Property | | | | 777 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
7.03 | Property | | | | 701 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
7.04 | Property | | | | 711 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
7.05 | Property | | | | 707 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | N/A | N/A | N/A | N/A | N/A | Not Available | 10,129,063 | 3,144,153 | 6,984,910 | 14.0% |
8.01 | Property | | | | 1800 Columbian Club Drive | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.02 | Property | | | | 11333 East 53rd Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.03 | Property | | | | 600 Burning Tree Road | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.04 | Property | | | | 1202 Avenue R | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.05 | Property | | | | 2955 South 18th Place | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.07 | Property | | | | 1915 South Grand Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.08 | Property | | | | 4449 South 36th Street | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.09 | Property | | | | 13425 Branch View Lane | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.10 | Property | | | | 2000 Robotics Place | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.11 | Property | | | | 1819 South Lamar Street | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.12 | Property | | | | 5151 East 46th Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.13 | Property | | | | 1510 Capital Parkway | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.14 | Property | | | | 1905 John Connally Drive | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.15 | Property | | | | 1520 Capital Parkway | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
8.16 | Property | | | | 3576 North Moline Street | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Most Recent EGI (if past 2015) ($) | Most Recent Expenses (if past 2015) ($) | Most Recent NOI (if past 2015) ($) | Most Recent NOI Date (if past 2015) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 22,233,966 | 8,452,496 | 13,781,470 | 3/31/2016 | 12 | Trailing 12 | 21,931,258 | 8,029,358 | 13,901,899 | 13.1% |
10 | Loan | | GSMC | GSMC | Village Square | 6,169,093 | 2,371,663 | 3,797,430 | 6/30/2016 | 12 | Trailing 12 | 5,933,650 | 2,431,511 | 3,502,139 | 8.9% |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 7,324,630 | 3,845,493 | 3,479,137 | 8/31/2016 | 8 | Trailing 8 | 10,013,869 | 5,842,799 | 4,171,071 | 11.9% |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 3,833,324 | 1,623,045 | 2,210,279 | 7/31/2016 | 12 | Trailing 12 | 4,238,670 | 1,748,322 | 2,490,349 | 8.6% |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 17,738,123 | 9,748,812 | 7,989,311 | 6/30/2016 | 12 | Trailing 12 | 17,835,906 | 10,153,698 | 7,682,208 | 13.3% |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 6,009,580 | 3,350,193 | 2,659,387 | 7/31/2016 | 12 | Trailing 12 | 6,140,427 | 3,387,451 | 2,752,976 | 10.2% |
14.01 | Property | | | | 2500 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
14.02 | Property | | | | 2700 Westchester Avenue | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | N/A | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 227,119 | 498,577 | (271,458) | 7/31/2016 | 12 | Trailing 12 | 4,568,416 | 147,683 | 4,420,733 | 17.3% |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 2,884,106 | 653,017 | 2,231,089 | 8/31/2016 | 12 | Trailing 12 | 2,951,928 | 637,756 | 2,314,171 | 9.4% |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 2,848,522 | 992,011 | 1,856,510 | 8/31/2016 | 12 | Trailing 12 | 3,077,735 | 1,074,604 | 2,003,130 | 8.9% |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 16,796,644 | 8,672,543 | 8,124,101 | 7/31/2016 | 12 | Trailing 12 | 16,754,025 | 9,122,288 | 7,631,737 | 11.2% |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | 9,111,006 | 4,613,899 | 4,497,106 | 7/31/2016 | 12 | Trailing 12 | 9,089,358 | 4,876,875 | 4,212,482 | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | 7,685,639 | 4,058,644 | 3,626,995 | 7/31/2016 | 12 | Trailing 12 | 7,664,668 | 4,245,413 | 3,419,255 | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | N/A | N/A | N/A | N/A | N/A | Not Available | 1,839,691 | 390,786 | 1,448,905 | 7.6% |
19.01 | Property | | | | Sprouts Culver City | N/A | N/A | N/A | N/A | N/A | Not Available | 1,124,639 | 298,688 | 825,951 | |
19.02 | Property | | | | Walgreens San Antonio | N/A | N/A | N/A | N/A | N/A | Not Available | 483,296 | 86,305 | 396,991 | |
19.03 | Property | | | | Petco Kansas City | N/A | N/A | N/A | N/A | N/A | Not Available | 231,756 | 5,794 | 225,962 | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 7,268,918 | 4,510,939 | 2,757,979 | 8/31/2016 | 12 | Trailing 12 | 7,268,918 | 4,792,019 | 2,476,899 | 15.5% |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 5,201,316 | 3,235,708 | 1,965,608 | 8/31/2016 | 12 | Trailing 12 | 5,201,316 | 3,346,963 | 1,854,353 | 13.3% |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | N/A | N/A | N/A | N/A | N/A | Not Available | 1,150,765 | 33,574 | 1,117,191 | 9.9% |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | N/A | N/A | N/A | N/A | N/A | Not Available | 1,032,898 | 30,987 | 1,001,911 | 10.5% |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 1,239,060 | 321,713 | 917,347 | 5/31/2016 | 12 | Trailing 12 | 1,186,769 | 340,201 | 846,568 | 9.0% |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 1,088,245 | 288,302 | 799,942 | 7/31/2016 | 12 | Trailing 12 | 1,231,807 | 288,187 | 943,619 | 10.7% |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 1,174,675 | 412,259 | 762,416 | 8/31/2016 | 12 | Trailing 12 | 1,216,725 | 411,431 | 805,294 | 9.3% |
27 | Loan | 25 | GSMC | GSMC | Republic Place | N/A | N/A | N/A | N/A | N/A | Not Available | 1,611,116 | 672,250 | 938,866 | 11.2% |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 994,786 | 248,796 | 745,990 | 7/31/2016 | 12 | Trailing 12 | 968,538 | 365,685 | 602,852 | 8.8% |
29 | Loan | | GSMC | GSMC | Wesco International | N/A | N/A | N/A | N/A | N/A | Not Available | 765,763 | 22,973 | 742,790 | 10.8% |
30 | Loan | | GSMC | GSMC | Sabre Springs | 1,205,626 | 250,375 | 955,251 | 8/31/2016 | 12 | Trailing 12 | 1,141,243 | 277,160 | 864,083 | 12.9% |
31 | Loan | | GSMC | GSMC | Airport Village | 845,508 | 286,103 | 559,405 | 7/31/2016 | 12 | Trailing 12 | 1,002,523 | 303,667 | 698,855 | 10.8% |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | N/A | N/A | N/A | N/A | N/A | Not Available | 616,925 | 87,428 | 529,497 | 15.0% |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | N/A | N/A | N/A | N/A | N/A | Not Available | 504,371 | 188,563 | 315,808 | 12.0% |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 279,876 | 1,398,618 | 23,112,676 | 6.71 | 17.8% | 477,000,000 | 9/6/2016 | NAP | NAP | 27.3% | 27.3% |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 97,812 | 521,097 | 21,217,470 | 4.66 | 17.4% | 450,000,000 | 9/20/2016 | NAP | NAP | 27.1% | 27.1% |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 164,795 | 1,248,801 | 28,338,662 | 5.34 | 17.5% | 591,000,000 | 8/2/2016 | 672,000,000 | 8/1/2020 | 25.9% | 24.2% |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 629,873 | 1,783,576 | 28,821,261 | 2.08 | 9.4% | 456,000,000 | 12/31/2015 | NAP | NAP | 67.4% | 64.2% |
4.01 | Property | | | | Hannibal | N/A | 0 | 3,988,115 | | | 55,500,000 | 11/10/2015 | NAP | NAP | | |
4.02 | Property | | | | Kraco | N/A | 0 | 2,841,945 | | | 41,000,000 | 11/10/2015 | NAP | NAP | | |
4.03 | Property | | | | New WinCup - Phoenix | N/A | 0 | 1,596,979 | | | 29,700,000 | 11/11/2015 | NAP | NAP | | |
4.04 | Property | | | | Worlds Finest Chocolates | N/A | 0 | 1,309,206 | | | 20,000,000 | 11/10/2015 | NAP | NAP | | |
4.05 | Property | | | | SET - MI | N/A | 0 | 1,333,913 | | | 19,400,000 | 11/13/2015 | NAP | NAP | | |
4.06 | Property | | | | Plaid - Decatur | N/A | 0 | 860,671 | | | 15,800,000 | 8/18/2016 | 21,000,000 | 11/1/2017 | | |
4.07 | Property | | | | Oracle Packaging | N/A | 0 | 964,701 | | | 15,675,000 | 11/11/2015 | NAP | NAP | | |
4.08 | Property | | | | TestAmerica - West SAC | N/A | 0 | 1,060,409 | | | 14,500,000 | 11/15/2015 | NAP | NAP | | |
4.09 | Property | | | | TestAmerica - Arvada | N/A | 0 | 753,638 | | | 12,100,000 | 11/10/2015 | NAP | NAP | | |
4.10 | Property | | | | Northwest Mailing Service | N/A | 0 | 912,770 | | | 11,600,000 | 11/10/2015 | NAP | NAP | | |
4.11 | Property | | | | Lyons | N/A | 0 | 707,042 | | | 11,150,000 | 11/13/2015 | NAP | NAP | | |
4.12 | Property | | | | Wilbert Plastics | N/A | 0 | 685,612 | | | 10,880,000 | 11/11/2015 | NAP | NAP | | |
4.13 | Property | | | | Angstrom Graphics | N/A | 0 | 695,720 | | | 10,800,000 | 11/12/2015 | NAP | NAP | | |
4.14 | Property | | | | New WinCup - Stone Mountain | N/A | 0 | 722,727 | | | 10,750,000 | 11/11/2015 | NAP | NAP | | |
4.15 | Property | | | | Universal Pool - Armory | N/A | 0 | 653,918 | | | 10,100,000 | 11/10/2015 | NAP | NAP | | |
4.16 | Property | | | | Jade-Sterling - IL | N/A | 0 | 820,689 | | | 9,000,000 | 11/10/2015 | NAP | NAP | | |
4.17 | Property | | | | Plaid - Norcross | N/A | 0 | 677,922 | | | 9,000,000 | 11/11/2015 | NAP | NAP | | |
4.18 | Property | | | | Phillips and Temro | N/A | 0 | 513,176 | | | 8,850,000 | 11/12/2015 | NAP | NAP | | |
4.19 | Property | | | | TestAmerica - Savannah | N/A | 0 | 570,146 | | | 8,800,000 | 11/12/2015 | NAP | NAP | | |
4.20 | Property | | | | Hover-Davis | N/A | 0 | 781,819 | | | 8,700,000 | 11/15/2015 | NAP | NAP | | |
4.21 | Property | | | | Jade-Sterling - OH | N/A | 0 | 678,884 | | | 8,650,000 | 11/12/2015 | NAP | NAP | | |
4.22 | Property | | | | Fitz Aerospace | N/A | 0 | 530,137 | | | 8,000,000 | 11/10/2015 | NAP | NAP | | |
4.23 | Property | | | | MVP Charleston | N/A | 0 | 549,741 | | | 7,300,000 | 11/15/2015 | NAP | NAP | | |
4.24 | Property | | | | Paragon Tech | N/A | 0 | 623,407 | | | 7,200,000 | 11/11/2015 | NAP | NAP | | |
4.25 | Property | | | | Aramsco and Bulls Eye | N/A | 0 | 434,864 | | | 6,900,000 | 11/11/2015 | NAP | NAP | | |
4.26 | Property | | | | Shale-Inland | N/A | 0 | 391,726 | | | 6,500,000 | 11/10/2015 | NAP | NAP | | |
4.27 | Property | | | | M.P. Pumps | N/A | 0 | 377,772 | | | 5,370,000 | 11/11/2015 | NAP | NAP | | |
4.28 | Property | | | | TestAmerica - Pensacola | N/A | 0 | 402,385 | | | 5,200,000 | 11/10/2015 | NAP | NAP | | |
4.29 | Property | | | | Microfinish | N/A | 0 | 249,144 | | | 4,350,000 | 11/13/2015 | NAP | NAP | | |
4.30 | Property | | | | MVP Mayfield | N/A | 0 | 306,233 | | | 4,325,000 | 11/13/2015 | NAP | NAP | | |
4.31 | Property | | | | Builders FirstSource | N/A | 0 | 231,840 | | | 3,940,000 | 11/10/2015 | NAP | NAP | | |
4.32 | Property | | | | Banner | N/A | 0 | 331,329 | | | 3,750,000 | 11/12/2015 | NAP | NAP | | |
4.33 | Property | | | | SET - IN | N/A | 0 | 259,727 | | | 3,400,000 | 11/13/2015 | NAP | NAP | | |
4.34 | Property | | | | Progressive Metal | N/A | 0 | 244,716 | | | 3,070,000 | 11/13/2015 | NAP | NAP | | |
4.35 | Property | | | | Universal Pool - 166th | N/A | 0 | 176,420 | | | 2,950,000 | 11/10/2015 | NAP | NAP | | |
4.36 | Property | | | | SITEL | N/A | 0 | 191,249 | | | 2,730,000 | 11/10/2015 | NAP | NAP | | |
4.37 | Property | | | | TestAmerica - Tallahassee | N/A | 0 | 165,194 | | | 2,150,000 | 11/10/2015 | NAP | NAP | | |
4.38 | Property | | | | Texas Die Casting | N/A | 0 | 135,108 | | | 2,100,000 | 11/10/2015 | NAP | NAP | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | N/A | 0 | 90,264 | | | 1,450,000 | 11/11/2015 | NAP | NAP | | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 101,869 | 233,406 | 5,428,232 | 1.79 | 7.7% | 114,200,000 | 9/1/2016 | 121,000,000 | 6/1/2018 | 61.4% | 57.9% |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 74,235 | 387,598 | 12,688,533 | 2.36 | 12.5% | 198,000,000 | Various | NAP | NAP | 51.4% | 39.9% |
6.01 | Property | | | | Queenstown Premium Outlets | 52,123 | 253,046 | 8,312,543 | | | 127,000,000 | 8/7/2016 | NAP | NAP | | |
6.02 | Property | | | | Pismo Beach Premium Outlets | 22,112 | 134,552 | 4,375,990 | | | 71,000,000 | 8/10/2016 | NAP | NAP | | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 241,679 | 537,019 | 4,766,992 | 1.38 | 8.4% | 91,800,000 | 9/8/2016 | 100,300,000 | Various | 62.0% | 48.4% |
7.01 | Property | | | | 709 Westchester Avenue | N/A | 0 | 992,662 | | | 21,300,000 | 9/8/2016 | 22,300,000 | 10/1/2017 | | |
7.02 | Property | | | | 777 Westchester Avenue | N/A | 0 | 1,187,240 | | | 19,000,000 | 9/8/2016 | NAP | NAP | | |
7.03 | Property | | | | 701 Westchester Avenue | N/A | 0 | 637,687 | | | 18,600,000 | 9/8/2016 | 23,900,000 | 10/1/2019 | | |
7.04 | Property | | | | 711 Westchester Avenue | N/A | 0 | 1,116,159 | | | 17,400,000 | 9/8/2016 | NAP | NAP | | |
7.05 | Property | | | | 707 Westchester Avenue | N/A | 0 | 833,245 | | | 15,500,000 | 9/8/2016 | 17,700,000 | 10/1/2018 | | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | 204,706 | 151,104 | 6,629,100 | 3.79 | 13.3% | 125,700,000 | Various | NAP | NAP | 39.8% | 39.8% |
8.01 | Property | | | | 1800 Columbian Club Drive | N/A | 0 | 1,000,609 | | | 20,000,000 | 7/11/2016 | NAP | NAP | | |
8.02 | Property | | | | 11333 East 53rd Avenue | N/A | 0 | 909,435 | | | 13,900,000 | 7/8/2016 | NAP | NAP | | |
8.03 | Property | | | | 600 Burning Tree Road | N/A | 0 | 485,152 | | | 11,200,000 | 7/14/2016 | NAP | NAP | | |
8.04 | Property | | | | 1202 Avenue R | N/A | 0 | 574,226 | | | 10,550,000 | 7/8/2016 | NAP | NAP | | |
8.05 | Property | | | | 2955 South 18th Place | N/A | 0 | 472,642 | | | 8,550,000 | 7/1/2016 | NAP | NAP | | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | N/A | 0 | 340,183 | | | 7,700,000 | 7/14/2016 | NAP | NAP | | |
8.07 | Property | | | | 1915 South Grand Avenue | N/A | 0 | 325,133 | | | 7,500,000 | 7/14/2016 | NAP | NAP | | |
8.08 | Property | | | | 4449 South 36th Street | N/A | 0 | 431,375 | | | 6,800,000 | 7/1/2016 | NAP | NAP | | |
8.09 | Property | | | | 13425 Branch View Lane | N/A | 0 | 383,914 | | | 6,550,000 | 7/7/2016 | NAP | NAP | | |
8.10 | Property | | | | 2000 Robotics Place | N/A | 0 | 318,495 | | | 6,450,000 | 7/7/2016 | NAP | NAP | | |
8.11 | Property | | | | 1819 South Lamar Street | N/A | 0 | 297,067 | | | 5,550,000 | 7/6/2016 | NAP | NAP | | |
8.12 | Property | | | | 5151 East 46th Avenue | N/A | 0 | 284,880 | | | 5,050,000 | 7/8/2016 | NAP | NAP | | |
8.13 | Property | | | | 1510 Capital Parkway | N/A | 0 | 231,981 | | | 4,750,000 | 7/8/2016 | NAP | NAP | | |
8.14 | Property | | | | 1905 John Connally Drive | N/A | 0 | 213,825 | | | 4,600,000 | 7/11/2016 | NAP | NAP | | |
8.15 | Property | | | | 1520 Capital Parkway | N/A | 0 | 199,896 | | | 4,000,000 | 7/8/2016 | NAP | NAP | | |
8.16 | Property | | | | 3576 North Moline Street | N/A | 0 | 160,286 | | | 2,550,000 | 7/8/2016 | NAP | NAP | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 155,044 | 357,468 | 13,389,388 | 2.09 | 12.6% | 229,500,000 | 5/6/2016 | NAP | NAP | 46.3% | 37.2% |
10 | Loan | | GSMC | GSMC | Village Square | 58,928 | 200,763 | 3,242,448 | 1.40 | 8.2% | 58,100,000 | 6/16/2016 | NAP | NAP | 68.0% | 57.6% |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 400,555 | 0 | 3,770,516 | 1.78 | 10.8% | 53,700,000 | 9/24/2016 | 56,900,000 | 10/1/2019 | 65.2% | 49.7% |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 8,418 | 36,480 | 2,445,451 | 1.36 | 8.4% | 51,000,000 | 8/10/2016 | NAP | NAP | 56.9% | 48.7% |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 713,436 | 0 | 6,968,772 | 2.13 | 12.1% | 86,000,000 | 7/15/2016 | 102,500,000 | 7/15/2018 | 67.0% | 48.6% |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 66,991 | 232,596 | 2,453,389 | 1.51 | 9.1% | 44,500,000 | 9/8/2016 | 49,800,000 | 10/1/2018 | 60.9% | 46.3% |
14.01 | Property | | | | 2500 Westchester Avenue | N/A | 0 | 1,433,490 | | | 27,100,000 | 9/8/2016 | 30,100,000 | 10/1/2018 | | |
14.02 | Property | | | | 2700 Westchester Avenue | N/A | 0 | 1,019,899 | | | 17,400,000 | 9/8/2016 | 19,700,000 | 10/1/2018 | | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 35,590 | 198,883 | 4,186,260 | 5.70 | 16.4% | 64,000,000 | 8/17/2016 | NAP | NAP | 40.0% | 40.0% |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 37,311 | 113,639 | 2,163,221 | 2.33 | 8.8% | 35,100,000 | 9/30/2016 | NAP | NAP | 69.8% | 69.8% |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 20,946 | 77,780 | 1,904,404 | 1.43 | 8.5% | 30,000,000 | 9/30/2016 | NAP | NAP | 75.0% | 63.6% |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 670,161 | 0 | 6,961,576 | 1.51 | 10.2% | 96,250,000 | 12/15/2015 | 103,250,000 | 12/15/2016 | 68.4% | 55.5% |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | 363,574 | 0 | 3,848,908 | | | 52,250,000 | 12/15/2015 | 56,000,000 | 12/15/2016 | | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | 306,587 | 0 | 3,112,668 | | | 44,000,000 | 12/15/2015 | 47,250,000 | 12/15/2016 | | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | 10,046 | 37,667 | 1,401,192 | 1.70 | 7.4% | 35,600,000 | Various | NAP | NAP | 53.4% | 53.4% |
19.01 | Property | | | | Sprouts Culver City | 4,931 | 31,229 | 789,791 | | | 23,500,000 | 8/22/2016 | NAP | NAP | | |
19.02 | Property | | | | Walgreens San Antonio | 3,082 | 0 | 393,909 | | | 7,950,000 | 3/24/2016 | NAP | NAP | | |
19.03 | Property | | | | Petco Kansas City | 2,033 | 6,438 | 217,492 | | | 4,150,000 | 5/9/2016 | NAP | NAP | | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 290,757 | 0 | 2,186,142 | 2.44 | 13.7% | 29,600,000 | 9/2/2016 | 35,800,000 | 9/2/2018 | 54.1% | 37.4% |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 208,053 | 0 | 1,646,300 | 1.99 | 11.8% | 20,400,000 | 8/22/2016 | NAP | NAP | 68.5% | 55.0% |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | 75,923 | 48,085 | 993,184 | 2.23 | 8.8% | 18,560,000 | 9/13/2016 | NAP | NAP | 60.9% | 60.9% |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | 41,591 | 38,679 | 921,641 | 1.66 | 9.7% | 14,200,000 | 9/12/2016 | NAP | NAP | 66.9% | 56.6% |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 7,427 | 19,933 | 819,208 | 1.50 | 8.7% | 12,600,000 | 8/25/2016 | NAP | NAP | 74.8% | 64.8% |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 19,970 | 55,272 | 868,377 | 1.66 | 9.9% | 12,500,000 | 8/19/2016 | NAP | NAP | 70.4% | 56.5% |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 12,971 | 0 | 792,323 | 1.56 | 9.1% | 13,800,000 | 9/9/2016 | NAP | NAP | 63.0% | 50.3% |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 20,557 | 68,709 | 849,601 | 1.72 | 10.1% | 11,200,000 | 9/20/2016 | 11,435,000 | 9/20/2017 | 75.0% | 58.8% |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 12,664 | 26,766 | 563,422 | 1.37 | 8.2% | 10,200,000 | 8/15/2016 | NAP | NAP | 67.3% | 61.4% |
29 | Loan | | GSMC | GSMC | Wesco International | 20,343 | 38,651 | 683,797 | 1.73 | 10.0% | 11,000,000 | 9/12/2016 | NAP | NAP | 62.3% | 52.5% |
30 | Loan | | GSMC | GSMC | Sabre Springs | 6,755 | 31,072 | 826,257 | 3.37 | 12.3% | 14,600,000 | 9/10/2016 | NAP | NAP | 45.9% | 45.9% |
31 | Loan | | GSMC | GSMC | Airport Village | 4,937 | 46,716 | 647,202 | 1.74 | 10.0% | 9,275,000 | 9/26/2016 | NAP | NAP | 70.1% | 60.6% |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | 52,128 | 32,597 | 444,773 | 2.21 | 12.6% | 7,200,000 | 9/23/2016 | NAP | NAP | 49.0% | 44.4% |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | 6,650 | 27,958 | 281,201 | 1.63 | 10.7% | 4,800,000 | 7/15/2016 | NAP | NAP | 55.0% | 40.2% |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 86.7% | 10/1/2016 | NAP | NAP | American Medical Association | 289,452 | 8/31/2028 | Latham & Watkins | 143,475 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 93.3% | 8/16/2016 | NAP | NAP | Twitch | 84,035 | 8/18/2021 | Benefit Cosmetics, LLC | 61,917 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 92.4% | 9/1/2016 | NAP | NAP | Bank of America | 355,943 | 12/31/2022 | DRW Investments | 129,312 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 100.0% | | NAP | NAP | | | | | |
4.01 | Property | | | | Hannibal | 100.0% | 9/1/2016 | NAP | NAP | Hannibal Industries, Inc | 429,122 | 3/31/2028 | NAP | |
4.02 | Property | | | | Kraco | 100.0% | 9/1/2016 | NAP | NAP | Kraco Enterprises, LLC | 364,440 | 8/31/2028 | NAP | |
4.03 | Property | | | | New WinCup - Phoenix | 100.0% | 9/1/2016 | NAP | NAP | New WinCup Holdings, Inc. | 322,070 | 12/31/2026 | NAP | |
4.04 | Property | | | | Worlds Finest Chocolates | 100.0% | 9/1/2016 | NAP | NAP | World’s Finest Chocolate, Inc. | 434,252 | 7/31/2027 | NAP | |
4.05 | Property | | | | SET - MI | 100.0% | 9/1/2016 | NAP | NAP | SET Enterprises, Inc. | 284,351 | 6/30/2031 | NAP | |
4.06 | Property | | | | Plaid - Decatur | 100.0% | 9/1/2016 | NAP | NAP | Plaid Enterprises, Inc. | 282,514 | 10/31/2024 | NAP | |
4.07 | Property | | | | Oracle Packaging | 100.0% | 9/1/2016 | NAP | NAP | Oracle Flexible Packaging, Inc. | 437,911 | 7/31/2030 | NAP | |
4.08 | Property | | | | TestAmerica - West SAC | 100.0% | 9/1/2016 | NAP | NAP | TestAmerica Laboratories, Inc. | 66,203 | 6/30/2027 | NAP | |
4.09 | Property | | | | TestAmerica - Arvada | 100.0% | 9/1/2016 | NAP | NAP | TestAmerica Laboratories, Inc. | 57,966 | 6/30/2027 | NAP | |
4.10 | Property | | | | Northwest Mailing Service | 100.0% | 9/1/2016 | NAP | NAP | Precision Dialogue Direct, Inc. | 228,032 | 5/31/2023 | NAP | |
4.11 | Property | | | | Lyons | 100.0% | 9/1/2016 | NAP | NAP | The Lyons Companies, LLC | 172,758 | 10/31/2027 | NAP | |
4.12 | Property | | | | Wilbert Plastics | 100.0% | 9/1/2016 | NAP | NAP | Wilbert, Inc. | 257,086 | 12/31/2031 | NAP | |
4.13 | Property | | | | Angstrom Graphics | 100.0% | 9/1/2016 | NAP | NAP | Angstrom Graphics Inc Midwest | 231,505 | 1/31/2029 | NAP | |
4.14 | Property | | | | New WinCup - Stone Mountain | 100.0% | 9/1/2016 | NAP | NAP | New WinCup Holdings, Inc. | 220,380 | 12/31/2026 | NAP | |
4.15 | Property | | | | Universal Pool - Armory | 100.0% | 9/1/2016 | NAP | NAP | Universal Pool Co., Inc. | 240,255 | 8/31/2027 | NAP | |
4.16 | Property | | | | Jade-Sterling - IL | 100.0% | 9/1/2016 | NAP | NAP | Jade-Sterling Steel Co., Inc. | 215,389 | 4/30/2023 | NAP | |
4.17 | Property | | | | Plaid - Norcross | 100.0% | 9/1/2016 | NAP | NAP | Plaid Enterprises, Inc. | 71,620 | 10/31/2024 | NAP | |
4.18 | Property | | | | Phillips and Temro | 100.0% | 9/1/2016 | NAP | NAP | Phillips & Temro Industries Inc. | 101,680 | 12/31/2024 | NAP | |
4.19 | Property | | | | TestAmerica - Savannah | 100.0% | 9/1/2016 | NAP | NAP | TestAmerica Laboratories, Inc. | 54,284 | 6/30/2027 | NAP | |
4.20 | Property | | | | Hover-Davis | 100.0% | 9/1/2016 | NAP | NAP | Universal Instruments Corporation | 66,100 | 6/30/2023 | NAP | |
4.21 | Property | | | | Jade-Sterling - OH | 100.0% | 9/1/2016 | NAP | NAP | Jade-Sterling Steel Co., Inc. | 174,511 | 4/30/2023 | NAP | |
4.22 | Property | | | | Fitz Aerospace | 100.0% | 9/1/2016 | NAP | NAP | Fitz Aerospace, Inc. | 129,000 | 4/30/2031 | NAP | |
4.23 | Property | | | | MVP Charleston | 100.0% | 9/1/2016 | NAP | NAP | MVP Group International, Inc | 108,000 | 4/30/2022 | NAP | |
4.24 | Property | | | | Paragon Tech | 100.0% | 9/1/2016 | NAP | NAP | Paragon Technologies Incorporated | 88,857 | 12/31/2024 | NAP | |
4.25 | Property | | | | Aramsco and Bulls Eye | 100.0% | 9/1/2016 | NAP | NAP | Aramsco, Inc. & Bulls Eye Environmental, Inc. | 99,783 | 8/31/2024 | NAP | |
4.26 | Property | | | | Shale-Inland | 100.0% | 9/1/2016 | NAP | NAP | Midland Stamping and Fabricating Corporation | 193,789 | 9/30/2023 | NAP | |
4.27 | Property | | | | M.P. Pumps | 100.0% | 9/1/2016 | NAP | NAP | M.P. Pumps, Inc. | 81,769 | 6/30/2023 | NAP | |
4.28 | Property | | | | TestAmerica - Pensacola | 100.0% | 9/1/2016 | NAP | NAP | TestAmerica Laboratories, Inc. | 21,911 | 6/30/2027 | NAP | |
4.29 | Property | | | | Microfinish | 100.0% | 9/1/2016 | NAP | NAP | Microfinish IPC, LLC | 144,786 | 2/28/2031 | NAP | |
4.30 | Property | | | | MVP Mayfield | 100.0% | 9/1/2016 | NAP | NAP | MVP Group International, Inc | 101,244 | 4/30/2022 | NAP | |
4.31 | Property | | | | Builders FirstSource | 100.0% | 9/1/2016 | NAP | NAP | Builder’s FirstSource - Florida, LLC | 116,897 | 11/30/2021 | NAP | |
4.32 | Property | | | | Banner | 100.0% | 9/1/2016 | NAP | NAP | Banner Service Corporation | 58,450 | 7/31/2020 | NAP | |
4.33 | Property | | | | SET - IN | 100.0% | 9/1/2016 | NAP | NAP | SET Enterprises, Inc. | 117,376 | 6/30/2031 | NAP | |
4.34 | Property | | | | Progressive Metal | 100.0% | 9/1/2016 | NAP | NAP | Progressive Metal Manufacturing Company | 58,250 | 6/30/2020 | NAP | |
4.35 | Property | | | | Universal Pool - 166th | 100.0% | 9/1/2016 | NAP | NAP | Universal Pool Co., Inc. | 109,814 | 8/31/2027 | NAP | |
4.36 | Property | | | | SITEL | 100.0% | 9/1/2016 | NAP | NAP | SITEL Operating Corporation | 46,812 | 5/31/2027 | NAP | |
4.37 | Property | | | | TestAmerica - Tallahassee | 100.0% | 9/1/2016 | NAP | NAP | TestAmerica Laboratories, Inc. | 16,500 | 6/30/2027 | NAP | |
4.38 | Property | | | | Texas Die Casting | 100.0% | 9/1/2016 | NAP | NAP | Texas Die Casting LLC | 78,177 | 10/31/2032 | NAP | |
4.39 | Property | | | | TestAmerica - Corpus Christi | 100.0% | 9/1/2016 | NAP | NAP | TestAmerica Laboratories, Inc. | 14,884 | 6/30/2027 | NAP | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 89.1% | 7/31/2016 | NAP | NAP | Burlington Coat Factory | 87,463 | 9/30/2019 | Vallarta Supermarkets | 40,000 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 93.4% | | NAP | NAP | | | | | |
6.01 | Property | | | | Queenstown Premium Outlets | 90.8% | 8/29/2016 | NAP | NAP | V.F. Factory Outlet | 20,862 | 5/31/2019 | Old Navy | 13,000 |
6.02 | Property | | | | Pismo Beach Premium Outlets | 98.5% | 8/29/2016 | NAP | NAP | Polo Ralph Lauren | 10,000 | 1/31/2021 | Bass | 8,500 |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 77.3% | | NAP | NAP | | | | | |
7.01 | Property | | | | 709 Westchester Avenue | 65.1% | 9/15/2016 | NAP | NAP | UBS Financial Services Inc. | 29,028 | 8/31/2024 | Citrin Cooperman & Company | 27,813 |
7.02 | Property | | | | 777 Westchester Avenue | 100.0% | 9/15/2016 | NAP | NAP | Sabra Dippping Company | 36,345 | 9/30/2022 | New York Life Insurance Co. | 32,820 |
7.03 | Property | | | | 701 Westchester Avenue | 61.4% | 9/15/2016 | NAP | NAP | Pentegra Services Inc. | 29,202 | 8/31/2027 | Bank of New York | 15,953 |
7.04 | Property | | | | 711 Westchester Avenue | 93.4% | 9/15/2016 | NAP | NAP | Henningson, Durham & Richardson | 14,872 | 10/31/2020 | Stewart Title Insurance Co | 10,095 |
7.05 | Property | | | | 707 Westchester Avenue | 73.5% | 9/15/2016 | NAP | NAP | Connecticut Business Systems | 10,165 | 12/31/2023 | NFP Property & Casualty Srvs | 9,192 |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | 100.0% | | NAP | NAP | | | | | |
8.01 | Property | | | | 1800 Columbian Club Drive | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 288,776 | 10/31/2031 | NAP | |
8.02 | Property | | | | 11333 East 53rd Avenue | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 205,121 | 10/31/2031 | NAP | |
8.03 | Property | | | | 600 Burning Tree Road | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 67,995 | 10/31/2031 | NAP | |
8.04 | Property | | | | 1202 Avenue R | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 175,716 | 10/31/2031 | NAP | |
8.05 | Property | | | | 2955 South 18th Place | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 76,210 | 10/31/2031 | NAP | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 46,878 | 10/31/2031 | NAP | |
8.07 | Property | | | | 1915 South Grand Avenue | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 43,925 | 10/31/2031 | NAP | |
8.08 | Property | | | | 4449 South 36th Street | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 79,059 | 10/31/2031 | NAP | |
8.09 | Property | | | | 13425 Branch View Lane | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 121,579 | 10/31/2031 | NAP | |
8.10 | Property | | | | 2000 Robotics Place | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 101,289 | 10/31/2031 | NAP | |
8.11 | Property | | | | 1819 South Lamar Street | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 102,881 | 10/31/2031 | NAP | |
8.12 | Property | | | | 5151 East 46th Avenue | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 59,678 | 10/31/2031 | NAP | |
8.13 | Property | | | | 1510 Capital Parkway | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 65,000 | 10/31/2031 | NAP | |
8.14 | Property | | | | 1905 John Connally Drive | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 63,629 | 10/31/2031 | NAP | |
8.15 | Property | | | | 1520 Capital Parkway | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 52,829 | 10/31/2031 | NAP | |
8.16 | Property | | | | 3576 North Moline Street | 100.0% | 10/20/2016 | NAP | NAP | Iron Mountain Information Management, LLC | 40,000 | 10/31/2031 | NAP | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 90.7% | 7/1/2016 | NAP | NAP | Barnes & Noble | 29,743 | 1/31/2019 | Gap/Gap Kids | 9,834 |
10 | Loan | | GSMC | GSMC | Village Square | 100.0% | 6/1/2016 | NAP | NAP | Kohl’s | 91,348 | 1/27/2018 | The Home Depot | 82,337 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 92.9% | 9/30/2016 | 157.81 | 146.54 | NAP | | | NAP | |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 94.4% | 10/1/2016 | NAP | NAP | Keoki’s Paradise Restaurant | 8,362 | 2/15/2021 | Olympic Café | 5,499 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 84.0% | 6/30/2016 | 166.11 | 139.57 | NAP | | | NAP | |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 77.0% | | NAP | NAP | | | | | |
14.01 | Property | | | | 2500 Westchester Avenue | 74.8% | 9/15/2016 | NAP | NAP | Alpine Woods LP | 22,276 | 8/31/2020 | Quorum Federal Credit Union | 21,855 |
14.02 | Property | | | | 2700 Westchester Avenue | 79.9% | 9/15/2016 | NAP | NAP | Westchester Medical Group, P.C. | 40,191 | 8/31/2020 | Exsif Worldwide, Inc. | 8,341 |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 100.0% | 7/31/2016 | NAP | NAP | Rockwell Collins, Inc. | 209,351 | 11/30/2027 | NAP | |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 97.5% | 8/1/2016 | NAP | NAP | Raley’s | 61,046 | 4/30/2020 | Ross Dress for Less | 26,368 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 97.7% | 9/1/2016 | NAP | NAP | Walgreens | 14,550 | 4/30/2030 | INMED Diagnostic | 10,512 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 68.0% | | 163.13 | 110.98 | | | | | |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | 68.7% | 7/31/2016 | 164.62 | 113.07 | NAP | | | NAP | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | 67.3% | 7/31/2016 | 161.45 | 108.68 | NAP | | | NAP | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | 100.0% | | NAP | NAP | | | | | |
19.01 | Property | | | | Sprouts Culver City | 100.0% | 10/7/2016 | NAP | NAP | Sprouts Farmers Market - Culver City | 32,873 | 6/30/2025 | NAP | |
19.02 | Property | | | | Walgreens San Antonio | 100.0% | 10/7/2016 | NAP | NAP | Walgreens San Antonio | 13,400 | 4/30/2069 | NAP | |
19.03 | Property | | | | Petco Kansas City | 100.0% | 10/7/2016 | NAP | NAP | Petco Kansas City | 13,553 | 5/31/2031 | NAP | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 86.7% | 8/31/2016 | 133.83 | 116.02 | NAP | | | NAP | |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 76.6% | 8/31/2016 | 146.47 | 112.17 | NAP | | | NAP | |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | 100.0% | 9/1/2016 | NAP | NAP | Michaels | 506,153 | 6/30/2023 | NAP | |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | 100.0% | 9/8/2016 | NAP | NAP | RathGibson/Berkshire Hathaway, Inc. | 277,270 | 12/31/2026 | NAP | |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 98.1% | 9/1/2016 | NAP | NAP | Pick ’n Save | 64,470 | 10/31/2023 | Weight Watchers | 1,400 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 96.6% | 10/1/2016 | NAP | NAP | Savers | 28,680 | 12/1/2021 | Advance Auto | 9,993 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 92.6% | 8/31/2016 | NAP | NAP | NAP | | | NAP | |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 90.7% | 9/1/2016 | NAP | NAP | Meridian Business Centers | 18,628 | 2/28/2022 | Roland Technology Group, Inc. | 8,795 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 100.0% | 7/1/2016 | NAP | NAP | Open Air Academy | 6,900 | 2/28/2021 | 4240 Architecture | 5,100 |
29 | Loan | | GSMC | GSMC | Wesco International | 100.0% | 9/8/2016 | NAP | NAP | Conney Safety Products LLC/WESCO International, Inc. | 135,617 | 12/31/2028 | NAP | |
30 | Loan | | GSMC | GSMC | Sabre Springs | 100.0% | 9/1/2016 | NAP | NAP | La Petite Academy | 6,900 | 12/31/2021 | San Diego Blood Bank | 3,255 |
31 | Loan | | GSMC | GSMC | Airport Village | 96.0% | 9/1/2016 | NAP | NAP | Aldi | 23,692 | 10/28/2030 | Rite Aid | 8,468 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | 100.0% | 9/8/2016 | NAP | NAP | Therma Tru Doors | 347,517 | 9/30/2026 | NAP | |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | 100.0% | 4/5/2016 | NAP | NAP | Michaels | 30,225 | 9/30/2021 | NAP | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 3/31/2029 | SmithBucklin Corporation | 115,129 | 12/31/2027 | Swanson Martin & Bell | 78,935 | 5/31/2022 | BDO USA |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 8/31/2020 | Acxiom | 51,700 | 5/4/2022 | Lithium Technologies, Inc. | 50,886 | 8/31/2018 | Nitro PDF, Inc. |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 12/31/2029 | Valence Health | 125,005 | 12/31/2027 | Marsh USA | 120,771 | 2/29/2024 | SAC Wireless |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | | | | | | | | |
4.01 | Property | | | | Hannibal | | NAP | | | NAP | | | NAP |
4.02 | Property | | | | Kraco | | NAP | | | NAP | | | NAP |
4.03 | Property | | | | New WinCup - Phoenix | | NAP | | | NAP | | | NAP |
4.04 | Property | | | | Worlds Finest Chocolates | | NAP | | | NAP | | | NAP |
4.05 | Property | | | | SET - MI | | NAP | | | NAP | | | NAP |
4.06 | Property | | | | Plaid - Decatur | | NAP | | | NAP | | | NAP |
4.07 | Property | | | | Oracle Packaging | | NAP | | | NAP | | | NAP |
4.08 | Property | | | | TestAmerica - West SAC | | NAP | | | NAP | | | NAP |
4.09 | Property | | | | TestAmerica - Arvada | | NAP | | | NAP | | | NAP |
4.10 | Property | | | | Northwest Mailing Service | | NAP | | | NAP | | | NAP |
4.11 | Property | | | | Lyons | | NAP | | | NAP | | | NAP |
4.12 | Property | | | | Wilbert Plastics | | NAP | | | NAP | | | NAP |
4.13 | Property | | | | Angstrom Graphics | | NAP | | | NAP | | | NAP |
4.14 | Property | | | | New WinCup - Stone Mountain | | NAP | | | NAP | | | NAP |
4.15 | Property | | | | Universal Pool - Armory | | NAP | | | NAP | | | NAP |
4.16 | Property | | | | Jade-Sterling - IL | | NAP | | | NAP | | | NAP |
4.17 | Property | | | | Plaid - Norcross | | NAP | | | NAP | | | NAP |
4.18 | Property | | | | Phillips and Temro | | NAP | | | NAP | | | NAP |
4.19 | Property | | | | TestAmerica - Savannah | | NAP | | | NAP | | | NAP |
4.20 | Property | | | | Hover-Davis | | NAP | | | NAP | | | NAP |
4.21 | Property | | | | Jade-Sterling - OH | | NAP | | | NAP | | | NAP |
4.22 | Property | | | | Fitz Aerospace | | NAP | | | NAP | | | NAP |
4.23 | Property | | | | MVP Charleston | | NAP | | | NAP | | | NAP |
4.24 | Property | | | | Paragon Tech | | NAP | | | NAP | | | NAP |
4.25 | Property | | | | Aramsco and Bulls Eye | | NAP | | | NAP | | | NAP |
4.26 | Property | | | | Shale-Inland | | NAP | | | NAP | | | NAP |
4.27 | Property | | | | M.P. Pumps | | NAP | | | NAP | | | NAP |
4.28 | Property | | | | TestAmerica - Pensacola | | NAP | | | NAP | | | NAP |
4.29 | Property | | | | Microfinish | | NAP | | | NAP | | | NAP |
4.30 | Property | | | | MVP Mayfield | | NAP | | | NAP | | | NAP |
4.31 | Property | | | | Builders FirstSource | | NAP | | | NAP | | | NAP |
4.32 | Property | | | | Banner | | NAP | | | NAP | | | NAP |
4.33 | Property | | | | SET - IN | | NAP | | | NAP | | | NAP |
4.34 | Property | | | | Progressive Metal | | NAP | | | NAP | | | NAP |
4.35 | Property | | | | Universal Pool - 166th | | NAP | | | NAP | | | NAP |
4.36 | Property | | | | SITEL | | NAP | | | NAP | | | NAP |
4.37 | Property | | | | TestAmerica - Tallahassee | | NAP | | | NAP | | | NAP |
4.38 | Property | | | | Texas Die Casting | | NAP | | | NAP | | | NAP |
4.39 | Property | | | | TestAmerica - Corpus Christi | | NAP | | | NAP | | | NAP |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 8/1/2030 | Ross Dress For Less | 25,788 | 1/31/2021 | TJ Maxx | 25,000 | 1/31/2021 | Michaels |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | | | | | | | | |
6.01 | Property | | | | Queenstown Premium Outlets | 6/30/2021 | Nike Factory Store | 13,000 | 4/30/2018 | Polo Ralph Lauren | 10,000 | 7/25/2021 | Under Armour |
6.02 | Property | | | | Pismo Beach Premium Outlets | 1/31/2017 | Dress Barn | 7,500 | 6/30/2021 | Nike Factory Store | 7,500 | 2/28/2019 | Lane Bryant |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | | | | | | | | |
7.01 | Property | | | | 709 Westchester Avenue | 10/31/2024 | Banco Do Brasil S.A. | 15,186 | 7/31/2018 | Woodard & Curran Inc. | 9,924 | 3/31/2019 | AT-Omnipoint Communications |
7.02 | Property | | | | 777 Westchester Avenue | 1/31/2025 | RGN-White Plains I, LLC | 14,297 | 7/31/2023 | Oberman Group | 8,952 | 9/30/2022 | Grant McCarthy Group, LLC |
7.03 | Property | | | | 701 Westchester Avenue | 10/31/2026 | Travelers Indemnity Company | 11,737 | 8/31/2019 | Fusion Learning, Inc. | 11,073 | 9/30/2019 | United Jewish Appeal |
7.04 | Property | | | | 711 Westchester Avenue | 1/31/2021 | Trade Marketing & Promotion Gr | 9,626 | 5/31/2019 | Schiavetti, Corgan, DiEdwards | 7,946 | 1/31/2023 | Hiscox Insurance Company Inc. |
7.05 | Property | | | | 707 Westchester Avenue | 2/28/2022 | Seavest Inc. | 8,445 | 12/31/2020 | Residential Home Funding Corp. | 5,271 | 2/28/2020 | Global Capital Finance America |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | | | | | | | | |
8.01 | Property | | | | 1800 Columbian Club Drive | | NAP | | | NAP | | | NAP |
8.02 | Property | | | | 11333 East 53rd Avenue | | NAP | | | NAP | | | NAP |
8.03 | Property | | | | 600 Burning Tree Road | | NAP | | | NAP | | | NAP |
8.04 | Property | | | | 1202 Avenue R | | NAP | | | NAP | | | NAP |
8.05 | Property | | | | 2955 South 18th Place | | NAP | | | NAP | | | NAP |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | NAP | | | NAP | | | NAP |
8.07 | Property | | | | 1915 South Grand Avenue | | NAP | | | NAP | | | NAP |
8.08 | Property | | | | 4449 South 36th Street | | NAP | | | NAP | | | NAP |
8.09 | Property | | | | 13425 Branch View Lane | | NAP | | | NAP | | | NAP |
8.10 | Property | | | | 2000 Robotics Place | | NAP | | | NAP | | | NAP |
8.11 | Property | | | | 1819 South Lamar Street | | NAP | | | NAP | | | NAP |
8.12 | Property | | | | 5151 East 46th Avenue | | NAP | | | NAP | | | NAP |
8.13 | Property | | | | 1510 Capital Parkway | | NAP | | | NAP | | | NAP |
8.14 | Property | | | | 1905 John Connally Drive | | NAP | | | NAP | | | NAP |
8.15 | Property | | | | 1520 Capital Parkway | | NAP | | | NAP | | | NAP |
8.16 | Property | | | | 3576 North Moline Street | | NAP | | | NAP | | | NAP |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 1/31/2020 | Big River Brewery | 9,589 | 8/31/2021 | American Eagle Outfitters | 8,813 | 1/31/2027 | Express |
10 | Loan | | GSMC | GSMC | Village Square | 1/31/2024 | Burlington Coat Factory | 71,506 | 3/31/2019 | Toys R Us | 46,620 | 1/31/2019 | Office Depot, Inc |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | | NAP | | | NAP | | | NAP |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 2/28/2026 | Whaler’s General Store | 4,132 | 11/31/2018 | Bangkok Happy Bowl | 2,576 | 10/31/2025 | Honolua Surf Co. |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | | NAP | | | NAP | | | NAP |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | | | | | | | | |
14.01 | Property | | | | 2500 Westchester Avenue | 12/31/2029 | Century Tokyo Leasing (USA) | 14,562 | 8/31/2024 | Atos IT Solutions and Services | 10,379 | 2/29/2020 | Friedlander Group Inc. |
14.02 | Property | | | | 2700 Westchester Avenue | 2/28/2025 | Valerie Wilson Travel, Inc. | 5,831 | 10/31/2019 | MAM USA Corporation | 5,467 | 2/28/2023 | Bilinguals Inc |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | | NAP | | | NAP | | | NAP |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 1/31/2020 | Joann Fabrics | 20,664 | 1/31/2027 | Dollar Tree | 14,200 | 1/31/2019 | Tuesday Morning |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 4/30/2020 | 21st Century Oncology | 8,699 | 6/30/2022 | Royal Palm OB/GYN | 8,024 | 2/28/2021 | University of Miami Health |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | | | | | | | | |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | NAP | | | NAP | | | NAP |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | NAP | | | NAP | | | NAP |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | | | | | | | | |
19.01 | Property | | | | Sprouts Culver City | | NAP | | | NAP | | | NAP |
19.02 | Property | | | | Walgreens San Antonio | | NAP | | | NAP | | | NAP |
19.03 | Property | | | | Petco Kansas City | | NAP | | | NAP | | | NAP |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | | NAP | | | NAP | | | NAP |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | | NAP | | | NAP | | | NAP |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | | NAP | | | NAP | | | NAP |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | | NAP | | | NAP | | | NAP |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 10/31/2021 | World Nail & Spa | 1,400 | 3/31/2019 | Sally Beauty Supply | 1,400 | 1/31/2019 | Cost Cutter |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 12/31/2021 | Dollar General | 7,794 | 1/31/2022 | Big Bob’s Flooring Outlet | 7,713 | 11/30/2026 | Signs Sew Easy |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | | NAP | | | NAP | | | NAP |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 5/31/2019 | Aruba Petroleum | 6,277 | 4/30/2018 | Ameratex Energy, Inc. | 5,838 | 10/31/2018 | National Produce Consultants, LLC |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 4/30/2021 | Aten Design Group, Inc | 4,046 | 12/31/2018 | Zeppelin Development | 2,212 | 10/1/2028 | HuHot Mongolian Grill |
29 | Loan | | GSMC | GSMC | Wesco International | | NAP | | | NAP | | | NAP |
30 | Loan | | GSMC | GSMC | Sabre Springs | 12/31/2020 | Visual Photography | 2,435 | 11/30/2016 | Nurses Educational Opp. | 2,430 | 5/31/2019 | All About Me Medical Day Spa |
31 | Loan | | GSMC | GSMC | Airport Village | 1/31/2019 | Dollar Tree | 8,184 | 9/30/2026 | US Renal Care | 7,537 | 11/30/2025 | Snap Fitness |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | | NAP | | | NAP | | | NAP |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | | NAP | | | NAP | | | NAP |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 66,540 | 7/31/2027 | 9/1/2016 | No | NAP | 9/12/2016 | NAP | NAP | No | 0 | 0 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 26,975 | 10/28/2018 | 9/30/2016 | No | NAP | 9/29/2016 | 9/29/2016 | 19% | No | 2,208,429 | 162,477 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 83,228 | 6/30/2025 | 8/9/2016 | No | NAP | 8/9/2016 | NAP | NAP | No | 1,243,392 | 888,137 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | | | | | | | | | No | 0 | 0 |
4.01 | Property | | | | Hannibal | | | 12/4/2015 | No | NAP | 12/8/2015 | 12/4/2015 | 18% | No | | |
4.02 | Property | | | | Kraco | | | 12/7/2015 | No | NAP | 12/7/2015 | 12/4/2015 | 18% | No | | |
4.03 | Property | | | | New WinCup - Phoenix | | | 12/7/2015 | No | NAP | 12/8/2015 | NAP | NAP | No | | |
4.04 | Property | | | | Worlds Finest Chocolates | | | 12/4/2015 | No | NAP | 12/11/2015 | NAP | NAP | No | | |
4.05 | Property | | | | SET - MI | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.06 | Property | | | | Plaid - Decatur | | | 12/4/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.07 | Property | | | | Oracle Packaging | | | 12/8/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.08 | Property | | | | TestAmerica - West SAC | | | 12/2/2015 | No | NAP | 12/4/2015 | 12/4/2015 | 9% | No | | |
4.09 | Property | | | | TestAmerica - Arvada | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.10 | Property | | | | Northwest Mailing Service | | | 12/4/2015 | No | NAP | 12/9/2015 | NAP | NAP | No | | |
4.11 | Property | | | | Lyons | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.12 | Property | | | | Wilbert Plastics | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.13 | Property | | | | Angstrom Graphics | | | 12/8/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | | 12/4/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.15 | Property | | | | Universal Pool - Armory | | | 12/4/2015 | No | NAP | 12/14/2015 | NAP | NAP | No | | |
4.16 | Property | | | | Jade-Sterling - IL | | | 12/4/2015 | No | NAP | 12/10/2015 | NAP | NAP | No | | |
4.17 | Property | | | | Plaid - Norcross | | | 12/4/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.18 | Property | | | | Phillips and Temro | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.19 | Property | | | | TestAmerica - Savannah | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.20 | Property | | | | Hover-Davis | | | 12/7/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.21 | Property | | | | Jade-Sterling - OH | | | 12/4/2015, 12/7/2015 | No | NAP | 12/4/2015, 12/7/2015 | NAP | NAP | No | | |
4.22 | Property | | | | Fitz Aerospace | | | 12/4/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.23 | Property | | | | MVP Charleston | | | 12/4/2015 | No | NAP | 12/9/2015 | NAP | NAP | No | | |
4.24 | Property | | | | Paragon Tech | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | | 12/4/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.26 | Property | | | | Shale-Inland | | | 12/4/2015 | No | NAP | 12/10/2015 | NAP | NAP | No | | |
4.27 | Property | | | | M.P. Pumps | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.28 | Property | | | | TestAmerica - Pensacola | | | 12/7/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.29 | Property | | | | Microfinish | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.30 | Property | | | | MVP Mayfield | | | 12/7/2015 | No | NAP | 12/4/2015 | NAP | NAP | No | | |
4.31 | Property | | | | Builders FirstSource | | | 12/3/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.32 | Property | | | | Banner | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.33 | Property | | | | SET - IN | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.34 | Property | | | | Progressive Metal | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.35 | Property | | | | Universal Pool - 166th | | | 12/4/2015 | No | NAP | 12/9/2015 | NAP | NAP | No | | |
4.36 | Property | | | | SITEL | | | 12/7/2015 | No | NAP | 12/3/2015 | NAP | NAP | No | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | | 12/7/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.38 | Property | | | | Texas Die Casting | | | 12/7/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | 12/4/2015 | No | NAP | 12/7/2015 | NAP | NAP | No | | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 23,277 | 10/20/2020 | 9/1/2016 | No | NAP | 9/2/2016 | 9/9/2016 | 12% | No | 0 | 0 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | | | | | | | | | No | 0 | 0 |
6.01 | Property | | | | Queenstown Premium Outlets | 9,346 | 5/31/2026 | 8/15/2016 | No | NAP | 8/15/2016 | NAP | NAP | No | | |
6.02 | Property | | | | Pismo Beach Premium Outlets | 6,570 | 12/31/2017 | 8/15/2016 | No | NAP | 8/15/2016 | 8/12/2016 | 8% | No | | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | | | | | | | | | No | 541,000 | 335,796 |
7.01 | Property | | | | 709 Westchester Avenue | 80 | 11/30/2016 | 9/27/2016 | No | NAP | 10/21/2016 | NAP | NAP | No | | |
7.02 | Property | | | | 777 Westchester Avenue | 6,751 | 6/30/2022 | 9/27/2016 | No | NAP | 10/21/2016 | NAP | NAP | No | | |
7.03 | Property | | | | 701 Westchester Avenue | 10,646 | 5/31/2019 | 9/27/2016 | No | NAP | 10/21/2016 | NAP | NAP | No | | |
7.04 | Property | | | | 711 Westchester Avenue | 7,309 | 3/31/2018 | 9/27/2016 | No | NAP | 10/21/2016 | NAP | NAP | No | | |
7.05 | Property | | | | 707 Westchester Avenue | 5,062 | 12/31/2019 | 9/27/2016 | No | NAP | 10/21/2016 | NAP | NAP | No | | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | | | | | | | | | No | 0 | 0 |
8.01 | Property | | | | 1800 Columbian Club Drive | | | 7/14/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.02 | Property | | | | 11333 East 53rd Avenue | | | 7/13/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.03 | Property | | | | 600 Burning Tree Road | | | 7/13/2016 | No | NAP | 7/13/2016 | 7/13/2016 | 12% | No | | |
8.04 | Property | | | | 1202 Avenue R | | | 7/18/2016 | No | NAP | 7/14/2016 | NAP | NAP | No | | |
8.05 | Property | | | | 2955 South 18th Place | | | 7/14/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | 7/13/2016 | No | NAP | 7/14/2016 | 7/13/2016 | 14% | No | | |
8.07 | Property | | | | 1915 South Grand Avenue | | | 7/13/2016 | No | NAP | 7/14/2016 | 7/13/2016 | 12% | No | | |
8.08 | Property | | | | 4449 South 36th Street | | | 7/13/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.09 | Property | | | | 13425 Branch View Lane | | | 7/13/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.10 | Property | | | | 2000 Robotics Place | | | 7/13/2016 | No | NAP | 7/15/2016 | NAP | NAP | No | | |
8.11 | Property | | | | 1819 South Lamar Street | | | 7/13/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.12 | Property | | | | 5151 East 46th Avenue | | | 7/13/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.13 | Property | | | | 1510 Capital Parkway | | | 7/14/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.14 | Property | | | | 1905 John Connally Drive | | | 7/14/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.15 | Property | | | | 1520 Capital Parkway | | | 7/14/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
8.16 | Property | | | | 3576 North Moline Street | | | 7/13/2016 | No | NAP | 7/13/2016 | NAP | NAP | No | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 8,148 | 1/31/2025 | 5/6/2016 | No | NAP | 5/9/2016 | NAP | NAP | No | 1,130,254 | 226,051 |
10 | Loan | | GSMC | GSMC | Village Square | 25,000 | 9/30/2020 | 8/18/2016 | No | NAP | 8/17/2016 | NAP | NAP | No | 119,272 | 119,272 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | | | 9/29/2016 | No | NAP | 9/30/2016 | 9/29/2016 | 7% | No | 176,060 | 37,552 |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 1,936 | 9/30/2020 | 8/17/2016 | No | NAP | 8/16/2016 | NAP | NAP | No | 61,932 | 9,113 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | | | 7/14/2016 | No | NAP | 8/1/2016 | 7/14/2016 | 7% | No | 389,616 | 43,291 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | | | | | | | | | No | 229,000 | 68,834 |
14.01 | Property | | | | 2500 Westchester Avenue | 6,817 | 1/31/2022 | 9/27/2016 | No | NAP | 10/13/2016 | NAP | NAP | No | | |
14.02 | Property | | | | 2700 Westchester Avenue | 4,914 | 7/31/2021 | 9/27/2016 | No | NAP | 10/13/2016 | NAP | NAP | No | | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | | | 8/22/2016 | No | NAP | 8/19/2016 | 8/19/2016 | 10% | No | 0 | 0 |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 7,232 | 1/31/2018 | 9/30/2016 | No | NAP | 9/29/2016 | 9/28/2016 | 5% | No | 110,937 | 19,140 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 7,724 | 4/30/2019 | 10/14/2016 | No | NAP | 10/6/2016 | NAP | NAP | No | 0 | 15,728 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | | | | | | | | | No | 0 | 76,003 |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | 12/21/2015 | No | NAP | 12/21/2015 | NAP | NAP | No | | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | 12/22/2015 | No | NAP | 12/21/2015 | NAP | NAP | No | | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | | | | | | | | | No | 0 | 0 |
19.01 | Property | | | | Sprouts Culver City | | | 8/31/2016 | No | NAP | 8/31/2016 | 9/1/2016 | 15% | No | | |
19.02 | Property | | | | Walgreens San Antonio | | | 9/23/2016 | No | NAP | 9/27/2016 | NAP | NAP | No | | |
19.03 | Property | | | | Petco Kansas City | | | 3/14/2016 | No | NAP | 9/1/2016 | NAP | NAP | No | | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | | | 9/15/2016 | No | NAP | 9/13/2016 | NAP | NAP | No | 307,776 | 21,373 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | | | 8/3/2016 | No | NAP | 8/5/2016 | NAP | NAP | No | 23,147 | 23,147 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | | | 10/7/2016 | No | NAP | 10/8/2016 | NAP | NAP | No | 0 | 0 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | | | 9/19/2016 | No | NAP | 9/19/2016 | NAP | NAP | No | 0 | 0 |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 1,400 | 1/31/2019 | 8/19/2016 | No | NAP | 8/19/2016 | NAP | NAP | No | 46,419 | 11,605 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 5,200 | 11/30/2017 | 8/18/2016 | Yes | 9/14/2016 | 8/17/2016 | NAP | NAP | No | 117,071 | 9,756 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | | | 9/7/2016 | No | NAP | 9/2/2016 | NAP | NAP | No | 3,933 | 3,933 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 3,611 | 5/31/2020 | 9/28/2016 | No | NAP | 9/28/2016 | NAP | NAP | No | 0 | 11,806 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 2,041 | 12/31/2016 | 8/22/2016 | No | NAP | 8/22/2016 | NAP | NAP | No | 73,359 | 14,907 |
29 | Loan | | GSMC | GSMC | Wesco International | | | 9/19/2016 | No | NAP | 9/19/2016 | NAP | NAP | No | 0 | 0 |
30 | Loan | | GSMC | GSMC | Sabre Springs | 2,131 | 7/21/2020 | 9/15/2016 | No | NAP | 9/23/2016 | 9/15/2016 | 4% | No | 0 | 0 |
31 | Loan | | GSMC | GSMC | Airport Village | 4,336 | 6/30/2021 | 10/4/2016 | No | NAP | 10/4/2016 | NAP | NAP | No | 17,041 | 8,520 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | | | 9/29/2016 | No | NAP | 9/28/2016 | NAP | NAP | No | 3,425 | 3,425 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | | | 8/5/2016 | No | NAP | 8/2/2016 | NAP | NAP | No | 0 | 0 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 109,121 | 15,589 | 0 | 11,987 | 0 | 0 | 95,894 | 0 | 0 | 0 | 0 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 356,002 | 32,364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 0 | 0 | 1,259,746 | 0 | 1,259,746 | 3,000,000 | 0 | 4,500,000 | 0 | 0 | 0 |
4.01 | Property | | | | Hannibal | | | | | | | | | | | |
4.02 | Property | | | | Kraco | | | | | | | | | | | |
4.03 | Property | | | | New WinCup - Phoenix | | | | | | | | | | | |
4.04 | Property | | | | Worlds Finest Chocolates | | | | | | | | | | | |
4.05 | Property | | | | SET - MI | | | | | | | | | | | |
4.06 | Property | | | | Plaid - Decatur | | | | | | | | | | | |
4.07 | Property | | | | Oracle Packaging | | | | | | | | | | | |
4.08 | Property | | | | TestAmerica - West SAC | | | | | | | | | | | |
4.09 | Property | | | | TestAmerica - Arvada | | | | | | | | | | | |
4.10 | Property | | | | Northwest Mailing Service | | | | | | | | | | | |
4.11 | Property | | | | Lyons | | | | | | | | | | | |
4.12 | Property | | | | Wilbert Plastics | | | | | | | | | | | |
4.13 | Property | | | | Angstrom Graphics | | | | | | | | | | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | | | | | | | | | | |
4.15 | Property | | | | Universal Pool - Armory | | | | | | | | | | | |
4.16 | Property | | | | Jade-Sterling - IL | | | | | | | | | | | |
4.17 | Property | | | | Plaid - Norcross | | | | | | | | | | | |
4.18 | Property | | | | Phillips and Temro | | | | | | | | | | | |
4.19 | Property | | | | TestAmerica - Savannah | | | | | | | | | | | |
4.20 | Property | | | | Hover-Davis | | | | | | | | | | | |
4.21 | Property | | | | Jade-Sterling - OH | | | | | | | | | | | |
4.22 | Property | | | | Fitz Aerospace | | | | | | | | | | | |
4.23 | Property | | | | MVP Charleston | | | | | | | | | | | |
4.24 | Property | | | | Paragon Tech | | | | | | | | | | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | | | | | | | | | | |
4.26 | Property | | | | Shale-Inland | | | | | | | | | | | |
4.27 | Property | | | | M.P. Pumps | | | | | | | | | | | |
4.28 | Property | | | | TestAmerica - Pensacola | | | | | | | | | | | |
4.29 | Property | | | | Microfinish | | | | | | | | | | | |
4.30 | Property | | | | MVP Mayfield | | | | | | | | | | | |
4.31 | Property | | | | Builders FirstSource | | | | | | | | | | | |
4.32 | Property | | | | Banner | | | | | | | | | | | |
4.33 | Property | | | | SET - IN | | | | | | | | | | | |
4.34 | Property | | | | Progressive Metal | | | | | | | | | | | |
4.35 | Property | | | | Universal Pool - 166th | | | | | | | | | | | |
4.36 | Property | | | | SITEL | | | | | | | | | | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | | | | | | | | | | |
4.38 | Property | | | | Texas Die Casting | | | | | | | | | | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | | | | | | | | | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 363,000 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
6.01 | Property | | | | Queenstown Premium Outlets | | | | | | | | | | | |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | | | | | | | | | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 0 | 0 | 0 | 19,820 | 0 | 0 | 110,110 | 2,642,636 | 0 | 0 | 0 |
7.01 | Property | | | | 709 Westchester Avenue | | | | | | | | | | | |
7.02 | Property | | | | 777 Westchester Avenue | | | | | | | | | | | |
7.03 | Property | | | | 701 Westchester Avenue | | | | | | | | | | | |
7.04 | Property | | | | 711 Westchester Avenue | | | | | | | | | | | |
7.05 | Property | | | | 707 Westchester Avenue | | | | | | | | | | | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
8.01 | Property | | | | 1800 Columbian Club Drive | | | | | | | | | | | |
8.02 | Property | | | | 11333 East 53rd Avenue | | | | | | | | | | | |
8.03 | Property | | | | 600 Burning Tree Road | | | | | | | | | | | |
8.04 | Property | | | | 1202 Avenue R | | | | | | | | | | | |
8.05 | Property | | | | 2955 South 18th Place | | | | | | | | | | | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | | | | | | | | | |
8.07 | Property | | | | 1915 South Grand Avenue | | | | | | | | | | | |
8.08 | Property | | | | 4449 South 36th Street | | | | | | | | | | | |
8.09 | Property | | | | 13425 Branch View Lane | | | | | | | | | | | |
8.10 | Property | | | | 2000 Robotics Place | | | | | | | | | | | |
8.11 | Property | | | | 1819 South Lamar Street | | | | | | | | | | | |
8.12 | Property | | | | 5151 East 46th Avenue | | | | | | | | | | | |
8.13 | Property | | | | 1510 Capital Parkway | | | | | | | | | | | |
8.14 | Property | | | | 1905 John Connally Drive | | | | | | | | | | | |
8.15 | Property | | | | 1520 Capital Parkway | | | | | | | | | | | |
8.16 | Property | | | | 3576 North Moline Street | | | | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | Upfront Deferred Maintenance Reserve ($) |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 0 | 0 | 0 | 13,686 | 328,474 | 0 | 32,587 | 782,082 | 0 | 0 | 0 |
10 | Loan | | GSMC | GSMC | Village Square | 0 | 0 | 0 | 6,548 | 250,000 | 360,000 | 24,553 | 900,000 | 0 | 0 | 0 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 0 | 0 | 0 | 35,278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 17,515 | 8,758 | 26,657 | 702 | 0 | 0 | 5,261 | 315,675 | 0 | 0 | 47,100 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 0 | 0 | 0 | 26,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 0 | 0 | 0 | 6,062 | 0 | 0 | 48,494 | 1,163,856 | 0 | 0 | 0 |
14.01 | Property | | | | 2500 Westchester Avenue | | | | | | | | | | | |
14.02 | Property | | | | 2700 Westchester Avenue | | | | | | | | | | | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 0 | 0 | 0 | 3,109 | 0 | 0 | 10,417 | 375,000 | 0 | 0 | 0 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 48,365 | 8,061 | 0 | 1,746 | 0 | 0 | 7,934 | 380,836 | 0 | 0 | 0 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 0 | 0 | 0 | 63,396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | | | | | | | | | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | | | | | | | | | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
19.01 | Property | | | | Sprouts Culver City | | | | | | | | | | | |
19.02 | Property | | | | Walgreens San Antonio | | | | | | | | | | | |
19.03 | Property | | | | Petco Kansas City | | | | | | | | | | | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 0 | 0 | 0 | 21,345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 10,474 | 5,237 | 0 | 17,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | 2,234 | 372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 0 | 0 | 100,000 | 0 | 45,000 | 200,000 | 0 | 200,000 | 0 | 0 | 0 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 8,154 | 3,571 | 0 | 1,664 | 0 | 250,000 | 0 | 200,000 | 0 | 0 | 28,105 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 0 | 0 | 0 | 1,158 | 41,620 | 0 | 0 | 0 | 0 | 0 | 104,885 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 4,974 | 2,487 | 0 | 1,713 | 0 | 200,000 | 8,157 | 391,556 | 0 | 0 | 121,781 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 0 | 0 | 0 | 1,055 | 0 | 0 | 3,598 | 129,515 | 0 | 0 | 0 |
29 | Loan | | GSMC | GSMC | Wesco International | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
30 | Loan | | GSMC | GSMC | Sabre Springs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
31 | Loan | | GSMC | GSMC | Airport Village | 0 | 0 | 0 | 1,176 | 0 | 0 | 2,939 | 70,531 | 0 | 0 | 0 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | 0 | 0 | 0 | 554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 0 | 0 | 0 | 5,954,009 | 0 | Unfunded Obligations Reserve | BCSP 330 North Wabash Property LLC |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | 0 | 0 | 0 | 0 | 0 | | 225 Bush Street Owners LLC |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | 0 | 0 | 0 | 40,566,832 | 0 | Unfunded Obligations Reserve ($23,258,542), Free Rent Reserve ($17,308,290) | 540 West Madison Owner LLC |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | 0 | 0 | 0 | 5,816,966 | 0 | Plaid Expansion Construction Reserve | UB (Hannibal), LLC, UB (TA-Sacramento), LLC, UB (TA-Arvada), LLC, UB (Builders First Source), LLC, UB (TA-Pensacola), LLC, UB (TA-Tallahassee), LLC, UB (TA-Savannah), LLC, UB (Jade-Illinois), LLC, UB (Set-North Vernon), LLC, UB (MVP-Mayfield), LLC, UB (Paragon Tech), LLC, UB (Progressive Metal), LLC, UB (SET-New Boston), LLC, UB (Hover-Davis), LLC, UB (Banner Services), LLC, UB (Jade-Ohio), LLC, UB (Easley Custom Plastics), LLC, UB (MVP-Charleston), LLC, UB (TA-Corpus Christi), LLC, UB (Texas Die Casting), LLC, UB II (New WinCup-AZ), LLC, UB II (Santa Fe), LLC, UB II (Sitel), LLC, UB II (Plaid-Decatur), LLC, UB II (Plaid-Norcross), LLC, UB II (New WinCup-GA), LLC, UB II (Northwest Mailing), LLC, UB II (Ainslie), LLC, UB II (UP-166th St), LLC, UB II (UP-Armory), LLC, UB II (WFC), LLC, UB II (Lyons), LLC, UB II (MP Pumps), LLC, UB II (PTI), LLC, UB II (Microfinish), LLC, UB II (Oracle), LLC, UB II (Aramsco), LLC, UB II (Angstrom), LLC and UB II (Fitz), LLC |
4.01 | Property | | | | Hannibal | | | | | | | |
4.02 | Property | | | | Kraco | | | | | | | |
4.03 | Property | | | | New WinCup - Phoenix | | | | | | | |
4.04 | Property | | | | Worlds Finest Chocolates | | | | | | | |
4.05 | Property | | | | SET - MI | | | | | | | |
4.06 | Property | | | | Plaid - Decatur | | | | | | | |
4.07 | Property | | | | Oracle Packaging | | | | | | | |
4.08 | Property | | | | TestAmerica - West SAC | | | | | | | |
4.09 | Property | | | | TestAmerica - Arvada | | | | | | | |
4.10 | Property | | | | Northwest Mailing Service | | | | | | | |
4.11 | Property | | | | Lyons | | | | | | | |
4.12 | Property | | | | Wilbert Plastics | | | | | | | |
4.13 | Property | | | | Angstrom Graphics | | | | | | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | | | | | | |
4.15 | Property | | | | Universal Pool - Armory | | | | | | | |
4.16 | Property | | | | Jade-Sterling - IL | | | | | | | |
4.17 | Property | | | | Plaid - Norcross | | | | | | | |
4.18 | Property | | | | Phillips and Temro | | | | | | | |
4.19 | Property | | | | TestAmerica - Savannah | | | | | | | |
4.20 | Property | | | | Hover-Davis | | | | | | | |
4.21 | Property | | | | Jade-Sterling - OH | | | | | | | |
4.22 | Property | | | | Fitz Aerospace | | | | | | | |
4.23 | Property | | | | MVP Charleston | | | | | | | |
4.24 | Property | | | | Paragon Tech | | | | | | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | | | | | | |
4.26 | Property | | | | Shale-Inland | | | | | | | |
4.27 | Property | | | | M.P. Pumps | | | | | | | |
4.28 | Property | | | | TestAmerica - Pensacola | | | | | | | |
4.29 | Property | | | | Microfinish | | | | | | | |
4.30 | Property | | | | MVP Mayfield | | | | | | | |
4.31 | Property | | | | Builders FirstSource | | | | | | | |
4.32 | Property | | | | Banner | | | | | | | |
4.33 | Property | | | | SET - IN | | | | | | | |
4.34 | Property | | | | Progressive Metal | | | | | | | |
4.35 | Property | | | | Universal Pool - 166th | | | | | | | |
4.36 | Property | | | | SITEL | | | | | | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | | | | | | |
4.38 | Property | | | | Texas Die Casting | | | | | | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | | | | | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | 0 | 0 | 0 | 4,507,426 | 0 | Michael’s Reserve ($3,720,000), Marshalls Reserve ($187,034.27), Unfunded Obligations Reserve ($600,392) | The Quad at Whittier, LLC |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | 0 | 0 | 0 | 0 | 0 | | Prime Outlets at Pismo Beach LLC and Queenstown Outlets Limited Partnership |
6.01 | Property | | | | Queenstown Premium Outlets | | | | | | | |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | | | | | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | 0 | 0 | 0 | 5,885,391 | 0 | Unfunded Obligations Reserve ($4,788,965.18), Free Rent Reserve ($1,096,426) | 701 Westchester Avenue Owner SPE LLC, 707/709 Westchester Avenue Owner SPE LLC, 711 Westchester Avenue Owner SPE LLC and 777 Westchester Avenue Owner SPE LLC |
7.01 | Property | | | | 709 Westchester Avenue | | | | | | | |
7.02 | Property | | | | 777 Westchester Avenue | | | | | | | |
7.03 | Property | | | | 701 Westchester Avenue | | | | | | | |
7.04 | Property | | | | 711 Westchester Avenue | | | | | | | |
7.05 | Property | | | | 707 Westchester Avenue | | | | | | | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | 0 | 0 | 0 | 0 | 0 | | Iron Mountain Mortgage Finance I, LLC |
8.01 | Property | | | | 1800 Columbian Club Drive | | | | | | | |
8.02 | Property | | | | 11333 East 53rd Avenue | | | | | | | |
8.03 | Property | | | | 600 Burning Tree Road | | | | | | | |
8.04 | Property | | | | 1202 Avenue R | | | | | | | |
8.05 | Property | | | | 2955 South 18th Place | | | | | | | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | | | | | |
8.07 | Property | | | | 1915 South Grand Avenue | | | | | | | |
8.08 | Property | | | | 4449 South 36th Street | | | | | | | |
8.09 | Property | | | | 13425 Branch View Lane | | | | | | | |
8.10 | Property | | | | 2000 Robotics Place | | | | | | | |
8.11 | Property | | | | 1819 South Lamar Street | | | | | | | |
8.12 | Property | | | | 5151 East 46th Avenue | | | | | | | |
8.13 | Property | | | | 1510 Capital Parkway | | | | | | | |
8.14 | Property | | | | 1905 John Connally Drive | | | | | | | |
8.15 | Property | | | | 1520 Capital Parkway | | | | | | | |
8.16 | Property | | | | 3576 North Moline Street | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | Other Reserve Description | Borrower Name |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | 0 | 0 | 0 | 0 | 0 | | Hamilton Place CMBS, LLC |
10 | Loan | | GSMC | GSMC | Village Square | 0 | 0 | 0 | 0 | 0 | | 4000 Oxford Drive Associates, LP |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | 0 | 0 | 0 | 0 | 0 | | M5 Dev, LLC |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 0 | 0 | 0 | 56,314 | 56,314 | Ground Lease Reserve | BG Kauai Holdings, LLC |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 0 | 0 | 0 | 62,500 | 275,000 | Ground Lease Reserve ($62,500), Monthly PIP Work Reserve ($275,000) | Tucson Portland LLC |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | 0 | 0 | 0 | 1,017,561 | 0 | Unfunded Obligations Reserve ($940,902.77), Free Rent Reserve ($76,658) | 2500/2700 Westchester Avenue Owner SPE LLC |
14.01 | Property | | | | 2500 Westchester Avenue | | | | | | | |
14.02 | Property | | | | 2700 Westchester Avenue | | | | | | | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | 0 | 0 | 0 | 2,752,845 | 0 | Unfunded General Contractor Obligation Reserve ($1,571,278.44), Free Rent Reserve ($849,965.03), Outstanding TI/LC Reserve ($331,601.61) | GI DC Irvine LLC |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | 0 | 0 | 0 | 8,985 | 0 | Unfunded Obligations Reserve | Carwood Skypark, LLC, Sunray Skypark, LLC, Slaught Skypark, LLC, Sunburst Skypark, LLC and Investec Capital Skypark LLC |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | 0 | 0 | 0 | 10,000 | 0 | Unfunded Obligations Reserve | Boinis Associates, Ltd. |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | 0 | 0 | 0 | 4,180,000 | 0 | PIP Reserve ($2,140,000 SpringHill Suites, $2,040,000 Residence Inn) | North Shore Hospitality Associates, LP and General Robinson Associates, L.P. |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | | | | | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | | | | | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | 0 | 0 | 0 | 0 | 0 | | M. David Family Holdings KC, LLC, M. David Family Holdings Sepulveda, LLC and M. David Family Holdings San Antonio, LLC |
19.01 | Property | | | | Sprouts Culver City | | | | | | | |
19.02 | Property | | | | Walgreens San Antonio | | | | | | | |
19.03 | Property | | | | Petco Kansas City | | | | | | | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | 0 | 0 | 0 | 2,506,574 | 0 | PIP Reserve ($951,099.76), Façade Reserve ($1,555,474.08) | Prince-Bush Investments Hollywood-H, LLP |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | 0 | 0 | 0 | 530,270 | 0 | PIP Reserve | Carnegie HP Owner LLC |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | 0 | 0 | 0 | 0 | 0 | | Mike Jacksonville FL, LLC |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | 0 | 0 | 0 | 0 | 0 | | Rath Wisc LLC and Sealax, LLC |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | 0 | 0 | 0 | 0 | 0 | | MO Bellevue, LLC |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | 0 | 0 | 0 | 153,990 | 0 | Unfunded Obligations Reserve ($100,000), Big Bob’s Reserve ($53,989.86) | Crossroads West Associates Limited Partnership |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | 0 | 0 | 0 | 0 | 0 | | BTO Properties, LLC, BRO Properties, LLC and Louise Marie Properties, LLC |
27 | Loan | 25 | GSMC | GSMC | Republic Place | 0 | 0 | 0 | 545,893 | 0 | Elevator Reserve ($500,000), Unfunded Obligations ($45,893) | 555 Republic LLC |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | 0 | 0 | 0 | 0 | 0 | | Freight on the River LLC |
29 | Loan | | GSMC | GSMC | Wesco International | 0 | 0 | 0 | 0 | 0 | | Wesco Mad LLC and Otto3 LLC |
30 | Loan | | GSMC | GSMC | Sabre Springs | 0 | 0 | 0 | 30,000 | 0 | Unfunded Obligations Reserve | Sabre Springs Marketplace, L.P. |
31 | Loan | | GSMC | GSMC | Airport Village | 0 | 0 | 0 | 0 | 0 | | Airport Village, LP |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | 0 | 0 | 0 | 745,714 | 0 | Unfunded Obligations Account | Therma Howe LLC and Big Brother LLC |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | 0 | 0 | 0 | 0 | 0 | | DFP Partners LLC |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Delaware Statutory Trust? | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | No | BCSP VII Investments, L.P. | Acquisition | 130,000,000 | 169,764,916 | 174,000,000 | 0 | 473,764,916 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | No | Kylli Inc. | Refinance | 122,000,000 | 0 | 113,000,000 | 0 | 235,000,000 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | No | Joseph Mizrachi and David Alcalay | Refinance | 162,292,000 | 0 | 237,708,000 | 0 | 400,000,000 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | No | Michael W. Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Allen Crosswell, Tod Greenwood and Troy MacMane | Recapitalization | 307,640,000 | 0 | 0 | 0 | 307,640,000 |
4.01 | Property | | | | Hannibal | | | | | | | | |
4.02 | Property | | | | Kraco | | | | | | | | |
4.03 | Property | | | | New WinCup - Phoenix | | | | | | | | |
4.04 | Property | | | | Worlds Finest Chocolates | | | | | | | | |
4.05 | Property | | | | SET - MI | | | | | | | | |
4.06 | Property | | | | Plaid - Decatur | | | | | | | | |
4.07 | Property | | | | Oracle Packaging | | | | | | | | |
4.08 | Property | | | | TestAmerica - West SAC | | | | | | | | |
4.09 | Property | | | | TestAmerica - Arvada | | | | | | | | |
4.10 | Property | | | | Northwest Mailing Service | | | | | | | | |
4.11 | Property | | | | Lyons | | | | | | | | |
4.12 | Property | | | | Wilbert Plastics | | | | | | | | |
4.13 | Property | | | | Angstrom Graphics | | | | | | | | |
4.14 | Property | | | | New WinCup - Stone Mountain | | | | | | | | |
4.15 | Property | | | | Universal Pool - Armory | | | | | | | | |
4.16 | Property | | | | Jade-Sterling - IL | | | | | | | | |
4.17 | Property | | | | Plaid - Norcross | | | | | | | | |
4.18 | Property | | | | Phillips and Temro | | | | | | | | |
4.19 | Property | | | | TestAmerica - Savannah | | | | | | | | |
4.20 | Property | | | | Hover-Davis | | | | | | | | |
4.21 | Property | | | | Jade-Sterling - OH | | | | | | | | |
4.22 | Property | | | | Fitz Aerospace | | | | | | | | |
4.23 | Property | | | | MVP Charleston | | | | | | | | |
4.24 | Property | | | | Paragon Tech | | | | | | | | |
4.25 | Property | | | | Aramsco and Bulls Eye | | | | | | | | |
4.26 | Property | | | | Shale-Inland | | | | | | | | |
4.27 | Property | | | | M.P. Pumps | | | | | | | | |
4.28 | Property | | | | TestAmerica - Pensacola | | | | | | | | |
4.29 | Property | | | | Microfinish | | | | | | | | |
4.30 | Property | | | | MVP Mayfield | | | | | | | | |
4.31 | Property | | | | Builders FirstSource | | | | | | | | |
4.32 | Property | | | | Banner | | | | | | | | |
4.33 | Property | | | | SET - IN | | | | | | | | |
4.34 | Property | | | | Progressive Metal | | | | | | | | |
4.35 | Property | | | | Universal Pool - 166th | | | | | | | | |
4.36 | Property | | | | SITEL | | | | | | | | |
4.37 | Property | | | | TestAmerica - Tallahassee | | | | | | | | |
4.38 | Property | | | | Texas Die Casting | | | | | | | | |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | | | | | | |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | No | Terramar Retail Centers, LLC | Refinance | 70,100,000 | 0 | 0 | 0 | 70,100,000 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | No | Simon Property Group, L.P. | Refinance | 102,000,000 | 0 | 0 | 0 | 102,000,000 |
6.01 | Property | | | | Queenstown Premium Outlets | | | | | | | | |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | | | | | | |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | No | Normandy Real Estate Fund II, LP | Refinance | 56,900,000 | 8,595,080 | 0 | 0 | 65,495,080 |
7.01 | Property | | | | 709 Westchester Avenue | | | | | | | | |
7.02 | Property | | | | 777 Westchester Avenue | | | | | | | | |
7.03 | Property | | | | 701 Westchester Avenue | | | | | | | | |
7.04 | Property | | | | 711 Westchester Avenue | | | | | | | | |
7.05 | Property | | | | 707 Westchester Avenue | | | | | | | | |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | No | NAP | Recapitalization | 50,000,000 | 0 | 0 | 0 | 50,000,000 |
8.01 | Property | | | | 1800 Columbian Club Drive | | | | | | | | |
8.02 | Property | | | | 11333 East 53rd Avenue | | | | | | | | |
8.03 | Property | | | | 600 Burning Tree Road | | | | | | | | |
8.04 | Property | | | | 1202 Avenue R | | | | | | | | |
8.05 | Property | | | | 2955 South 18th Place | | | | | | | | |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | | | | | | |
8.07 | Property | | | | 1915 South Grand Avenue | | | | | | | | |
8.08 | Property | | | | 4449 South 36th Street | | | | | | | | |
8.09 | Property | | | | 13425 Branch View Lane | | | | | | | | |
8.10 | Property | | | | 2000 Robotics Place | | | | | | | | |
8.11 | Property | | | | 1819 South Lamar Street | | | | | | | | |
8.12 | Property | | | | 5151 East 46th Avenue | | | | | | | | |
8.13 | Property | | | | 1510 Capital Parkway | | | | | | | | |
8.14 | Property | | | | 1905 John Connally Drive | | | | | | | | |
8.15 | Property | | | | 1520 Capital Parkway | | | | | | | | |
8.16 | Property | | | | 3576 North Moline Street | | | | | | | | |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Delaware Statutory Trust? | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | No | CBL & Associates Limited Partnership | Refinance | 107,000,000 | 0 | 0 | 0 | 107,000,000 |
10 | Loan | | GSMC | GSMC | Village Square | No | L&M Associates | Refinance | 39,500,000 | 0 | 0 | 0 | 39,500,000 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | No | Mayur B. Patel | Refinance | 35,000,000 | 0 | 0 | 0 | 35,000,000 |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | No | Patrick L. Beach and Russell Geyser | Refinance | 29,000,000 | 1,944,101 | 0 | 0 | 30,944,101 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | No | Atrium Leveraged Loan Fund, LLC | Refinance | 57,620,000 | 141,258 | 0 | 0 | 57,761,258 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | No | Normandy Real Estate Fund II, LP | Refinance | 27,100,000 | 1,898,601 | 0 | 0 | 28,998,601 |
14.01 | Property | | | | 2500 Westchester Avenue | | | | | | | | |
14.02 | Property | | | | 2700 Westchester Avenue | | | | | | | | |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | No | DataCore Fund L.P. | Acquisition | 25,600,000 | 41,626,492 | 0 | 0 | 67,226,492 |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | No | Kenneth P. Slaught, Richard L. Ridgway, Ray Thomas, Helen A. Williams, Norman A. Slaught and Claire Slaught | Refinance | 24,500,000 | 0 | 0 | 0 | 24,500,000 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | No | Peter P. Boinis and Peter P. Boinis, as Trustee of the Peter P. Boinis Revocable Trust u/a/d May 6, 2016 | Refinance | 22,500,000 | 0 | 0 | 0 | 22,500,000 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | No | Shen Xiao | Acquisition | 69,000,000 | 32,284,663 | 0 | 0 | 101,284,663 |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | | | | | | |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | | | | | | |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | No | Angie David | Refinance | 19,000,000 | 0 | 0 | 0 | 19,000,000 |
19.01 | Property | | | | Sprouts Culver City | | | | | | | | |
19.02 | Property | | | | Walgreens San Antonio | | | | | | | | |
19.03 | Property | | | | Petco Kansas City | | | | | | | | |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | No | Robert C. Bush and Thomas P. Prince | Refinance | 16,000,000 | 0 | 0 | 0 | 16,000,000 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | No | Alan Landis | Acquisition | 14,000,000 | 6,729,189 | 0 | 0 | 20,729,189 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | No | Milestone Properties, LLC | Refinance | 11,300,000 | 0 | 0 | 0 | 11,300,000 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | No | George Hicker, Robert Wenrich and Gordon M. Mapes | Acquisition | 9,500,000 | 5,150,993 | 0 | 0 | 14,650,993 |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | No | John I. Silverman | Acquisition | 9,425,000 | 3,428,782 | 0 | 0 | 12,853,782 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | No | David L. Johnson | Refinance | 8,800,000 | 0 | 0 | 0 | 8,800,000 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | No | Brian T. O’Neill, Blake R. O’Neill, Shannon L. Stubblefield | Refinance | 8,700,000 | 0 | 0 | 0 | 8,700,000 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | No | John Timothy Campbell, Kimberly Lim Marcelis and Anthony Lim | Refinance | 8,400,000 | 0 | 0 | 0 | 8,400,000 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | No | Kyle Zeppelin, Morton Zeppelin, Douglas Decker and Timothy White | Refinance | 6,860,000 | 0 | 0 | 0 | 6,860,000 |
29 | Loan | | GSMC | GSMC | Wesco International | No | George Hicker, Robert Wenrich and Gordon M. Mapes | Acquisition | 6,850,000 | 4,060,907 | 0 | 0 | 10,910,907 |
30 | Loan | | GSMC | GSMC | Sabre Springs | No | John C. Collins | Refinance | 6,700,000 | 0 | 0 | 0 | 6,700,000 |
31 | Loan | | GSMC | GSMC | Airport Village | No | Mike M. Nassimi | Refinance | 6,500,000 | 0 | 0 | 0 | 6,500,000 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | No | George Hicker, Robert Wenrich and Gordon M. Mapes | Acquisition | 3,525,000 | 4,528,189 | 0 | 0 | 8,053,189 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | No | Ronald B. Russ, Jeffrey S. Gould | Refinance | 2,650,000 | 191,501 | 0 | 0 | 2,841,501 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25% for two consecutive fiscal quarters, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default | No |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | |
4.01 | Property | | | | Hannibal | | No |
4.02 | Property | | | | Kraco | | No |
4.03 | Property | | | | New WinCup - Phoenix | | No |
4.04 | Property | | | | Worlds Finest Chocolates | | No |
4.05 | Property | | | | SET - MI | | No |
4.06 | Property | | | | Plaid - Decatur | | No |
4.07 | Property | | | | Oracle Packaging | | No |
4.08 | Property | | | | TestAmerica - West SAC | | No |
4.09 | Property | | | | TestAmerica - Arvada | | No |
4.10 | Property | | | | Northwest Mailing Service | | No |
4.11 | Property | | | | Lyons | | No |
4.12 | Property | | | | Wilbert Plastics | | No |
4.13 | Property | | | | Angstrom Graphics | | No |
4.14 | Property | | | | New WinCup - Stone Mountain | | No |
4.15 | Property | | | | Universal Pool - Armory | | No |
4.16 | Property | | | | Jade-Sterling - IL | | No |
4.17 | Property | | | | Plaid - Norcross | | No |
4.18 | Property | | | | Phillips and Temro | | No |
4.19 | Property | | | | TestAmerica - Savannah | | No |
4.20 | Property | | | | Hover-Davis | | No |
4.21 | Property | | | | Jade-Sterling - OH | | No |
4.22 | Property | | | | Fitz Aerospace | | No |
4.23 | Property | | | | MVP Charleston | | No |
4.24 | Property | | | | Paragon Tech | | No |
4.25 | Property | | | | Aramsco and Bulls Eye | | No |
4.26 | Property | | | | Shale-Inland | | No |
4.27 | Property | | | | M.P. Pumps | | No |
4.28 | Property | | | | TestAmerica - Pensacola | | No |
4.29 | Property | | | | Microfinish | | No |
4.30 | Property | | | | MVP Mayfield | | No |
4.31 | Property | | | | Builders FirstSource | | No |
4.32 | Property | | | | Banner | | No |
4.33 | Property | | | | SET - IN | | No |
4.34 | Property | | | | Progressive Metal | | No |
4.35 | Property | | | | Universal Pool - 166th | | No |
4.36 | Property | | | | SITEL | | No |
4.37 | Property | | | | TestAmerica - Tallahassee | | No |
4.38 | Property | | | | Texas Die Casting | | No |
4.39 | Property | | | | TestAmerica - Corpus Christi | | No |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement | No |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x, (iii) Bankruptcy action of Borrower, Principal or Manager | |
6.01 | Property | | | | Queenstown Premium Outlets | | No |
6.02 | Property | | | | Pismo Beach Premium Outlets | | No |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.1%, (iii) failure to deliver financial statements as required in the Loan Agreement | |
7.01 | Property | | | | 709 Westchester Avenue | | No |
7.02 | Property | | | | 777 Westchester Avenue | | No |
7.03 | Property | | | | 701 Westchester Avenue | | No |
7.04 | Property | | | | 711 Westchester Avenue | | No |
7.05 | Property | | | | 707 Westchester Avenue | | No |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10% for four fiscal quarters, (iii) Iron Mountain Trigger Period, (iv) failure to deliver financial statements as required in the Loan Agreement | |
8.01 | Property | | | | 1800 Columbian Club Drive | | No |
8.02 | Property | | | | 11333 East 53rd Avenue | | No |
8.03 | Property | | | | 600 Burning Tree Road | | No |
8.04 | Property | | | | 1202 Avenue R | | No |
8.05 | Property | | | | 2955 South 18th Place | | No |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | No |
8.07 | Property | | | | 1915 South Grand Avenue | | No |
8.08 | Property | | | | 4449 South 36th Street | | No |
8.09 | Property | | | | 13425 Branch View Lane | | No |
8.10 | Property | | | | 2000 Robotics Place | | No |
8.11 | Property | | | | 1819 South Lamar Street | | No |
8.12 | Property | | | | 5151 East 46th Avenue | | No |
8.13 | Property | | | | 1510 Capital Parkway | | No |
8.14 | Property | | | | 1905 John Connally Drive | | No |
8.15 | Property | | | | 1520 Capital Parkway | | No |
8.16 | Property | | | | 3576 North Moline Street | | No |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Two Anchor Event | No |
10 | Loan | | GSMC | GSMC | Village Square | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement | No |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal or Manager, (iii) termination or expiration of the franchise agreement, (iv) DSCR is less than 1.35x | Yes |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.5%, (iii) failure to deliver financial statements as required in the Loan Agreement | |
14.01 | Property | | | | 2500 Westchester Avenue | | No |
14.02 | Property | | | | 2700 Westchester Avenue | | No |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0%, (iii) the occurrence of a Specified Tenant Sweep Event, (iv) the occurrence of the Anticipated Repayment Date | No |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure of Sponsor to maintain net worth and liquidity greater than $1,000,000, (iv) failure to deliver financial statements as required in the Loan Agreement, (v) the occurrence of a NW/Liquidity Trigger Period | No |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure to deposit the PIP Additional Deposit Amount on or before February 25, 2016 | |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | No |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | No |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.61%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | |
19.01 | Property | | | | Sprouts Culver City | | No |
19.02 | Property | | | | Walgreens San Antonio | | No |
19.03 | Property | | | | Petco Kansas City | | No |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event | No |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Period, (v) the occurrence of a PIP Trigger Period | No |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period, (v) the occurrence of a Guarantor Covenant Event | No |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a RathGibson Trigger Period | No |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x commencing with the period ending September 30, 2017, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Copps Trigger Event | No |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement (iv) the occurrence of a Rollover Trigger Event | No |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No |
27 | Loan | 25 | GSMC | GSMC | Republic Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No |
29 | Loan | | GSMC | GSMC | Wesco International | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.49x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Conney Trigger Period | No |
30 | Loan | | GSMC | GSMC | Sabre Springs | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event | No |
31 | Loan | | GSMC | GSMC | Airport Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) the occurrence of a 2024 Rollover Trigger Event | No |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.60x, (iii) the occurrence of a Therma-Tru Trigger Period, (iv) failure to deliver financial statements as required in the Loan Agreement | No |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) the occurrence of a Rollover Trigger Event | No |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Terrorism Insurance Required | Control Number |
1 | Loan | 8, 9, 10 | GSMC | GSMC | AMA Plaza | 4/30/2044 | 220,664 | 30,000,000 | 174,000,000 | 4.20699137931035% | | Yes | 1 |
2 | Loan | 11, 12, 13, 14 | GSCRE | GSMC | 225 Bush Street | | | 22,000,000 | 113,000,000 | 4.244475% | | Yes | 2 |
3 | Loan | 15, 16, 17, 18, 19, 20 | GSMC | GSMC | 540 West Madison | | | 87,000,000 | 162,708,000 | 4.73854163778056% | 75,000,000 | Yes | 3 |
4 | Loan | 20, 21, 22, 23, 24 | GSMC | GSMC | U.S. Industrial Portfolio | | | 232,450,948 | | | | Yes | 4 |
4.01 | Property | | | | Hannibal | | | | | | | Yes | 4.01 |
4.02 | Property | | | | Kraco | | | | | | | Yes | 4.02 |
4.03 | Property | | | | New WinCup - Phoenix | | | | | | | Yes | 4.03 |
4.04 | Property | | | | Worlds Finest Chocolates | | | | | | | Yes | 4.04 |
4.05 | Property | | | | SET - MI | | | | | | | Yes | 4.05 |
4.06 | Property | | | | Plaid - Decatur | | | | | | | Yes | 4.06 |
4.07 | Property | | | | Oracle Packaging | | | | | | | Yes | 4.07 |
4.08 | Property | | | | TestAmerica - West SAC | | | | | | | Yes | 4.08 |
4.09 | Property | | | | TestAmerica - Arvada | | | | | | | Yes | 4.09 |
4.10 | Property | | | | Northwest Mailing Service | | | | | | | Yes | 4.10 |
4.11 | Property | | | | Lyons | | | | | | | Yes | 4.11 |
4.12 | Property | | | | Wilbert Plastics | | | | | | | Yes | 4.12 |
4.13 | Property | | | | Angstrom Graphics | | | | | | | Yes | 4.13 |
4.14 | Property | | | | New WinCup - Stone Mountain | | | | | | | Yes | 4.14 |
4.15 | Property | | | | Universal Pool - Armory | | | | | | | Yes | 4.15 |
4.16 | Property | | | | Jade-Sterling - IL | | | | | | | Yes | 4.16 |
4.17 | Property | | | | Plaid - Norcross | | | | | | | Yes | 4.17 |
4.18 | Property | | | | Phillips and Temro | | | | | | | Yes | 4.18 |
4.19 | Property | | | | TestAmerica - Savannah | | | | | | | Yes | 4.19 |
4.20 | Property | | | | Hover-Davis | | | | | | | Yes | 4.20 |
4.21 | Property | | | | Jade-Sterling - OH | | | | | | | Yes | 4.21 |
4.22 | Property | | | | Fitz Aerospace | | | | | | | Yes | 4.22 |
4.23 | Property | | | | MVP Charleston | | | | | | | Yes | 4.23 |
4.24 | Property | | | | Paragon Tech | | | | | | | Yes | 4.24 |
4.25 | Property | | | | Aramsco and Bulls Eye | | | | | | | Yes | 4.25 |
4.26 | Property | | | | Shale-Inland | | | | | | | Yes | 4.26 |
4.27 | Property | | | | M.P. Pumps | | | | | | | Yes | 4.27 |
4.28 | Property | | | | TestAmerica - Pensacola | | | | | | | Yes | 4.28 |
4.29 | Property | | | | Microfinish | | | | | | | Yes | 4.29 |
4.30 | Property | | | | MVP Mayfield | | | | | | | Yes | 4.30 |
4.31 | Property | | | | Builders FirstSource | | | | | | | Yes | 4.31 |
4.32 | Property | | | | Banner | | | | | | | Yes | 4.32 |
4.33 | Property | | | | SET - IN | | | | | | | Yes | 4.33 |
4.34 | Property | | | | Progressive Metal | | | | | | | Yes | 4.34 |
4.35 | Property | | | | Universal Pool - 166th | | | | | | | Yes | 4.35 |
4.36 | Property | | | | SITEL | | | | | | | Yes | 4.36 |
4.37 | Property | | | | TestAmerica - Tallahassee | | | | | | | Yes | 4.37 |
4.38 | Property | | | | Texas Die Casting | | | | | | | Yes | 4.38 |
4.39 | Property | | | | TestAmerica - Corpus Christi | | | | | | | Yes | 4.39 |
5 | Loan | 25 | GSMC | GSMC | Quad at Whittier | | | | | | | Yes | 5 |
6 | Loan | 20, 26 | GSMC | GSMC | Simon Premium Outlets | | | 34,889,671 | | | | Yes | 6 |
6.01 | Property | | | | Queenstown Premium Outlets | | | | | | | Yes | 6.01 |
6.02 | Property | | | | Pismo Beach Premium Outlets | | | | | | | Yes | 6.02 |
7 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 700 Series | | | | | | | Yes | 7 |
7.01 | Property | | | | 709 Westchester Avenue | | | | | | | Yes | 7.01 |
7.02 | Property | | | | 777 Westchester Avenue | | | | | | | Yes | 7.02 |
7.03 | Property | | | | 701 Westchester Avenue | | | | | | | Yes | 7.03 |
7.04 | Property | | | | 711 Westchester Avenue | | | | | | | Yes | 7.04 |
7.05 | Property | | | | 707 Westchester Avenue | | | | | | | Yes | 7.05 |
8 | Loan | | GSMC | GSMC | Iron Mountain National Industrial | | | | | | | Yes | 8 |
8.01 | Property | | | | 1800 Columbian Club Drive | | | | | | | Yes | 8.01 |
8.02 | Property | | | | 11333 East 53rd Avenue | | | | | | | Yes | 8.02 |
8.03 | Property | | | | 600 Burning Tree Road | | | | | | | Yes | 8.03 |
8.04 | Property | | | | 1202 Avenue R | | | | | | | Yes | 8.04 |
8.05 | Property | | | | 2955 South 18th Place | | | | | | | Yes | 8.05 |
8.06 | Property | | | | 1760 North Saint Thomas Circle | | | | | | | Yes | 8.06 |
8.07 | Property | | | | 1915 South Grand Avenue | | | | | | | Yes | 8.07 |
8.08 | Property | | | | 4449 South 36th Street | | | | | | | Yes | 8.08 |
8.09 | Property | | | | 13425 Branch View Lane | | | | | | | Yes | 8.09 |
8.10 | Property | | | | 2000 Robotics Place | | | | | | | Yes | 8.10 |
8.11 | Property | | | | 1819 South Lamar Street | | | | | | | Yes | 8.11 |
8.12 | Property | | | | 5151 East 46th Avenue | | | | | | | Yes | 8.12 |
8.13 | Property | | | | 1510 Capital Parkway | | | | | | | Yes | 8.13 |
8.14 | Property | | | | 1905 John Connally Drive | | | | | | | Yes | 8.14 |
8.15 | Property | | | | 1520 Capital Parkway | | | | | | | Yes | 8.15 |
8.16 | Property | | | | 3576 North Moline Street | | | | | | | Yes | 8.16 |
Control Number | Loan / Property Flag | Footnotes | Originator | Mortgage Loan Seller | Property Name | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | Cut-off Date Pari Passu Companion Loan Balance ($) | Cut-off Date Subordinate Companion Loan Balance ($) | Subordinate Companion Loan Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Terrorism Insurance Required | Control Number |
9 | Loan | 27 | GSMC | GSMC | Hamilton Place | | | 64,557,908 | | | | Yes | 9 |
10 | Loan | | GSMC | GSMC | Village Square | | | | | | | Yes | 10 |
11 | Loan | 25, 28, 29 | GSMC | GSMC | Hilton Garden Inn Old Town | | | | | | | Yes | 11 |
12 | Loan | 30 | GSMC | GSMC | Poipu Shopping Village | 12/31/2058 | 356,333 | | | | | Yes | 12 |
13 | Loan | 25, 31, 32, 33, 34 | GSMC | GSMC | Embassy Suites Portland Airport | 8/9/2049 | 297,035 | 30,000,000 | | | | Yes | 13 |
14 | Loan | 25 | GSMC | GSMC | Westchester Office Portfolio 2500-2700 Series | | | | | | | Yes | 14 |
14.01 | Property | | | | 2500 Westchester Avenue | | | | | | | Yes | 14.01 |
14.02 | Property | | | | 2700 Westchester Avenue | | | | | | | Yes | 14.02 |
15 | Loan | 35 | GSMC | GSMC | Alton Corporate Plaza | | | | | | | Yes | 15 |
16 | Loan | | GSMC | GSMC | Skypark Plaza Shopping Center | | | | | | | Yes | 16 |
17 | Loan | | GSMC | GSMC | Center For The Medical Arts | | | | | | | Yes | 17 |
18 | Loan | 25, 36, 37, 38 | GSMC | GSMC | Residence Inn and SpringHill Suites North Shore | | | 46,601,478 | | | | Yes | 18 |
18.01 | Property | | | | SpringHill Suites Pittsburgh North Shore | | | | | | | Yes | 18.01 |
18.02 | Property | | | | Residence Inn Pittsburgh North Shore | | | | | | | Yes | 18.02 |
19 | Loan | | GSMC | GSMC | David Holdings Portfolio | | | | | | | Yes | 19 |
19.01 | Property | | | | Sprouts Culver City | | | | | | | Yes | 19.01 |
19.02 | Property | | | | Walgreens San Antonio | | | | | | | Yes | 19.02 |
19.03 | Property | | | | Petco Kansas City | | | | | | | Yes | 19.03 |
20 | Loan | 25, 39 | GSMC | GSMC | Holiday Inn Hollywood | | | | | | | Yes | 20 |
21 | Loan | 40 | GSMC | GSMC | Hyatt Place Princeton | | | | | | | Yes | 21 |
22 | Loan | | GSMC | GSMC | Michaels Distribution Center | | | | | | | Yes | 22 |
23 | Loan | | GSMC | GSMC | Berkshire Hathaway | | | | | | | Yes | 23 |
24 | Loan | 41 | GSMC | GSMC | Bellevue Town Center | | | | | | | Yes | 24 |
25 | Loan | 42 | GSMC | GSMC | Crossroads Shopping Center | | | | | | | Yes | 25 |
26 | Loan | | GSMC | GSMC | Devon Self Storage Charlotte | | | | | | | Yes | 26 |
27 | Loan | 25 | GSMC | GSMC | Republic Place | | | | | | | Yes | 27 |
28 | Loan | | GSMC | GSMC | 3507 Ringsby Court | | | | | | | Yes | 28 |
29 | Loan | | GSMC | GSMC | Wesco International | | | | | | | Yes | 29 |
30 | Loan | | GSMC | GSMC | Sabre Springs | | | | | | | Yes | 30 |
31 | Loan | | GSMC | GSMC | Airport Village | | | | | | | Yes | 31 |
32 | Loan | | GSMC | GSMC | Therma Tru Doors | | | | | | | Yes | 32 |
33 | Loan | | GSMC | GSMC | Michaels at Stoneridge Shopping Center | | | | | | | Yes | 33 |
Footnotes to Annex A-1 |
| |
1 | The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| |
2 | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| |
3 | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
| |
4 | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| |
5 | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| |
6 | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| |
7 | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| |
8 | The Cut-off Date Principal Balance of $100,000,000 represents the note A-1 of a $304,000,000 whole loan evidenced by two senior pari passu notes, a subordinate note B with an outstanding principal balance as of the Cut-off Date of $101,600,000, and a subordinate note C with an outstanding principal balance as of the Cut-off Date of $72,400,000. The note A-2, with an outstanding principal balance of $30,000,000, is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the AMA Plaza Senior Loans of $130,000,000. |
| |
9 | The lockout period will be at least 25 payment dates beginning with and including the first payment date of November 6, 2016. For the purposes of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2016-GS4 securitization closing date in November 2016. The actual lockout period may be longer. |
| |
10 | The subordinate companion loan is comprised of a note B with a principal balance as of the Cut-off Date of $101,600,000 and a note rate of 3.570635% and a note C with a principal balance as of the Cut-off Date of $72,400,000 and a note rate of 5.100000%. |
| |
11 | The Cut-off Date Principal Balance of $100,000,000 represents the note A-1 of a $235,000,000 whole loan evidenced by two senior pari passu notes and a subordinate note B with an outstanding principal balance as of the Cut-off Date of $113,000,000. The note A-2, with an outstanding principal balance of $22,000,000, is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 225 Bush Street Senior Loans of $122,000,000. |
| |
12 | The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 6, 2016. For the purposes of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2016-GS4 securitization closing date in November 2016. The actual lockout period may be longer. |
| |
13 | For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown. |
| |
14 | The Largest Tenant Twitch leases 78,461 SF expiring August 18, 2021 and 5,574 SF of storage space on a month to month basis. The Second Largest Tenant Benefit Cosmetics, LLC leases 61,413 SF expiring August 31, 2020 and 504 SF of storage space on a month to month basis. The Fifth Largest Tenant Nitro PDF, Inc. leases 26,399 SF expiring October 28, 2018 and 576 SF of storage space on a month to month basis. |
| |
15 | The Cut-off Date Principal Balance of $75,292,000 represents the note A-2 of a $325,000,000 whole loan evidenced by two senior pari passu notes, a subordinate note B with an outstanding principal balance as of the Cut-off Date of $54,208,000, and a subordinate note C with an outstanding principal balance as of the Cut-off Date of $108,500,000. The note A-1, with an outstanding principal balance of $87,000,000, and the subordinate note B, were contributed to the GSMS 2016-GS3 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 540 West Madison Senior Loans of $162,292,000. |
| |
16 | The Appraised Value is the “Hypothetical As-Is” appraised value, which assumes remaining contractual obligations and costs of approximately $41.2 million (for which approximately $40.6 million was reserved) are expended. The “As-Is” Appraised Value without the remaining obligations is $591,000,000. |
| |
17 | The Ongoing TI/LC Reserve, commencing with the due date in September 2019, will equal $137,329. |
| |
18 | Under the terms of the Mortgage Loan documents, the first due date is November 6, 2016, the maturity date is September 6, 2026 and the Original Interest-Only Period and Original Term to Maturity are actually 119 months. However, due to the fact that GSMC contributed an initial interest deposit amount to the GSMS 2016-GS3 issuing entity to cover an amount that represents one-month’s interest that would have accrued with respect to the Mortgage Loan at the Net Mortgage Rate with respect to a October 2016 payment date, such Mortgage Loan is being treated as having a First Due Date on October 6, 2016, and as having an Original Interest-Only Period and Original Term to Maturity of 120 months. |
| |
19 | The subordinate companion loan is comprised of a note B with a principal balance as of the Cut-off Date of $54,208,000 and a note rate of 3.61475488488784% and a note C with a principal balance as of the Cut-off Date of $108,500,000 and a note rate of 5.300000%. |
| |
20 | The lockout period will be at least 26 payment dates beginning with and including the first payment date of October 6, 2016. For the purposes of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2016-GS4 securitization closing date in November 2016. The actual lockout period may be longer. |
| |
21 | The Cut-off Date Principal Balance of $74,939,052 represents the non-controlling note A-2 of a $307,640,000 whole loan combination evidenced by four pari passu notes. The companion loans are evidenced by controlling note A-1, non-controlling note A-3 and non-controlling note A-4 with an aggregate outstanding principal balance as of the Cut-off Date of $232,450,948. The controlling note A-1 was contributed to the GSMS 2016-GS3 securitization transaction. The non-controlling note A-3 and note A-4 are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $307,390,000. |
| |
22 | The U.S. Industrial Portfolio Whole Loan requires monthly debt service payments of (i) $125,000 of principal plus (ii) the amount of interest accrued on the outstanding principal balance of the mortgage loan during the related interest accrual period. |
| |
23 | The Ongoing TI/LC Reserve, commencing on September 1, 2021 (or earlier if funds on deposit therein are less than $1,500,000) will equal $150,000 up to an amount equal to $4,500,000 until such time as funds on deposit therein are less than $1,500,000, and on each due date thereafter, the borrower will be required to resume monthly deposits in an amount equal to the lesser of (x) $150,000 and (y) the amount necessary to cause the tenant improvements and leasing commissions reserve account to contain funds equal to $1,500,000. |
| |
24 | The Appraised Value represents the aggregate “as-is” appraised value of the U.S. Industrial Portfolio Property of $422,640,000 plus an 8.0% portfolio premium. The Cut-off Date LTV Ratio for the U.S. Industrial Portfolio Whole Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 72.7%. |
| |
25 | The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity/ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| |
26 | The Cut-off Date Principal Balance of $66,788,798 represents the controlling note A-1 of a $102,000,000 loan combination evidenced by two pari passu notes. The companion loan, evidenced by non-controlling note A-2, with an outstanding principal balance as of the Cut-off Date of $34,889,671 is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $102,000,000. |
| |
27 | The Cut-off Date Principal Balance of $41,714,341 represents the non-controlling note A-2 of a $107,000,000 whole loan evidenced by two pari passu notes. The companion loan is evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $64,557,908, which was contributed to the GSMS 2016-GS3 transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $107,000,000. |
| |
28 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $35,277.61 for the Due Dates occurring in December 2016 through November 2017 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the Operating Income of the Property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in October. |
| |
29 | Most Recent Cash Flow represents actual results for the eight month period from January 2016 through August 2016, and budget for the remaining four month period. |
| |
30 | On or before December 6, 2016, Borrower is required to deposit the amount of $2,842.73 into the replacement reserve account. |
| |
31 | The Cut-off Date Principal Balance of $27,620,000 represents the non-controlling note A-2 of a $57,620,000 whole loan combination evidenced by two pari passu notes. The companion loan, evidenced by controlling note A-1, with an outstanding principal balance as of the Cut-off Date of $30,000,000 was contributed to the GSMS 2016-GS3 securitization transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $57,620,000. |
| |
32 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to the greater of (i) the aggregate amount of all deposits for replacements, if any, required to be deposited by the borrower with franchisor or manager pursuant to the applicable franchise agreement or management agreement (without duplication) and (ii) 4% of gross income from operations for the property, for the calendar month that is two calendar months prior to the calendar month of the payment date on which such deposit is required. |
| |
33 | On October 6, 2018 and on any business day thereafter through the Maturity Date, the borrower may, at its option, prepay the debt in whole or in part. No prepayment of all or any portion of the loan may cause, give rise to a right to require, or otherwise result in, the release of the lien of the mortgage on the Mortgaged Property. |
| |
34 | Upon written request from the borrower, within ten business days of such request, the lender is required to transfer from the replacement reserve account amounts not to exceed 75% of the total amount of replacement reserve funds then deposited in the replacement reserve account to the PIP reserve account. |
| |
35 | Commencing on the Anticipated Repayment Date, the interest rate increases to 3.0000% per annum plus the greater of (i) the Interest Rate or (ii) the yield on the most recently issued 10-year U.S. Treasury notes as of the Anticipated Repayment Date. |
| |
36 | The Cut-off Date Principal Balance of $21,813,458 represents the non-controlling note A-2-2 of a $69,000,000 whole loan evidenced by three pari passu notes. The companion loan is evidenced by the controlling note A-1 with an outstanding principal balance as of the Cut-off Date of $24,788,020 and non-controlling note A-2-1 with an outstanding principal balance as of the Cut-off Date of $21,813,458. The controlling note A-1 was contributed to the GSMS 2016-GS2 transaction and the non-controlling note A-2-1 was contributed to the GSMS 2016-GS3 transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $68,414,936. |
| |
37 | The Cut-off Date LTV Ratio is calculated based on the aggregate “as-is” appraised value of $96,250,000 plus a $3,770,000 capital deduction (for which the borrower reserved $4,180,000) related to a property improvement plan. The Cut-off Date LTV Ratio calculated without adjusting for the capital deduction is 71.1%. |
| |
38 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in April 2016 through March 2017, $63,395.52 and (ii) for each Due Date thereafter, an amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in February. |
| |
39 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $21,345.03 for the Due Dates occurring in December 2016 through November 2017 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in October. |
| |
40 | The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $17,054.42 for the Payment Dates that occur in November 2016 through October 2017 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in September. |
| |
41 | At origination, the borrower funded a $100,000 Upfront Replacement Reserve. In the event that the replacement reserve falls below $45,000, the borrower is required to fund an Ongoing Replacement Reserve in the monthly amount of $1,237.83, subject to a cap of $45,000. |
| |
42 | At origination, the borrower funded a $250,000 Upfront TI/LC Reserve. In the event that the TI/LC reserve falls below $200,000, the borrower is required to fund an Ongoing TI/LC Reserve in the monthly amount of $4,166.67, subject to a cap of $200,000. |