FWP 1 n1091_anx1-x6.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-07
     

 

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES
The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.
  
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-207677) for the offering to which this communication relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov.  Alternatively, the depositor or Goldman Sachs & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC, any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

 

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

 

 
   

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type
1 Loan 8, 9 Worldwide Plaza GSMC GSMC NAP NAP 825 Eighth Avenue New York New York 10019 Office
2 Loan 10 Residence Inn Anaheim GSMC GSMC NAP NAP 640 West Katella Avenue Anaheim California 92802 Hospitality
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio GSMC GSMC NAP NAP          
3.01 Property   Main & Redhill         1124, 1150, 1176 and 1200 Main Street and 18195, 18200, 18201, 18207, 18226, 18242, 18218, 18241, 18251, 18261 and 18271 McDurmott Drive Irvine California 92614 Office
3.02 Property   Two Venture         Two Venture Irvine California 92618 Office
3.03 Property   Pacific Park Business Center         8-92 Argonaut Aliso Viejo California 92656 Office
3.04 Property   One Venture         One Venture Irvine California 92618 Office
4 Loan   Life Time Fitness Portfolio GSMC GSMC NAP NAP          
4.01 Property   Life Time Fitness Folsom         110 Serpa Way Folsom California 95630 Retail
4.02 Property   Life Time Fitness Fort Washington         375 Commerce Drive Fort Washington Pennsylvania 19034 Retail
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio GSMC GSMC NAP NAP          
5.001 Property   Hilton Garden Inn Glastonbury         85 Glastonbury Boulevard Glastonbury Connecticut 06033 Hospitality
5.002 Property   Sheraton Hotel Woodbury         676 Bielenberg Drive Woodbury Minnesota 55125 Hospitality
5.003 Property   DoubleTree Holland         650 East 24th Street Holland Michigan 49423 Hospitality
5.004 Property   Lexington Residence Inn         3110 Wall Street Lexington Kentucky 40513 Hospitality
5.005 Property   Residence Inn Mystic Groton         40 Whitehall Avenue Mystic Connecticut 06355 Hospitality
5.006 Property   Lexington Courtyard         3100 Wall Street Lexington Kentucky 40513 Hospitality
5.007 Property   Residence Inn Baton Rouge         7061 Commerce Circle Baton Rouge Louisiana 70809 Hospitality
5.008 Property   TownePlace Suites Boise Downtown         1455 South Capitol Boulevard Boise Idaho 83706 Hospitality
5.009 Property   San Bernardino Hampton Inn & Suites         895 East Hospitality Lane San Bernardino California 92408 Hospitality
5.010 Property   Fairfield Inn and Suites Reno Sparks         2085 Brierley Way Sparks Nevada 89434 Hospitality
5.011 Property   Kalamazoo-Portage Courtyard         400 Trade Centre Way Portage Michigan 49002 Hospitality
5.012 Property   Bismarck Residence Inn         3421 North 14th Street Bismarck North Dakota 58503 Hospitality
5.013 Property   Residence Inn Southington         778 West Street Southington Connecticut 06489 Hospitality
5.014 Property   Bloomington Fairfield Inn & Suites         2401 American Boulevard East Bloomington Minnesota 55425 Hospitality
5.015 Property   Montgomeryville Staybridge Suites         119 Garden Golf Boulevard North Wales Pennsylvania 19454 Hospitality
5.016 Property   TownePlace Suites Pocatello         2376 Via Caporatti Drive Pocatello Idaho 83201 Hospitality
5.017 Property   Rockford Residence Inn         7542 Colosseum Drive Rockford Illinois 61107 Hospitality
5.018 Property   Residence Inn Danbury         22 Segar Street Danbury Connecticut 06810 Hospitality
5.019 Property   Westminster Hampton Inn         5030 West 88th Place Westminster Colorado 80031 Hospitality
5.020 Property   Appleton Residence Inn         310 North Metro Drive Appleton Wisconsin 54913 Hospitality
5.021 Property   Quantico Courtyard         375 Corporate Drive Stafford Virginia 22554 Hospitality
5.022 Property   El Paso Staybridge Suites         6680 Gateway Boulevard East El Paso Texas 79915 Hospitality
5.023 Property   Fargo Residence Inn         4335 23rd Avenue South Fargo North Dakota 58104 Hospitality
5.024 Property   Langhorne SpringHill Suites         200 North Buckstown Road Langhorne Pennsylvania 19047 Hospitality
5.025 Property   Fairfield Inn and Suites Bethlehem         2140 Motel Drive Bethlehem Pennsylvania 18018 Hospitality
5.026 Property   Mendota Heights Fairfield Inn & Suites         1330 Northland Drive Mendota Heights Minnesota 55120 Hospitality
5.027 Property   Residence Inn Albuquerque         4331 The Lane at 25 Northeast Albuquerque New Mexico 87109 Hospitality
5.028 Property   Residence Inn Kansas City Olathe         12215 South Strang Line Road Olathe Kansas 66062 Hospitality
5.029 Property   Residence Inn Monroe         4960 Millhaven Road Monroe Louisiana 71203 Hospitality
5.030 Property   Residence Inn San Antonio North Stone Oak         1115 North Loop 1604 East San Antonio Texas 78232 Hospitality
5.031 Property   Amarillo Residence Inn         6700 West Interstate 40 Amarillo Texas 79106 Hospitality
5.032 Property   TownePlace Suites Scranton         26 Radcliffe Drive Moosic Pennsylvania 18507 Hospitality
5.033 Property   SpringHill Suites Waterford         401 North Frontage Road Waterford Connecticut 06385 Hospitality
5.034 Property   Madison Residence Inn         4862 Hayes Road Madison Wisconsin 53704 Hospitality
5.035 Property   Peoria, IL Residence Inn         2000 West War Memorial Drive Peoria Illinois 61614 Hospitality
5.036 Property   Lafayette Fairfield Inn & Suites         4000 South Street Lafayette Indiana 47905 Hospitality
5.037 Property   Eden Prairie Fairfield Inn & Suites         11325 Viking Drive Eden Prairie Minnesota 55344 Hospitality
5.038 Property   Tinley Park Fairfield Inn & Suites         18511 North Creek Drive Tinely Park Illinois 60477 Hospitality
5.039 Property   St. Joseph Hampton Inn         3928 Frederick Boulevard St. Joseph Missouri 64506 Hospitality
5.040 Property   Burnsville Hampton Inn         14400 Nicollet Court Burnsville Minnesota 55306 Hospitality
5.041 Property   Peoria, IL Courtyard         1928 West War Memorial Drive Peoria Illinois 61614 Hospitality
5.042 Property   Champaign Courtyard         1811 Moreland Boulevard Champaign Illinois 61822 Hospitality
5.043 Property   Springfield Courtyard         3462 Freedom Drive Springfield Illinois 62704 Hospitality
5.044 Property   Akron Courtyard         100 Springside Drive Akron Ohio 44333 Hospitality
5.045 Property   El Paso Holiday Inn Express & Suites         6666 Gateway Boulevard East El Paso Texas 79915 Hospitality
5.046 Property   Memphis SpringHill Suites         2800 New Brunswick Road Memphis Tennessee 38133 Hospitality
5.047 Property   Tinley Park Hampton Inn         18501 North Creek Drive Tinely Park Illinois 60477 Hospitality
5.048 Property   Phoenix TownePlace Suites         9425 North Black Canyon Highway Phoenix Arizona 85021 Hospitality
5.049 Property   Woodbury Hampton Inn         1450 Weir Drive Woodbury Minnesota 55125 Hospitality
5.050 Property   Colorado Springs Fairfield Inn         7085 Commerce Center Drive Colorado Springs Colorado 80919 Hospitality
5.051 Property   Wichita Falls Hampton Inn         4217 Kemp Boulevard Wichita Falls Texas 76308 Hospitality
5.052 Property   Zanesville Hampton Inn         1009 Spring Street Zanesville Ohio 43701 Hospitality
5.053 Property   Holland Fairfield Inn & Suites         2854 West Shore Drive Holland Michigan 49424 Hospitality
5.054 Property   Lubbock Hampton Inn         4003 South Loop 289 Lubbock Texas 79423 Hospitality
5.055 Property   Phoenix SpringHill Suites         9425 North Black Canyon Highway Phoenix Arizona 85021 Hospitality
5.056 Property   Lewisville Residence Inn         755 Vista Ridge Mall Drive Lewisville Texas 75067 Hospitality
5.057 Property   Battle Creek Hampton Inn         1150 Riverside Drive Battle Creek Michigan 49015 Hospitality
5.058 Property   Courtyard Scranton         16 Glenmaura National Boulevard Moosic Pennsylvania 18507 Hospitality
5.059 Property   Springfield Fairfield Inn & Suites         1870 West 1st Street Springfield Ohio 45504 Hospitality
5.060 Property   Branson Fairfield Inn & Suites         220 Highway 165 Branson Missouri 65616 Hospitality
5.061 Property   Toledo Fairfield Inn & Suites         521 West Dussel Drive Maumee Ohio 43537 Hospitality

 

 

A-1-1 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type
5.062 Property   Corpus Christi Residence Inn         5229 Blanche Moore Drive Corpus Christi Texas 78411 Hospitality
5.063 Property   Columbus Homewood Suites         3841 Park Mill Run Drive Hilliard Ohio 43026 Hospitality
5.064 Property   Houston Brookhollow SpringHill Suites         2750 North Loop West Houston Texas 77092 Hospitality
5.065 Property   Residence Inn Fort Smith         3005 South 74th Street Fort Smith Arkansas 72903 Hospitality
5.066 Property   Joliet Fairfield Inn & Suites North         3239 Norman Avenue Joliet Illinois 60431 Hospitality
5.067 Property   Plano Fairfield Inn & Suites         4712 West Plano Parkway Plano Texas 75093 Hospitality
5.068 Property   Topeka Residence Inn         1620 Southwest Westport Drive Topeka Kansas 66604 Hospitality
5.069 Property   Bedford TownePlace Suites         2301 Plaza Parkway Bedford Texas 76021 Hospitality
5.070 Property   Wichita Hampton Inn         9449 East Corporate Hills Drive Wichita Kansas 67207 Hospitality
5.071 Property   Holiday Inn Express Malvern         1 Morehall Road Frazer Pennsylvania 19355 Hospitality
5.072 Property   Greeley Fairfield Inn & Suites         2401 West 29th Street Greeley Colorado 80631 Hospitality
5.073 Property   Amarillo Fairfield Inn & Suites         6600 West Interstate 40 Amarillo Texas 79106 Hospitality
5.074 Property   Dallas Homewood Suites         9169 Markville Drive Dallas Texas 75243 Hospitality
5.075 Property   Oshkosh Fairfield Inn & Suites         1800 South Koeller Street Oshkosh Wisconsin 54902 Hospitality
5.076 Property   Burnsville Fairfield Inn & Suites         14350 Nicollet Court Burnsville Minnesota 55306 Hospitality
5.077 Property   Willowbrook Homewood Suites         7655 FM 1960 Road West Houston Texas 77070 Hospitality
5.078 Property   Memphis Fairfield Inn & Suites         8489 US Highway 64 Memphis Tennessee 38133 Hospitality
5.079 Property   Mansfield Hampton Inn         1051 North Lexington Springmill Road Ontario Ohio 44906 Hospitality
5.080 Property   Lubbock Fairfield Inn & Suites         4007 South Loop 289 Lubbock Texas 79423 Hospitality
5.081 Property   Mishawaka Fairfield Inn & Suites         425 West University Drive Mishawaka Indiana 46545 Hospitality
5.082 Property   Abilene Hampton Inn         3917 Ridgemont Drive Abilene Texas 79606 Hospitality
5.083 Property   Akron Hampton Inn         80 Springside Drive Akron Ohio 44333 Hospitality
5.084 Property   Fort Worth Hampton Inn         4799 Southwest Loop 820 Fort Worth Texas 76132 Hospitality
5.085 Property   Bloomington Courtyard         310 A Greenbriar Drive Normal Illinois 61761 Hospitality
5.086 Property   Fargo Comfort Suites         4417 23rd Avenue South Fargo North Dakota 58104 Hospitality
5.087 Property   Findlay Fairfield Inn & Suites         2000 Tiffin Avenue Findlay Ohio 45840 Hospitality
5.088 Property   Stevens Point Fairfield Inn & Suites         5317 US Highway 10 East Stevens Point Wisconsin 54482 Hospitality
5.089 Property   Quincy Fairfield Inn & Suites         4415 Broadway Street Quincy Illinois 62305 Hospitality
5.090 Property   Findlay Hampton Inn         921 Interstate Drive Findlay Ohio 45840 Hospitality
5.091 Property   Forsyth Fairfield Inn         1417 Hickory Point Drive Forsyth Illinois 62535 Hospitality
5.092 Property   Muncie Fairfield Inn         4011 West Bethel Avenue Muncie Indiana 47304 Hospitality
5.093 Property   Bismarck South Fairfield Inn & Suites         135 Ivy Avenue Bismarck North Dakota 58504 Hospitality
5.094 Property   Lee's Summit Fairfield Inn & Suites         1301 Northeast Windsor Drive Lee's Summit Missouri 64086 Hospitality
5.095 Property   Norman Fairfield Inn & Suites         301 Norman Center Court Norman Oklahoma 73072 Hospitality
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)         9230 LBJ Freeway Dallas Texas 75243 Hospitality
5.097 Property   Council Bluffs Fairfield Inn & Suites         520 30th Avenue Council Bluffs Iowa 51501 Hospitality
5.098 Property   Terre Haute Fairfield Inn & Suites         475 East Margaret Drive Terre Haute Indiana 47802 Hospitality
5.099 Property   Waco Fairfield Inn & Suites         5805 Woodway Drive Waco Texas 76712 Hospitality
5.100 Property   Champaign Fairfield Inn & Suites         1807 Moreland Boulevard Champaign Illinois 61822 Hospitality
5.101 Property   Houston Brookhollow TownePlace Suites         12820 Northwest Freeway Houston Texas 77040 Hospitality
5.102 Property   Corpus Christi Fairfield Inn & Suites         5217 Blanche Moore Drive Corpus Christi Texas 78411 Hospitality
5.103 Property   Fargo Fairfield Inn & Suites         3902 9th Avenue Southwest Fargo North Dakota 58103 Hospitality
5.104 Property   Galesburg Fairfield Inn & Suites         901 West Carl Sandburg Drive Galesburg Illinois 61401 Hospitality
5.105 Property   Abilene Fairfield Inn & Suites         3902 Turner Plaza Abilene Texas 79606 Hospitality
5.106 Property   Billings Fairfield Inn & Suites         2026 Overland Avenue Billings Montana 59102 Hospitality
5.107 Property   Peru Fairfield Inn & Suites         4385 Venture Drive Peru Illinois 61354 Hospitality
5.108 Property   Mesquite Fairfield Inn & Suites         4020 Towne Crossing Boulevard Mesquite Texas 75150 Hospitality
5.109 Property   San Angelo Hampton Inn         2959 Loop 306 San Angelo Texas 76904 Hospitality
5.110 Property   Bismarck North Fairfield Inn & Suites         1120 East Century Avenue Bismarck North Dakota 58503 Hospitality
5.111 Property   Willowbrook Hampton Inn         7645 FM 1960 Road West Houston Texas 77070 Hospitality
5.112 Property   Toledo Country Inn & Suites         541 West Dussel Drive Maumee Ohio 43537 Hospitality
5.113 Property   Dubuque Fairfield Inn         3400 Dodge Street Dubuque Iowa 52003 Hospitality
5.114 Property   Kankakee Fairfield Inn         1550 North State Route 50 Bourbonnais Illinois 60914 Hospitality
5.115 Property   Canton Fairfield Inn & Suites         5285 Broadmoor Circle Northwest Canton Ohio 44709 Hospitality
5.116 Property   Westchase Fairfield Inn & Suites         2400 West Sam Houston Parkway South Houston Texas 77042 Hospitality
5.117 Property   Lima Fairfield Inn         2179 Elida Road Lima Ohio 45805 Hospitality
5.118 Property   Owatonna Country Inn & Suites         130 Allan Avenue Owatonna Minnesota 55060 Hospitality
5.119 Property   Saginaw Fairfield Inn         5200 Cardinal Square Boulevard Saginaw Michigan 48604 Hospitality
5.120 Property   Youngstown Hampton Inn         7395 Tiffany South Youngstown Ohio 44514 Hospitality
5.121 Property   Longview Fairfield Inn & Suites         3305 North 4th Street Longview Texas 75605 Hospitality
5.122 Property   Middletown Fairfield Inn         6750 Roosevelt Parkway Middletown Ohio 45044 Hospitality
5.123 Property   Mishawaka Best Western Plus         445 West University Drive Mishawaka Indiana 46545 Hospitality
5.124 Property   Tyler Fairfield Inn & Suites         1945 West Southwest Loop 323 Tyler Texas 75701 Hospitality
5.125 Property   Stafford Hampton Inn         4714 Techniplex Drive Stafford Texas 77477 Hospitality
5.126 Property   Lincoln Fairfield Inn & Suites         4221 Industrial Avenue Lincoln Nebraska 68504 Hospitality
5.127 Property   Saginaw Comfort Suites         5180 Cardinal Square Boulevard Saginaw Michigan 48604 Hospitality
5.128 Property   Humble Fairfield Inn & Suites         20525 Highway 59 North Humble Texas 77338 Hospitality
5.129 Property   Corpus Christi Country Inn & Suites         5209 Blanche Moore Drive Corpus Christi Texas 78411 Hospitality
5.130 Property   Youngstown Fairfield Inn & Suites         7397 Tiffany South Youngstown Ohio 44514 Hospitality
5.131 Property   Stillwater Fairfield Inn & Suites         418 East Hall of Fame Avenue Stillwater Oklahoma 74075 Hospitality
5.132 Property   Quail Springs Fairfield Inn & Suites         13520 Plaza Terrace Oklahoma City Oklahoma 73120 Hospitality
5.133 Property   Temple Fairfield Inn & Suites         1402 Southwest H.K. Dodgen Loop Temple Texas 76504 Hospitality
5.134 Property   Topeka Fairfield Inn         1530 Southwest Westport Drive Topeka Kansas 66604 Hospitality
5.135 Property   Lincoln Comfort Suites         4231 Industrial Avenue Lincoln Nebraska 68504 Hospitality
5.136 Property   Wichita Comfort Inn         9525 East Corporate Hills Drive Wichita Kansas 67207 Hospitality

 

 

A-1-2 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type
5.137 Property   Bloomington Comfort Suites         310 B Greenrbriar Drive Normal Illinois 61761 Hospitality
5.138 Property   Grand Forks Fairfield Inn         3051 South 34th Street Grand Forks North Dakota 58201 Hospitality
6 Loan 18, 19 Bass Pro & Cabela's Portfolio GSMC, WFB, UBS AG GSMC Group 1 NAP          
6.01 Property   Cabela's Rogers         20200 Rogers Drive Rogers Minnesota 55374 Retail
6.02 Property   Cabela's Lone Tree         10670 Cabela Drive Lone Tree Colorado 80124 Retail
6.03 Property   Bass Pro San Antonio         17907 IH-10 West San Antonio Texas 78257 Retail
6.04 Property   Cabela's Allen         1 Cabela Drive Allen Texas 75002 Retail
6.05 Property   Cabela's Lehi         2502 West Cabelas Boulevard Lehi Utah 84043 Retail
6.06 Property   Bass Pro Tampa         10501 Palm River Road Tampa Florida 33619 Retail
6.07 Property   Cabela's Hammond         7700 Cabela Drive Hammond Indiana 46324 Retail
6.08 Property   Bass Pro Round Rock         200 Bass Pro Drive Round Rock Texas 78665 Retail
6.09 Property   Cabela's Fort Mill         1000 Cabelas Drive Fort Mill South Carolina 29708 Retail
6.10 Property   Cabela's Wichita         2427 North Greenwich Road Wichita Kansas 67226 Retail
6.11 Property   Cabela's Owatonna         3900 Cabelas Drive Owatonna Minnesota 55060 Retail
6.12 Property   Cabela's Centerville         5500 Cornerstone North Boulevard Centerville Ohio 45440 Retail
6.13 Property   Cabela's Huntsville         7090 Cabela Drive Northwest Huntsville Alabama 35806 Retail
6.14 Property   Bass Pro Port St. Lucie         2250 Southwest Gatlin Boulevard Port St. Lucie Florida 34953 Retail
6.15 Property   Cabela's Waco         2700 Market Place Drive Waco Texas 76711 Retail
6.16 Property   Cabela's East Grand Forks         210 Demers Avenue East Grand Forks Minnesota 56721 Retail
7 Loan 20 Loma Linda GSMC GSMC NAP NAP 26001 Redlands Boulevard Loma Linda California 92373 Office
8 Loan 15, 21, 22 Olympic Tower GSMC, DBNY, MSBNA GSMC NAP NAP 645, 647 & 651 Fifth Avenue and 10 East 52nd Street New York New York 10022 Mixed Use
9 Loan 14, 15, 23, 24 The Triangle GSMC GSMC Group 2 NAP 1870 Harbor Boulevard Costa Mesa California 92627 Retail
10 Loan 14, 25 Westin Palo Alto LSTAR GSMC NAP NAP 675 El Camino Real Palo Alto California 94301 Hospitality
11 Loan 26, 27 Inn at the Market GSMC GSMC NAP NAP 86 Pine Street Seattle Washington 98101 Hospitality
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale GSMC, Barclays GSMC NAP NAP          
12.01 Property   RXR Plaza         625 RXR Plaza Uniondale New York 11553 Office
12.02 Property   Omni         333 Earle Ovington Boulevard Uniondale New York 11553 Office
13 Loan 14, 20, 32 90 Fifth Avenue GSMC GSMC NAP NAP 90 Fifth Avenue New York New York 10011 Mixed Use
14 Loan 20, 33 Petco Corporate Headquarters GSMC GSMC NAP NAP 10850 Via Fontera San Diego California 92127 Office
15 Loan 18 Cabela's Industrial Portfolio GSMC, UBS AG, WFB GSMC Group 1 NAP          
15.01 Property   Cabela's Prairie du Chien         501 Cliffhaven Road Prairie du Chien Wisconsin 53821 Industrial
15.02 Property   Cabela's Triadelphia         100 Distribution Road Triadelphia West Virginia 26059 Industrial
15.03 Property   Cabela's Tooele         2000 West Cabelas Way Tooele Utah 84074 Industrial
16 Loan 34 One Allen Center GSMC GSMC NAP NAP 700 Central Expressway South Allen Texas 75013 Office
17 Loan 35 Waxahachie Marketplace GSMC GSMC NAP NAP 1700 North Highway 77 Waxahachie Texas 75165 Retail
18 Loan 36 Space Mart Pennsylvania Portfolio GSMC GSMC Group 3 NAP          
18.01 Property   Space Mart State College PA         757 North Science Park Road and 2172 Sandy Drive State College Pennsylvania 16803 Self Storage
18.02 Property   Space Mart Mechanicsburg PA         4751 Westport Drive Lower Allen Pennsylvania 17055 Self Storage
18.03 Property   Space Mart Hatfield PA         549 South Main Street  Hatfield Pennsylvania 19440 Self Storage
19 Loan 14, 20 Shops at Boardman GSMC GSMC NAP NAP 377-381, 385-413, 427-445, 453, 457, 463, 521-561 and 717 Boardman Poland Road Boardman Ohio 44512 Retail
20 Loan 37 Space Mart New Jersey Portfolio GSMC GSMC Group 3 NAP          
20.01 Property   Space Mart Sicklerville NJ         376 Berlin Cross Keys Road Winslow New Jersey 08081 Self Storage
20.02 Property   Space Mart Souderton PA         18 Souderton Hatfield Pike Souderton Pennsylvania 18964 Self Storage
20.03 Property   Space Mart Blackwood NJ         851 North Black Horse Pike  Blackwood New Jersey 08012 Self Storage
21 Loan   Colonia Verde GSMC GSMC NAP NAP 7111-7189 East Tanque Verde Road Tucson Arizona 85715 Retail
22 Loan   1301 University Avenue GSBI GSMC NAP NAP 1301 University Avenue Southeast Minneapolis Minnesota 55414 Multifamily
23 Loan   Heritage Marketplace GSMC GSMC NAP NAP 350, 366, 384 and 388 North Gilbert Road Gilbert Arizona 85234 Retail
24 Loan 9, 14, 38, 39 Esperanza GSBI GSMC NAP NAP Carretera Transpeninsular Km. 7 Mz 10, Punta Ballena Cabo San Lucas Mexico NAP Hospitality
25 Loan   Champions of the West GSMC GSMC NAP NAP 12250 El Camino Real San Diego California 92130 Office
26 Loan   Goodfriend Self Storage GSMC GSMC NAP NAP 4301 Tonnelle Avenue North Bergen New Jersey 07047 Self Storage
27 Loan   Michaels Plaza GSMC GSMC NAP NAP 10303-10357 Magnolia Avenue Riverside California 92505 Retail
28 Loan 14, 40 Space Mart Virginia Portfolio GSMC GSMC Group 3 NAP          
28.01 Property   Space Mart Midlothian VA         5300 Commonwealth Centre Parkway  Midlothian Virginia 23112 Self Storage
28.02 Property   Space Mart Richmond VA         6208 Jahnke Road  Richmond Virginia 23225 Self Storage
29 Loan   Shops of Grand Canyon GSMC GSMC Group 2 NAP 4115, 4145, 4165, 4195 and 4215 South Grand Canyon Drive Las Vegas Nevada 89147 Retail
30 Loan   Darmstadt Crossing GSMC GSMC NAP NAP 600 East Boonville New Harmony Road Evansville Indiana 47725 Retail
31 Loan 14, 41 6502-6530 South Academy Boulevard GSMC GSMC NAP NAP 6502-6530 South Academy Boulevard Colorado Springs Colorado 80906 Retail
32 Loan   Eliot Street Center GSBI GSMC NAP NAP 2901-2915 West 25th Avenue Denver Colorado 80211 Mixed Use
33 Loan 42, 43 Cash Wise Center GSMC GSMC NAP NAP 1001 Fourth Street Southeast St. Cloud Minnesota 56304 Retail
34 Loan   Ocoee Crossing GSMC GSMC NAP NAP 211-225 Ocoee Crossing Northwest Cleveland Tennessee 37312 Retail
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast GSMC GSMC NAP NAP 515 Metroplex Drive Nashville Tennessee 37211 Hospitality
36 Loan   Albertsons Henderson GSMC GSMC NAP NAP 190 North Boulder Highway Henderson Nevada 89015 Retail

 

 

A-1-3 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Detailed Property Type Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($)
1 Loan 8, 9 Worldwide Plaza CBD 1987 1996 2,049,553 SF 300.69 Fee Simple 100,000,000 100,000,000
2 Loan 10 Residence Inn Anaheim Extended Stay 2016 NAP 294 Rooms 267,006.80 Fee Simple 78,500,000 78,500,000
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio       446,313 SF 156.84   70,000,000 70,000,000
3.01 Property   Main & Redhill Suburban Flex 1982 NAP 204,083 SF   Fee Simple    
3.02 Property   Two Venture General Suburban 1990 NAP 99,034 SF   Fee Simple    
3.03 Property   Pacific Park Business Center Suburban Flex 1988 NAP 99,459 SF   Fee Simple    
3.04 Property   One Venture General Suburban 1990 NAP 43,737 SF   Fee Simple    
4 Loan   Life Time Fitness Portfolio       231,666 SF 246.04   57,000,000 57,000,000
4.01 Property   Life Time Fitness Folsom Single Tenant Retail 2017 NAP 115,998 SF   Fee Simple    
4.02 Property   Life Time Fitness Fort Washington Single Tenant Retail 2017 NAP 115,668 SF   Fee Simple    
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio       10,576 Rooms 31,456.62   50,000,000 50,000,000
5.001 Property   Hilton Garden Inn Glastonbury Select Service 2003 2015 150 Rooms   Fee Simple    
5.002 Property   Sheraton Hotel Woodbury Full Service 2008 2017 150 Rooms   Fee Simple    
5.003 Property   DoubleTree Holland Full Service 1987 2013 168 Rooms   Fee Simple    
5.004 Property   Lexington Residence Inn Extended Stay 2010 NAP 104 Rooms   Fee Simple    
5.005 Property   Residence Inn Mystic Groton Extended Stay 1996 2014 133 Rooms   Fee Simple    
5.006 Property   Lexington Courtyard Select Service 2012 2012 103 Rooms   Fee Simple    
5.007 Property   Residence Inn Baton Rouge Extended Stay 2007 2015 93 Rooms   Fee Simple    
5.008 Property   TownePlace Suites Boise Downtown Extended Stay 2008 2017 121 Rooms   Fee Simple    
5.009 Property   San Bernardino Hampton Inn & Suites Limited Service 2013 2013 114 Rooms   Fee Simple    
5.010 Property   Fairfield Inn and Suites Reno Sparks Limited Service 2007 2014 88 Rooms   Fee Simple    
5.011 Property   Kalamazoo-Portage Courtyard Select Service 2013 2013 90 Rooms   Fee Simple    
5.012 Property   Bismarck Residence Inn Extended Stay 2012 2012 92 Rooms   Fee Simple    
5.013 Property   Residence Inn Southington Extended Stay 2002 2013 94 Rooms   Fee Simple    
5.014 Property   Bloomington Fairfield Inn & Suites Limited Service 1995 2015 129 Rooms   Fee Simple    
5.015 Property   Montgomeryville Staybridge Suites Extended Stay 2012 2012 105 Rooms   Fee Simple    
5.016 Property   TownePlace Suites Pocatello Extended Stay 2007 2014 93 Rooms   Fee Simple    
5.017 Property   Rockford Residence Inn Extended Stay 1993 2012 94 Rooms   Fee Simple    
5.018 Property   Residence Inn Danbury Extended Stay 1999 2013 78 Rooms   Fee Simple    
5.019 Property   Westminster Hampton Inn Limited Service 1998 2016 106 Rooms   Fee Simple    
5.020 Property   Appleton Residence Inn Extended Stay 1992 2012 66 Rooms   Fee Simple    
5.021 Property   Quantico Courtyard Select Service 2013 2013 98 Rooms   Fee Simple    
5.022 Property   El Paso Staybridge Suites Extended Stay 2011 2011 109 Rooms   Leasehold    
5.023 Property   Fargo Residence Inn Extended Stay 2013 2013 92 Rooms   Fee Simple    
5.024 Property   Langhorne SpringHill Suites Limited Service 2012 2012 91 Rooms   Fee Simple    
5.025 Property   Fairfield Inn and Suites Bethlehem Limited Service 1997 2013 103 Rooms   Fee Simple    
5.026 Property   Mendota Heights Fairfield Inn & Suites Limited Service 1994 2016 118 Rooms   Fee Simple    
5.027 Property   Residence Inn Albuquerque Extended Stay 2002 2014 90 Rooms   Fee Simple    
5.028 Property   Residence Inn Kansas City Olathe Extended Stay 2002 2015 90 Rooms   Fee Simple    
5.029 Property   Residence Inn Monroe Extended Stay 2001 2009 66 Rooms   Fee Simple    
5.030 Property   Residence Inn San Antonio North Stone Oak Extended Stay 2006 2014 88 Rooms   Fee Simple    
5.031 Property   Amarillo Residence Inn Extended Stay 1996 2012 78 Rooms   Fee Simple    
5.032 Property   TownePlace Suites Scranton Extended Stay 2010 2016 110 Rooms   Fee Simple    
5.033 Property   SpringHill Suites Waterford Limited Service 1998 2013 80 Rooms   Fee Simple    
5.034 Property   Madison Residence Inn Extended Stay 1993 2012 66 Rooms   Fee Simple    
5.035 Property   Peoria, IL Residence Inn Extended Stay 1993 2010 66 Rooms   Fee Simple    
5.036 Property   Lafayette Fairfield Inn & Suites Limited Service 1995 2014 78 Rooms   Fee Simple    
5.037 Property   Eden Prairie Fairfield Inn & Suites Limited Service 1997 2011 90 Rooms   Fee Simple    
5.038 Property   Tinley Park Fairfield Inn & Suites Limited Service 1996 2012 62 Rooms   Fee Simple    
5.039 Property   St. Joseph Hampton Inn Limited Service 1998 2016 59 Rooms   Fee Simple    
5.040 Property   Burnsville Hampton Inn Limited Service 1998 2017 79 Rooms   Fee Simple    
5.041 Property   Peoria, IL Courtyard Select Service 2005 2013 78 Rooms   Fee Simple    
5.042 Property   Champaign Courtyard Select Service 1995 2016 78 Rooms   Leasehold    
5.043 Property   Springfield Courtyard Select Service 1994 2016 78 Rooms   Fee Simple    
5.044 Property   Akron Courtyard Select Service 1996 2016 78 Rooms   Fee Simple    
5.045 Property   El Paso Holiday Inn Express & Suites Limited Service 2011 2011 102 Rooms   Leasehold    
5.046 Property   Memphis SpringHill Suites Limited Service 1999 NAP 79 Rooms   Fee Simple    
5.047 Property   Tinley Park Hampton Inn Limited Service 1996 2016 63 Rooms   Fee Simple    
5.048 Property   Phoenix TownePlace Suites Extended Stay 1999 2014 93 Rooms   Fee Simple    
5.049 Property   Woodbury Hampton Inn Limited Service 1996 2017 63 Rooms   Fee Simple    
5.050 Property   Colorado Springs Fairfield Inn Limited Service 1995 2016 65 Rooms   Fee Simple    
5.051 Property   Wichita Falls Hampton Inn Limited Service 2005 2017 74 Rooms   Fee Simple    
5.052 Property   Zanesville Hampton Inn Limited Service 1997 2016 63 Rooms   Fee Simple    
5.053 Property   Holland Fairfield Inn & Suites Limited Service 1995 2012 62 Rooms   Fee Simple    
5.054 Property   Lubbock Hampton Inn Limited Service 1996 2016 80 Rooms   Fee Simple    
5.055 Property   Phoenix SpringHill Suites Limited Service 1998 2017 81 Rooms   Fee Simple    
5.056 Property   Lewisville Residence Inn Extended Stay 1996 2012 72 Rooms   Fee Simple    
5.057 Property   Battle Creek Hampton Inn Limited Service 1995 2013 63 Rooms   Fee Simple    
5.058 Property   Courtyard Scranton Select Service 1996 2015 120 Rooms   Fee Simple    
5.059 Property   Springfield Fairfield Inn & Suites Limited Service 1994 2014 60 Rooms   Fee Simple    
5.060 Property   Branson Fairfield Inn & Suites Limited Service 1994 2013 96 Rooms   Fee Simple    
5.061 Property   Toledo Fairfield Inn & Suites Limited Service 1999 2016 62 Rooms   Fee Simple    

 

 

A-1-4 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Detailed Property Type Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($)
5.062 Property   Corpus Christi Residence Inn Extended Stay 1995 2017 66 Rooms   Fee Simple    
5.063 Property   Columbus Homewood Suites Extended Stay 1995 2016 66 Rooms   Fee Simple    
5.064 Property   Houston Brookhollow SpringHill Suites Limited Service 1998 NAP 79 Rooms   Fee Simple    
5.065 Property   Residence Inn Fort Smith Extended Stay 2005 2012 78 Rooms   Fee Simple    
5.066 Property   Joliet Fairfield Inn & Suites North Limited Service 1992 2012 60 Rooms   Fee Simple    
5.067 Property   Plano Fairfield Inn & Suites Limited Service 1997 2016 99 Rooms   Fee Simple    
5.068 Property   Topeka Residence Inn Extended Stay 1995 2014 66 Rooms   Fee Simple    
5.069 Property   Bedford TownePlace Suites Extended Stay 1998 2011 85 Rooms   Fee Simple    
5.070 Property   Wichita Hampton Inn Limited Service 1996 2016 80 Rooms   Fee Simple    
5.071 Property   Holiday Inn Express Malvern Limited Service 1993 2013 88 Rooms   Fee Simple    
5.072 Property   Greeley Fairfield Inn & Suites Limited Service 1994 2012 60 Rooms   Fee Simple    
5.073 Property   Amarillo Fairfield Inn & Suites Limited Service 1996 2015 74 Rooms   Fee Simple    
5.074 Property   Dallas Homewood Suites Extended Stay 1998 2016 78 Rooms   Fee Simple    
5.075 Property   Oshkosh Fairfield Inn & Suites Limited Service 1992 2012 54 Rooms   Fee Simple    
5.076 Property   Burnsville Fairfield Inn & Suites Limited Service 1997 2011 61 Rooms   Fee Simple    
5.077 Property   Willowbrook Homewood Suites Extended Stay 1998 2014 72 Rooms   Fee Simple    
5.078 Property   Memphis Fairfield Inn & Suites Limited Service 1998 2011 62 Rooms   Fee Simple    
5.079 Property   Mansfield Hampton Inn Limited Service 1995 2015 61 Rooms   Fee Simple    
5.080 Property   Lubbock Fairfield Inn & Suites Limited Service 1995 2014 62 Rooms   Fee Simple    
5.081 Property   Mishawaka Fairfield Inn & Suites Limited Service 1995 2013 60 Rooms   Fee Simple    
5.082 Property   Abilene Hampton Inn Limited Service 1995 2017 63 Rooms   Fee Simple    
5.083 Property   Akron Hampton Inn Limited Service 1996 2017 63 Rooms   Fee Simple    
5.084 Property   Fort Worth Hampton Inn Limited Service 1996 2016 79 Rooms   Fee Simple    
5.085 Property   Bloomington Courtyard Select Service 1995 2016 78 Rooms   Fee Simple    
5.086 Property   Fargo Comfort Suites Limited Service 2013 2013 82 Rooms   Fee Simple    
5.087 Property   Findlay Fairfield Inn & Suites Limited Service 1993 2012 54 Rooms   Fee Simple    
5.088 Property   Stevens Point Fairfield Inn & Suites Limited Service 1994 2016 60 Rooms   Fee Simple    
5.089 Property   Quincy Fairfield Inn & Suites Limited Service 1995 2013 62 Rooms   Fee Simple    
5.090 Property   Findlay Hampton Inn Limited Service 1995 2017 61 Rooms   Fee Simple    
5.091 Property   Forsyth Fairfield Inn Limited Service 1991 2011 62 Rooms   Fee Simple    
5.092 Property   Muncie Fairfield Inn Limited Service 2004 2014 63 Rooms   Fee Simple    
5.093 Property   Bismarck South Fairfield Inn & Suites Limited Service 1992 2016 61 Rooms   Fee Simple    
5.094 Property   Lee's Summit Fairfield Inn & Suites Limited Service 1994 2014 54 Rooms   Fee Simple    
5.095 Property   Norman Fairfield Inn & Suites Limited Service 1995 2016 74 Rooms   Fee Simple    
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) Limited Service 1998 2013 94 Rooms   Fee Simple    
5.097 Property   Council Bluffs Fairfield Inn & Suites Limited Service 1995 2016 60 Rooms   Fee Simple    
5.098 Property   Terre Haute Fairfield Inn & Suites Limited Service 1995 2012 60 Rooms   Fee Simple    
5.099 Property   Waco Fairfield Inn & Suites Limited Service 1995 2014 62 Rooms   Fee Simple    
5.100 Property   Champaign Fairfield Inn & Suites Limited Service 1994 2011 60 Rooms   Leasehold    
5.101 Property   Houston Brookhollow TownePlace Suites Extended Stay 1998 2012 85 Rooms   Fee Simple    
5.102 Property   Corpus Christi Fairfield Inn & Suites Limited Service 1995 2014 66 Rooms   Fee Simple    
5.103 Property   Fargo Fairfield Inn & Suites Limited Service 1992 2011 60 Rooms   Fee Simple    
5.104 Property   Galesburg Fairfield Inn & Suites Limited Service 1995 2014 54 Rooms   Fee Simple    
5.105 Property   Abilene Fairfield Inn & Suites Limited Service 1995 2016 71 Rooms   Fee Simple    
5.106 Property   Billings Fairfield Inn & Suites Limited Service 1993 2011 60 Rooms   Fee Simple    
5.107 Property   Peru Fairfield Inn & Suites Limited Service 1996 2013 62 Rooms   Fee Simple    
5.108 Property   Mesquite Fairfield Inn & Suites Limited Service 1997 2016 80 Rooms   Leasehold    
5.109 Property   San Angelo Hampton Inn Limited Service 1996 2015 63 Rooms   Fee Simple    
5.110 Property   Bismarck North Fairfield Inn & Suites Limited Service 1992 2016 61 Rooms   Fee Simple    
5.111 Property   Willowbrook Hampton Inn Limited Service 1998 2016 74 Rooms   Fee Simple    
5.112 Property   Toledo Country Inn & Suites Limited Service 1996 2009 62 Rooms   Fee Simple    
5.113 Property   Dubuque Fairfield Inn Limited Service 1992 2016 55 Rooms   Fee Simple    
5.114 Property   Kankakee Fairfield Inn Limited Service 1994 2016 57 Rooms   Fee Simple    
5.115 Property   Canton Fairfield Inn & Suites Limited Service 1995 2011 60 Rooms   Fee Simple    
5.116 Property   Westchase Fairfield Inn & Suites Limited Service 1997 2012 80 Rooms   Fee Simple    
5.117 Property   Lima Fairfield Inn Limited Service 1995 2016 62 Rooms   Fee Simple    
5.118 Property   Owatonna Country Inn & Suites Limited Service 1995 2017 48 Rooms   Fee Simple    
5.119 Property   Saginaw Fairfield Inn Limited Service 1996 2016 76 Rooms   Fee Simple    
5.120 Property   Youngstown Hampton Inn Limited Service 1995 2017 63 Rooms   Fee Simple    
5.121 Property   Longview Fairfield Inn & Suites Limited Service 1995 2015 62 Rooms   Fee Simple    
5.122 Property   Middletown Fairfield Inn Limited Service 1994 2011 57 Rooms   Fee Simple    
5.123 Property   Mishawaka Best Western Plus Limited Service 1995 2012 61 Rooms   Fee Simple    
5.124 Property   Tyler Fairfield Inn & Suites Limited Service 1995 2014 62 Rooms   Fee Simple    
5.125 Property   Stafford Hampton Inn Limited Service 1997 2017 85 Rooms   Fee Simple    
5.126 Property   Lincoln Fairfield Inn & Suites Limited Service 1994 2014 60 Rooms   Fee Simple    
5.127 Property   Saginaw Comfort Suites Limited Service 1995 2012 65 Rooms   Fee Simple    
5.128 Property   Humble Fairfield Inn & Suites Limited Service 1997 2016 62 Rooms   Fee Simple    
5.129 Property   Corpus Christi Country Inn & Suites Limited Service 1995 2012 62 Rooms   Fee Simple    
5.130 Property   Youngstown Fairfield Inn & Suites Limited Service 1996 2015 62 Rooms   Fee Simple    
5.131 Property   Stillwater Fairfield Inn & Suites Limited Service 1995 2011 62 Rooms   Fee Simple    
5.132 Property   Quail Springs Fairfield Inn & Suites Limited Service 2005 2016 62 Rooms   Fee Simple    
5.133 Property   Temple Fairfield Inn & Suites Limited Service 1994 2014 60 Rooms   Fee Simple    
5.134 Property   Topeka Fairfield Inn Limited Service 1991 2011 62 Rooms   Fee Simple    
5.135 Property   Lincoln Comfort Suites Limited Service 1994 2014 59 Rooms   Fee Simple    
5.136 Property   Wichita Comfort Inn Limited Service 1996 2013 57 Rooms   Fee Simple    

 

 

A-1-5 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Detailed Property Type Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($)
5.137 Property   Bloomington Comfort Suites Limited Service 1995 2016 59 Rooms   Fee Simple    
5.138 Property   Grand Forks Fairfield Inn Limited Service 1991 2016 61 Rooms   Fee Simple    
6 Loan 18, 19 Bass Pro & Cabela's Portfolio       1,896,527 SF 102.77   47,500,000 47,500,000
6.01 Property   Cabela's Rogers Single Tenant Retail 2005 NAP 186,379 SF   Fee Simple    
6.02 Property   Cabela's Lone Tree Single Tenant Retail 2013 NAP 108,077 SF   Fee Simple    
6.03 Property   Bass Pro San Antonio Single Tenant Retail 2006 NAP 184,656 SF   Fee Simple    
6.04 Property   Cabela's Allen Single Tenant Retail 2010 NAP 107,329 SF   Fee Simple    
6.05 Property   Cabela's Lehi Single Tenant Retail 2006 NAP 169,713 SF   Fee Simple    
6.06 Property   Bass Pro Tampa Single Tenant Retail 2015 NAP 132,734 SF   Fee Simple    
6.07 Property   Cabela's Hammond Single Tenant Retail 2007 NAP 188,745 SF   Fee Simple    
6.08 Property   Bass Pro Round Rock Single Tenant Retail 2014 NAP 120,763 SF   Fee Simple    
6.09 Property   Cabela's Fort Mill Single Tenant Retail 2014 NAP 104,476 SF   Fee Simple    
6.10 Property   Cabela's Wichita Single Tenant Retail 2011 NAP 80,699 SF   Fee Simple    
6.11 Property   Cabela's Owatonna Single Tenant Retail 1997 NAP 161,987 SF   Fee Simple    
6.12 Property   Cabela's Centerville Single Tenant Retail 2016 NAP 71,872 SF   Fee Simple    
6.13 Property   Cabela's Huntsville Single Tenant Retail 2016 NAP 82,443 SF   Fee Simple    
6.14 Property   Bass Pro Port St. Lucie Single Tenant Retail 2013 NAP 86,637 SF   Fee Simple    
6.15 Property   Cabela's Waco Single Tenant Retail 2013 NAP 43,263 SF   Fee Simple    
6.16 Property   Cabela's East Grand Forks Single Tenant Retail 1999 NAP 66,754 SF   Fee Simple    
7 Loan 20 Loma Linda Medical 2016 NAP 327,614 SF 389.18 Fee Simple 47,500,000 47,500,000
8 Loan 15, 21, 22 Olympic Tower Office/Retail 1905, 1930, 1973 NAP 525,372 SF 1,162.99 Leasehold 44,000,000 44,000,000
9 Loan 14, 15, 23, 24 The Triangle Anchored 1992-1993 2012-2013 204,523 SF 201.69 Fee Simple 41,250,000 41,250,000
10 Loan 14, 25 Westin Palo Alto Full Service 2000 NAP 184 Rooms 451,086.96 Fee Simple and Leasehold 40,000,000 40,000,000
11 Loan 26, 27 Inn at the Market Full Service 1985 2016 76 Rooms 460,526.32 Fee Simple 35,000,000 35,000,000
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale       1,750,761 SF 113.07   33,770,000 33,770,000
12.01 Property   RXR Plaza General Suburban 1985 NAP 1,085,298 SF   Leasehold    
12.02 Property   Omni General Suburban 1990 NAP 665,463 SF   Leasehold    
13 Loan 14, 20, 32 90 Fifth Avenue Office/Retail 1903 2016 139,921 SF 746.85 Fee Simple 33,750,000 33,750,000
14 Loan 20, 33 Petco Corporate Headquarters General Suburban 1980 2014-2015 257,040 SF 278.17 Fee Simple 30,500,000 30,500,000
15 Loan 18 Cabela's Industrial Portfolio       2,894,885 SF 24.53   28,400,000 28,400,000
15.01 Property   Cabela's Prairie du Chien Warehouse/Distribution 1996, 1997, 1998, 1999 and 2001 NAP 1,130,862 SF   Fee Simple    
15.02 Property   Cabela's Triadelphia Warehouse/Distribution 2005 2006 1,165,360 SF   Fee Simple    
15.03 Property   Cabela's Tooele Warehouse/Distribution 2015 NAP 598,663 SF   Fee Simple    
16 Loan 34 One Allen Center General Suburban 2007 NAP 150,509 SF 150.82 Fee Simple 22,700,000 22,700,000
17 Loan 35 Waxahachie Marketplace Anchored 2016 NAP 175,983 SF 123.59 Fee Simple 21,750,000 21,750,000
18 Loan 36 Space Mart Pennsylvania Portfolio       215,383 SF 95.88   20,650,000 20,650,000
18.01 Property   Space Mart State College PA Self Storage 1998, 2006 NAP 82,850 SF   Fee Simple    
18.02 Property   Space Mart Mechanicsburg PA Self Storage 2001-2003 NAP 74,445 SF   Fee Simple    
18.03 Property   Space Mart Hatfield PA Self Storage 1984, 2002 1994 58,088 SF   Fee Simple    
19 Loan 14, 20 Shops at Boardman Anchored 1992 NAP 315,724 SF 134.93 Fee Simple 19,600,000 19,600,000
20 Loan 37 Space Mart New Jersey Portfolio       204,100 SF 91.62   18,700,000 18,700,000
20.01 Property   Space Mart Sicklerville NJ Self Storage 2004-2006 NAP 79,300 SF   Fee Simple    
20.02 Property   Space Mart Souderton PA Self Storage 2002 NAP 59,625 SF   Fee Simple    
20.03 Property   Space Mart Blackwood NJ Self Storage 2004-2006 NAP 65,175 SF   Fee Simple    
21 Loan   Colonia Verde Anchored 1974 1993 98,937 SF 179.91 Fee Simple 17,800,000 17,800,000
22 Loan   1301 University Avenue Student Housing 2005 NAP 92 Units 178,744.98 Fee Simple 16,500,000 16,444,538
23 Loan   Heritage Marketplace Unanchored 2014, 2016 NAP 54,533 SF 288.82 Fee Simple 15,750,000 15,750,000
24 Loan 9, 14, 38, 39 Esperanza Full Service 2002-2006 2007, 2013, 2015-2017 51 Rooms 784,313.73 Fee Simple 15,000,000 15,000,000
25 Loan   Champions of the West General Suburban 1998 NAP 72,089 SF 197.67 Fee Simple 14,250,000 14,250,000
26 Loan   Goodfriend Self Storage Self Storage 1980 2014 89,800 SF 149.22 Fee Simple 13,400,000 13,400,000
27 Loan   Michaels Plaza Anchored 1986 2016 63,182 SF 210.50 Fee Simple 13,300,000 13,300,000
28 Loan 14, 40 Space Mart Virginia Portfolio       135,450 SF 93.39   12,650,000 12,650,000
28.01 Property   Space Mart Midlothian VA Self Storage 2009 NAP 68,400 SF   Fee Simple    
28.02 Property   Space Mart Richmond VA Self Storage 2006 NAP 67,050 SF   Fee Simple    
29 Loan   Shops of Grand Canyon Shadow Anchored 2004, 2005, 2007 NAP 64,770 SF 192.99 Fee Simple 12,500,000 12,500,000
30 Loan   Darmstadt Crossing Anchored 2015 NAP 73,476 SF 131.85 Fee Simple 9,700,000 9,687,848
31 Loan 14, 41 6502-6530 South Academy Boulevard Shadow Anchored 1998 NAP 41,667 SF 176.40 Fee Simple 7,350,000 7,350,000
32 Loan   Eliot Street Center Multifamily/Retail 2017 NAP 7,224 SF 996.68 Fee Simple 7,200,000 7,200,000
33 Loan 42, 43 Cash Wise Center Anchored 1993 NAP 70,900 SF 92.67 Fee Simple 6,570,000 6,570,000
34 Loan   Ocoee Crossing Anchored 2001 NAP 62,904 SF 103.33 Fee Simple 6,500,000 6,500,000
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast Extended Stay 2016 NAP 123 Rooms 50,813.01 Fee Simple 6,250,000 6,250,000
36 Loan   Albertsons Henderson Single Tenant Retail 2005 NAP 58,254 SF 88.75 Fee Simple 5,170,000 5,170,000

 

 

A-1-6 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type
1 Loan 8, 9 Worldwide Plaza 100,000,000 9.8% 100,000,000 3.6045425532% 0.01327% 3.5912725532% 304,550.47 3,654,605.64 1,572,351.44 18,868,217.28 Interest Only
2 Loan 10 Residence Inn Anaheim 78,500,000 7.7% 65,486,696 4.59600% 0.02452% 4.57148% 402,238.19 4,826,858.28     Interest Only, Then Amortizing
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 70,000,000 6.9% 70,000,000 4.33250% 0.01452% 4.31798% 256,239.29 3,074,871.48     Interest Only
3.01 Property   Main & Redhill 27,650,000                    
3.02 Property   Two Venture 19,580,000                    
3.03 Property   Pacific Park Business Center 13,970,000                    
3.04 Property   One Venture 8,800,000                    
4 Loan   Life Time Fitness Portfolio 57,000,000 5.6% 52,103,395 4.43300% 0.01452% 4.41848% 286,545.90 3,438,550.80     Interest Only, Then Amortizing
4.01 Property   Life Time Fitness Folsom 32,300,000                    
4.02 Property   Life Time Fitness Fort Washington 24,700,000                    
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 50,000,000 4.9% 50,000,000 4.59850% 0.01327% 4.58523% 194,265.34 2,331,184.08 1,098,318.95 13,179,827.40 Interest Only
5.001 Property   Hilton Garden Inn Glastonbury 1,251,688                    
5.002 Property   Sheraton Hotel Woodbury 1,012,000                    
5.003 Property   DoubleTree Holland 901,000                    
5.004 Property   Lexington Residence Inn 865,500                    
5.005 Property   Residence Inn Mystic Groton 856,625                    
5.006 Property   Lexington Courtyard 838,875                    
5.007 Property   Residence Inn Baton Rouge 816,688                    
5.008 Property   TownePlace Suites Boise Downtown 798,938                    
5.009 Property   San Bernardino Hampton Inn & Suites 790,063                    
5.010 Property   Fairfield Inn and Suites Reno Sparks 772,313                    
5.011 Property   Kalamazoo-Portage Courtyard 772,313                    
5.012 Property   Bismarck Residence Inn 763,438                    
5.013 Property   Residence Inn Southington 759,000                    
5.014 Property   Bloomington Fairfield Inn & Suites 759,000                    
5.015 Property   Montgomeryville Staybridge Suites 732,375                    
5.016 Property   TownePlace Suites Pocatello 719,063                    
5.017 Property   Rockford Residence Inn 719,063                    
5.018 Property   Residence Inn Danbury 683,563                    
5.019 Property   Westminster Hampton Inn 670,188                    
5.020 Property   Appleton Residence Inn 625,813                    
5.021 Property   Quantico Courtyard 608,063                    
5.022 Property   El Paso Staybridge Suites 585,875                    
5.023 Property   Fargo Residence Inn 559,250                    
5.024 Property   Langhorne SpringHill Suites 545,938                    
5.025 Property   Fairfield Inn and Suites Bethlehem 532,625                    
5.026 Property   Mendota Heights Fairfield Inn & Suites 519,313                    
5.027 Property   Residence Inn Albuquerque 510,438                    
5.028 Property   Residence Inn Kansas City Olathe 488,250                    
5.029 Property   Residence Inn Monroe 483,813                    
5.030 Property   Residence Inn San Antonio North Stone Oak 483,813                    
5.031 Property   Amarillo Residence Inn 483,813                    
5.032 Property   TownePlace Suites Scranton 466,063                    
5.033 Property   SpringHill Suites Waterford 461,625                    
5.034 Property   Madison Residence Inn 457,188                    
5.035 Property   Peoria, IL Residence Inn 448,313                    
5.036 Property   Lafayette Fairfield Inn & Suites 448,313                    
5.037 Property   Eden Prairie Fairfield Inn & Suites 448,313                    
5.038 Property   Tinley Park Fairfield Inn & Suites 426,125                    
5.039 Property   St. Joseph Hampton Inn 421,688                    
5.040 Property   Burnsville Hampton Inn 417,250                    
5.041 Property   Peoria, IL Courtyard 408,375                    
5.042 Property   Champaign Courtyard 403,875                    
5.043 Property   Springfield Courtyard 399,438                    
5.044 Property   Akron Courtyard 395,000                    
5.045 Property   El Paso Holiday Inn Express & Suites 390,563                    
5.046 Property   Memphis SpringHill Suites 386,125                    
5.047 Property   Tinley Park Hampton Inn 377,250                    
5.048 Property   Phoenix TownePlace Suites 372,813                    
5.049 Property   Woodbury Hampton Inn 368,375                    
5.050 Property   Colorado Springs Fairfield Inn 368,375                    
5.051 Property   Wichita Falls Hampton Inn 368,375                    
5.052 Property   Zanesville Hampton Inn 359,500                    
5.053 Property   Holland Fairfield Inn & Suites 350,625                    
5.054 Property   Lubbock Hampton Inn 350,625                    
5.055 Property   Phoenix SpringHill Suites 341,750                    
5.056 Property   Lewisville Residence Inn 341,750                    
5.057 Property   Battle Creek Hampton Inn 341,750                    
5.058 Property   Courtyard Scranton 337,313                    
5.059 Property   Springfield Fairfield Inn & Suites 337,313                    
5.060 Property   Branson Fairfield Inn & Suites 332,875                    
5.061 Property   Toledo Fairfield Inn & Suites 328,438                    

 

 

A-1-7 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type
5.062 Property   Corpus Christi Residence Inn 328,438                    
5.063 Property   Columbus Homewood Suites 324,000                    
5.064 Property   Houston Brookhollow SpringHill Suites 319,563                    
5.065 Property   Residence Inn Fort Smith 315,125                    
5.066 Property   Joliet Fairfield Inn & Suites North 315,125                    
5.067 Property   Plano Fairfield Inn & Suites 315,125                    
5.068 Property   Topeka Residence Inn 306,250                    
5.069 Property   Bedford TownePlace Suites 306,250                    
5.070 Property   Wichita Hampton Inn 301,813                    
5.071 Property   Holiday Inn Express Malvern 297,375                    
5.072 Property   Greeley Fairfield Inn & Suites 297,375                    
5.073 Property   Amarillo Fairfield Inn & Suites 297,375                    
5.074 Property   Dallas Homewood Suites 288,500                    
5.075 Property   Oshkosh Fairfield Inn & Suites 284,063                    
5.076 Property   Burnsville Fairfield Inn & Suites 284,063                    
5.077 Property   Willowbrook Homewood Suites 279,625                    
5.078 Property   Memphis Fairfield Inn & Suites 266,313                    
5.079 Property   Mansfield Hampton Inn 261,875                    
5.080 Property   Lubbock Fairfield Inn & Suites 261,875                    
5.081 Property   Mishawaka Fairfield Inn & Suites 248,563                    
5.082 Property   Abilene Hampton Inn 248,563                    
5.083 Property   Akron Hampton Inn 244,125                    
5.084 Property   Fort Worth Hampton Inn 244,125                    
5.085 Property   Bloomington Courtyard 239,688                    
5.086 Property   Fargo Comfort Suites 239,688                    
5.087 Property   Findlay Fairfield Inn & Suites 239,688                    
5.088 Property   Stevens Point Fairfield Inn & Suites 239,688                    
5.089 Property   Quincy Fairfield Inn & Suites 239,688                    
5.090 Property   Findlay Hampton Inn 239,688                    
5.091 Property   Forsyth Fairfield Inn 235,250                    
5.092 Property   Muncie Fairfield Inn 235,250                    
5.093 Property   Bismarck South Fairfield Inn & Suites 226,375                    
5.094 Property   Lee's Summit Fairfield Inn & Suites 226,375                    
5.095 Property   Norman Fairfield Inn & Suites 217,500                    
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 217,500                    
5.097 Property   Council Bluffs Fairfield Inn & Suites 213,063                    
5.098 Property   Terre Haute Fairfield Inn & Suites 213,063                    
5.099 Property   Waco Fairfield Inn & Suites 213,063                    
5.100 Property   Champaign Fairfield Inn & Suites 208,625                    
5.101 Property   Houston Brookhollow TownePlace Suites 208,625                    
5.102 Property   Corpus Christi Fairfield Inn & Suites 208,625                    
5.103 Property   Fargo Fairfield Inn & Suites 204,188                    
5.104 Property   Galesburg Fairfield Inn & Suites 204,188                    
5.105 Property   Abilene Fairfield Inn & Suites 204,188                    
5.106 Property   Billings Fairfield Inn & Suites 199,750                    
5.107 Property   Peru Fairfield Inn & Suites 199,750                    
5.108 Property   Mesquite Fairfield Inn & Suites 199,750                    
5.109 Property   San Angelo Hampton Inn 195,313                    
5.110 Property   Bismarck North Fairfield Inn & Suites 190,875                    
5.111 Property   Willowbrook Hampton Inn 190,875                    
5.112 Property   Toledo Country Inn & Suites 186,438                    
5.113 Property   Dubuque Fairfield Inn 182,000                    
5.114 Property   Kankakee Fairfield Inn 182,000                    
5.115 Property   Canton Fairfield Inn & Suites 177,563                    
5.116 Property   Westchase Fairfield Inn & Suites 173,125                    
5.117 Property   Lima Fairfield Inn 173,125                    
5.118 Property   Owatonna Country Inn & Suites 168,688                    
5.119 Property   Saginaw Fairfield Inn 164,250                    
5.120 Property   Youngstown Hampton Inn 164,250                    
5.121 Property   Longview Fairfield Inn & Suites 159,813                    
5.122 Property   Middletown Fairfield Inn 150,938                    
5.123 Property   Mishawaka Best Western Plus 150,938                    
5.124 Property   Tyler Fairfield Inn & Suites 150,938                    
5.125 Property   Stafford Hampton Inn 146,500                    
5.126 Property   Lincoln Fairfield Inn & Suites 142,063                    
5.127 Property   Saginaw Comfort Suites 142,063                    
5.128 Property   Humble Fairfield Inn & Suites 141,438                    
5.129 Property   Corpus Christi Country Inn & Suites 137,625                    
5.130 Property   Youngstown Fairfield Inn & Suites 137,625                    
5.131 Property   Stillwater Fairfield Inn & Suites 137,625                    
5.132 Property   Quail Springs Fairfield Inn & Suites 137,625                    
5.133 Property   Temple Fairfield Inn & Suites 137,625                    
5.134 Property   Topeka Fairfield Inn 133,125                    
5.135 Property   Lincoln Comfort Suites 106,500                    
5.136 Property   Wichita Comfort Inn 93,188                    

 

 

A-1-8 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1) Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type
5.137 Property   Bloomington Comfort Suites 88,750                    
5.138 Property   Grand Forks Fairfield Inn 84,313                    
6 Loan 18, 19 Bass Pro & Cabela's Portfolio 47,500,000 4.7% 47,500,000 4.37900% 0.01452% 4.36448% 175,742.85 2,108,914.20 545,357.82 6,544,293.84 Interest Only
6.01 Property   Cabela's Rogers 5,044,895                    
6.02 Property   Cabela's Lone Tree 4,289,379                    
6.03 Property   Bass Pro San Antonio 4,191,893                    
6.04 Property   Cabela's Allen 4,118,779                    
6.05 Property   Cabela's Lehi 3,753,207                    
6.06 Property   Bass Pro Tampa 3,533,864                    
6.07 Property   Cabela's Hammond 3,168,291                    
6.08 Property   Bass Pro Round Rock 3,070,806                    
6.09 Property   Cabela's Fort Mill 2,851,462                    
6.10 Property   Cabela's Wichita 2,559,005                    
6.11 Property   Cabela's Owatonna 2,339,661                    
6.12 Property   Cabela's Centerville 2,169,061                    
6.13 Property   Cabela's Huntsville 2,022,832                    
6.14 Property   Bass Pro Port St. Lucie 1,876,603                    
6.15 Property   Cabela's Waco 1,462,288                    
6.16 Property   Cabela's East Grand Forks 1,047,973                    
7 Loan 20 Loma Linda 47,500,000 4.7% 47,500,000 3.59000% 0.01452% 3.57548% 144,077.84 1,728,934.08 242,657.41 2,911,888.92 Interest Only
8 Loan 15, 21, 22 Olympic Tower 44,000,000 4.3% 44,000,000 3.95394737% 0.01327% 3.94067737% 146,991.65 1,763,899.80 1,894,187.91 22,730,254.92 Interest Only
9 Loan 14, 15, 23, 24 The Triangle 41,250,000 4.0% 36,071,623 4.46300% 0.02452% 4.43848% 208,101.81 2,497,221.72     Interest Only, Then Amortizing
10 Loan 14, 25 Westin Palo Alto 40,000,000 3.9% 36,737,716 4.73600% 0.02202% 4.71398% 208,321.52 2,499,858.24 223,945.64 2,687,347.68 Interest Only, Then Amortizing
11 Loan 26, 27 Inn at the Market 35,000,000 3.4% 32,102,618 4.64800% 0.01452% 4.63348% 180,430.93 2,165,171.16     Interest Only, Then Amortizing
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 33,770,000 3.3% 33,770,000 4.45000% 0.01952% 4.43048% 126,969.73 1,523,636.76 617,290.20 7,407,482.40 Interest Only
12.01 Property   RXR Plaza 20,105,049                    
12.02 Property   Omni 13,664,951                    
13 Loan 14, 20, 32 90 Fifth Avenue 33,750,000 3.3% 33,750,000 4.30700% 0.01452% 4.29248% 122,816.80 1,473,801.60 257,460.40 3,089,524.80 Interest Only
14 Loan 20, 33 Petco Corporate Headquarters 30,500,000 3.0% 30,500,000 4.16850% 0.01452% 4.15398% 107,420.89 1,289,050.68 144,401.86 1,732,822.32 Interest Only
15 Loan 18 Cabela's Industrial Portfolio 28,400,000 2.8% 28,400,000 4.35900% 0.01452% 4.34448% 104,595.82 1,255,149.84 156,893.73 1,882,724.76 Interest Only
15.01 Property   Cabela's Prairie du Chien 10,560,000                    
15.02 Property   Cabela's Triadelphia 9,960,000                    
15.03 Property   Cabela's Tooele 7,880,000                    
16 Loan 34 One Allen Center 22,700,000 2.2% 21,955,396 4.32100% 0.04452% 4.27648% 112,615.91 1,351,390.92     Interest Only, Then Amortizing
17 Loan 35 Waxahachie Marketplace 21,750,000 2.1% 19,977,467 4.73550% 0.01452% 4.72098% 113,268.28 1,359,219.36     Interest Only, Then Amortizing
18 Loan 36 Space Mart Pennsylvania Portfolio 20,650,000 2.0% 18,932,465 4.62100% 0.01452% 4.60648% 106,120.38 1,273,444.56     Interest Only, Then Amortizing
18.01 Property   Space Mart State College PA 8,153,873                    
18.02 Property   Space Mart Mechanicsburg PA 6,479,750                    
18.03 Property   Space Mart Hatfield PA 6,016,377                    
19 Loan 14, 20 Shops at Boardman 19,600,000 1.9% 16,821,090 4.68050% 0.05452% 4.62598% 101,423.42 1,217,081.04 119,017.27 1,428,207.24 Interest Only, Then Amortizing
20 Loan 37 Space Mart New Jersey Portfolio 18,700,000 1.8% 17,160,885 4.68100% 0.01452% 4.66648% 96,771.83 1,161,261.96     Interest Only, Then Amortizing
20.01 Property   Space Mart Sicklerville NJ 7,695,166                    
20.02 Property   Space Mart Souderton PA 5,976,828                    
20.03 Property   Space Mart Blackwood NJ 5,028,006                    
21 Loan   Colonia Verde 17,800,000 1.7% 16,055,134 4.87200% 0.04452% 4.82748% 94,166.65 1,129,999.80     Interest Only, Then Amortizing
22 Loan   1301 University Avenue 16,444,538 1.6% 13,552,268 4.97200% 0.01452% 4.95748% 88,293.43 1,059,521.16     Amortizing
23 Loan   Heritage Marketplace 15,750,000 1.5% 14,148,960 4.65900% 0.04202% 4.61698% 81,297.78 975,573.36     Interest Only, Then Amortizing
24 Loan 9, 14, 38, 39 Esperanza 15,000,000 1.5% 15,000,000 4.94350% 0.01452% 4.92898% 62,652.00 751,824.00 104,419.99 1,253,039.88 Interest Only
25 Loan   Champions of the West 14,250,000 1.4% 14,250,000 4.00000% 0.01452% 3.98548% 48,159.72 577,916.64     Interest Only
26 Loan   Goodfriend Self Storage 13,400,000 1.3% 11,512,240 4.72350% 0.01452% 4.70898% 69,686.86 836,242.32     Interest Only, Then Amortizing
27 Loan   Michaels Plaza 13,300,000 1.3% 13,300,000 4.30900% 0.01452% 4.29448% 48,421.39 581,056.68     Interest Only
28 Loan 14, 40 Space Mart Virginia Portfolio 12,650,000 1.2% 11,608,833 4.68100% 0.01452% 4.66648% 65,463.30 785,559.60     Interest Only, Then Amortizing
28.01 Property   Space Mart Midlothian VA 6,492,132                    
28.02 Property   Space Mart Richmond VA 6,157,868                    
29 Loan   Shops of Grand Canyon 12,500,000 1.2% 10,589,406 4.20100% 0.05452% 4.14648% 61,134.44 733,613.28     Interest Only, Then Amortizing
30 Loan   Darmstadt Crossing 9,687,848 0.9% 7,780,707 4.27510% 0.05452% 4.22058% 47,860.81 574,329.72     Amortizing
31 Loan 14, 41 6502-6530 South Academy Boulevard 7,350,000 0.7% 6,148,457 4.68800% 0.01452% 4.67348% 38,066.88 456,802.56     Interest Only, Then Amortizing
32 Loan   Eliot Street Center 7,200,000 0.7% 6,211,590 4.88500% 0.06202% 4.82298% 38,146.71 457,760.52     Interest Only, Then Amortizing
33 Loan 42, 43 Cash Wise Center 6,570,000 0.6% 6,025,811 4.64300% 0.07452% 4.56848% 33,849.78 406,197.36     Interest Only, Then Amortizing
34 Loan   Ocoee Crossing 6,500,000 0.6% 5,540,559 4.42550% 0.06202% 4.36348% 32,647.44 391,769.28     Interest Only, Then Amortizing
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 6,250,000 0.6% 3,919,189 4.88300% 0.05452% 4.82848% 40,844.35 490,132.20     Amortizing
36 Loan   Albertsons Henderson 5,170,000 0.5% 5,170,000 4.38975% 0.05452% 4.33523% 19,175.18 230,102.16     Interest Only

 

 

A-1-9 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.) Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date
1 Loan 8, 9 Worldwide Plaza Actual/360 0 120 120 120 120 0 0 10/18/2017 6 12/6/2017 11/6/2027   11/6/2027 No  
2 Loan 10 Residence Inn Anaheim Actual/360 3 12 9 120 117 360 360 8/3/2017 6 9/6/2017 8/6/2018 9/6/2018 8/6/2027 No  
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio Actual/360 0 120 120 120 120 0 0 10/23/2017 6 12/6/2017 11/6/2027   11/6/2027 No  
3.01 Property   Main & Redhill                                
3.02 Property   Two Venture                                
3.03 Property   Pacific Park Business Center                                
3.04 Property   One Venture                                
4 Loan   Life Time Fitness Portfolio Actual/360 1 60 59 120 119 360 360 10/2/2017 6 11/6/2017 10/6/2022 11/6/2022 10/6/2027 No  
4.01 Property   Life Time Fitness Folsom                                
4.02 Property   Life Time Fitness Fort Washington                                
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio Actual/360 1 60 59 60 59 0 0 9/22/2017 6 11/6/2017 10/5/2022   10/5/2022 No  
5.001 Property   Hilton Garden Inn Glastonbury                                
5.002 Property   Sheraton Hotel Woodbury                                
5.003 Property   DoubleTree Holland                                
5.004 Property   Lexington Residence Inn                                
5.005 Property   Residence Inn Mystic Groton                                
5.006 Property   Lexington Courtyard                                
5.007 Property   Residence Inn Baton Rouge                                
5.008 Property   TownePlace Suites Boise Downtown                                
5.009 Property   San Bernardino Hampton Inn & Suites                                
5.010 Property   Fairfield Inn and Suites Reno Sparks                                
5.011 Property   Kalamazoo-Portage Courtyard                                
5.012 Property   Bismarck Residence Inn                                
5.013 Property   Residence Inn Southington                                
5.014 Property   Bloomington Fairfield Inn & Suites                                
5.015 Property   Montgomeryville Staybridge Suites                                
5.016 Property   TownePlace Suites Pocatello                                
5.017 Property   Rockford Residence Inn                                
5.018 Property   Residence Inn Danbury                                
5.019 Property   Westminster Hampton Inn                                
5.020 Property   Appleton Residence Inn                                
5.021 Property   Quantico Courtyard                                
5.022 Property   El Paso Staybridge Suites                                
5.023 Property   Fargo Residence Inn                                
5.024 Property   Langhorne SpringHill Suites                                
5.025 Property   Fairfield Inn and Suites Bethlehem                                
5.026 Property   Mendota Heights Fairfield Inn & Suites                                
5.027 Property   Residence Inn Albuquerque                                
5.028 Property   Residence Inn Kansas City Olathe                                
5.029 Property   Residence Inn Monroe                                
5.030 Property   Residence Inn San Antonio North Stone Oak                                
5.031 Property   Amarillo Residence Inn                                
5.032 Property   TownePlace Suites Scranton                                
5.033 Property   SpringHill Suites Waterford                                
5.034 Property   Madison Residence Inn                                
5.035 Property   Peoria, IL Residence Inn                                
5.036 Property   Lafayette Fairfield Inn & Suites                                
5.037 Property   Eden Prairie Fairfield Inn & Suites                                
5.038 Property   Tinley Park Fairfield Inn & Suites                                
5.039 Property   St. Joseph Hampton Inn                                
5.040 Property   Burnsville Hampton Inn                                
5.041 Property   Peoria, IL Courtyard                                
5.042 Property   Champaign Courtyard                                
5.043 Property   Springfield Courtyard                                
5.044 Property   Akron Courtyard                                
5.045 Property   El Paso Holiday Inn Express & Suites                                
5.046 Property   Memphis SpringHill Suites                                
5.047 Property   Tinley Park Hampton Inn                                
5.048 Property   Phoenix TownePlace Suites                                
5.049 Property   Woodbury Hampton Inn                                
5.050 Property   Colorado Springs Fairfield Inn                                
5.051 Property   Wichita Falls Hampton Inn                                
5.052 Property   Zanesville Hampton Inn                                
5.053 Property   Holland Fairfield Inn & Suites                                
5.054 Property   Lubbock Hampton Inn                                
5.055 Property   Phoenix SpringHill Suites                                
5.056 Property   Lewisville Residence Inn                                
5.057 Property   Battle Creek Hampton Inn                                
5.058 Property   Courtyard Scranton                                
5.059 Property   Springfield Fairfield Inn & Suites                                
5.060 Property   Branson Fairfield Inn & Suites                                
5.061 Property   Toledo Fairfield Inn & Suites                                

 

 

A-1-10 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.) Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date
5.062 Property   Corpus Christi Residence Inn                                
5.063 Property   Columbus Homewood Suites                                
5.064 Property   Houston Brookhollow SpringHill Suites                                
5.065 Property   Residence Inn Fort Smith                                
5.066 Property   Joliet Fairfield Inn & Suites North                                
5.067 Property   Plano Fairfield Inn & Suites                                
5.068 Property   Topeka Residence Inn                                
5.069 Property   Bedford TownePlace Suites                                
5.070 Property   Wichita Hampton Inn                                
5.071 Property   Holiday Inn Express Malvern                                
5.072 Property   Greeley Fairfield Inn & Suites                                
5.073 Property   Amarillo Fairfield Inn & Suites                                
5.074 Property   Dallas Homewood Suites                                
5.075 Property   Oshkosh Fairfield Inn & Suites                                
5.076 Property   Burnsville Fairfield Inn & Suites                                
5.077 Property   Willowbrook Homewood Suites                                
5.078 Property   Memphis Fairfield Inn & Suites                                
5.079 Property   Mansfield Hampton Inn                                
5.080 Property   Lubbock Fairfield Inn & Suites                                
5.081 Property   Mishawaka Fairfield Inn & Suites                                
5.082 Property   Abilene Hampton Inn                                
5.083 Property   Akron Hampton Inn                                
5.084 Property   Fort Worth Hampton Inn                                
5.085 Property   Bloomington Courtyard                                
5.086 Property   Fargo Comfort Suites                                
5.087 Property   Findlay Fairfield Inn & Suites                                
5.088 Property   Stevens Point Fairfield Inn & Suites                                
5.089 Property   Quincy Fairfield Inn & Suites                                
5.090 Property   Findlay Hampton Inn                                
5.091 Property   Forsyth Fairfield Inn                                
5.092 Property   Muncie Fairfield Inn                                
5.093 Property   Bismarck South Fairfield Inn & Suites                                
5.094 Property   Lee's Summit Fairfield Inn & Suites                                
5.095 Property   Norman Fairfield Inn & Suites                                
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                                
5.097 Property   Council Bluffs Fairfield Inn & Suites                                
5.098 Property   Terre Haute Fairfield Inn & Suites                                
5.099 Property   Waco Fairfield Inn & Suites                                
5.100 Property   Champaign Fairfield Inn & Suites                                
5.101 Property   Houston Brookhollow TownePlace Suites                                
5.102 Property   Corpus Christi Fairfield Inn & Suites                                
5.103 Property   Fargo Fairfield Inn & Suites                                
5.104 Property   Galesburg Fairfield Inn & Suites                                
5.105 Property   Abilene Fairfield Inn & Suites                                
5.106 Property   Billings Fairfield Inn & Suites                                
5.107 Property   Peru Fairfield Inn & Suites                                
5.108 Property   Mesquite Fairfield Inn & Suites                                
5.109 Property   San Angelo Hampton Inn                                
5.110 Property   Bismarck North Fairfield Inn & Suites                                
5.111 Property   Willowbrook Hampton Inn                                
5.112 Property   Toledo Country Inn & Suites                                
5.113 Property   Dubuque Fairfield Inn                                
5.114 Property   Kankakee Fairfield Inn                                
5.115 Property   Canton Fairfield Inn & Suites                                
5.116 Property   Westchase Fairfield Inn & Suites                                
5.117 Property   Lima Fairfield Inn                                
5.118 Property   Owatonna Country Inn & Suites                                
5.119 Property   Saginaw Fairfield Inn                                
5.120 Property   Youngstown Hampton Inn                                
5.121 Property   Longview Fairfield Inn & Suites                                
5.122 Property   Middletown Fairfield Inn                                
5.123 Property   Mishawaka Best Western Plus                                
5.124 Property   Tyler Fairfield Inn & Suites                                
5.125 Property   Stafford Hampton Inn                                
5.126 Property   Lincoln Fairfield Inn & Suites                                
5.127 Property   Saginaw Comfort Suites                                
5.128 Property   Humble Fairfield Inn & Suites                                
5.129 Property   Corpus Christi Country Inn & Suites                                
5.130 Property   Youngstown Fairfield Inn & Suites                                
5.131 Property   Stillwater Fairfield Inn & Suites                                
5.132 Property   Quail Springs Fairfield Inn & Suites                                
5.133 Property   Temple Fairfield Inn & Suites                                
5.134 Property   Topeka Fairfield Inn                                
5.135 Property   Lincoln Comfort Suites                                
5.136 Property   Wichita Comfort Inn                                

 

 

A-1-11 

 

GSMS 2017-GS8 Annex A-1

 

 

 

Control Number Loan / Property Flag Footnotes Property Name Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.) Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date
5.137 Property   Bloomington Comfort Suites                                
5.138 Property   Grand Forks Fairfield Inn                                
6 Loan 18, 19 Bass Pro & Cabela's Portfolio Actual/360 1 120 119 120 119 0 0 9/25/2017 6 11/6/2017 10/6/2027   10/6/2027 No  
6.01 Property   Cabela's Rogers                                
6.02 Property   Cabela's Lone Tree                                
6.03 Property   Bass Pro San Antonio                                
6.04 Property   Cabela's Allen                                
6.05 Property   Cabela's Lehi                                
6.06 Property   Bass Pro Tampa                                
6.07 Property   Cabela's Hammond                                
6.08 Property   Bass Pro Round Rock                                
6.09 Property   Cabela's Fort Mill                                
6.10 Property   Cabela's Wichita                                
6.11 Property   Cabela's Owatonna                                
6.12 Property   Cabela's Centerville                                
6.13 Property   Cabela's Huntsville                                
6.14 Property   Bass Pro Port St. Lucie                                
6.15 Property   Cabela's Waco                                
6.16 Property   Cabela's East Grand Forks                                
7 Loan 20 Loma Linda Actual/360 4 120 116 120 116 0 0 6/28/2017 6 8/6/2017 7/6/2027   7/6/2027 No  
8 Loan 15, 21, 22 Olympic Tower Actual/360 6 120 114 120 114 0 0 5/1/2017 6 6/6/2017 5/6/2027   5/6/2027 No  
9 Loan 14, 15, 23, 24 The Triangle Actual/360 0 36 36 120 120 360 360 10/31/2017 6 12/6/2017 11/6/2020 12/6/2020 11/6/2027 No  
10 Loan 14, 25 Westin Palo Alto Actual/360 9 60 51 120 111 360 360 1/10/2017 6 3/6/2017 2/6/2022 3/6/2022 2/6/2027 No  
11 Loan 26, 27 Inn at the Market Actual/360 0 60 60 120 120 360 360 10/19/2017 6 12/6/2017 11/6/2022 12/6/2022 11/6/2027 No  
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale Actual/360 5 120 115 120 115 0 0 6/6/2017 6 7/6/2017 6/6/2027   6/6/2027 No  
12.01 Property   RXR Plaza                                
12.02 Property   Omni                                
13 Loan 14, 20, 32 90 Fifth Avenue Actual/360 4 120 116 120 116 0 0 7/6/2017 6 8/6/2017 7/6/2027   7/6/2027 No  
14 Loan 20, 33 Petco Corporate Headquarters Actual/360 3 120 117 120 117 0 0 7/14/2017 6 9/6/2017 8/6/2027   8/6/2027 No  
15 Loan 18 Cabela's Industrial Portfolio Actual/360 1 120 119 120 119 0 0 9/25/2017 6 11/6/2017 10/6/2027   10/6/2027 No  
15.01 Property   Cabela's Prairie du Chien                                
15.02 Property   Cabela's Triadelphia                                
15.03 Property   Cabela's Tooele                                
16 Loan 34 One Allen Center Actual/360 1 36 35 60 59 360 360 10/3/2017 6 11/6/2017 10/6/2020 11/6/2020 10/6/2022 No  
17 Loan 35 Waxahachie Marketplace Actual/360 1 60 59 120 119 360 360 9/22/2017 6 11/6/2017 10/6/2022 11/6/2022 10/6/2027 No  
18 Loan 36 Space Mart Pennsylvania Portfolio Actual/360 0 60 60 120 120 360 360 10/30/2017 6 12/6/2017 11/6/2022 12/6/2022 11/6/2027 No  
18.01 Property   Space Mart State College PA                                
18.02 Property   Space Mart Mechanicsburg PA                                
18.03 Property   Space Mart Hatfield PA                                
19 Loan 14, 20 Shops at Boardman Actual/360 5 24 19 120 115 360 360 6/1/2017 6 7/6/2017 6/6/2019 7/6/2019 6/6/2027 No  
20 Loan 37 Space Mart New Jersey Portfolio Actual/360 0 60 60 120 120 360 360 10/30/2017 6 12/6/2017 11/6/2022 12/6/2022 11/6/2027 No  
20.01 Property   Space Mart Sicklerville NJ                                
20.02 Property   Space Mart Souderton PA                                
20.03 Property   Space Mart Blackwood NJ                                
21 Loan   Colonia Verde Actual/360 0 48 48 120 120 360 360 10/25/2017 6 12/6/2017 11/6/2021 12/6/2021 11/6/2027 No  
22 Loan   1301 University Avenue Actual/360 3 0 0 120 117 360 357 8/1/2017 6 9/6/2017   9/6/2017 8/6/2027 No  
23 Loan   Heritage Marketplace Actual/360 0 48 48 120 120 360 360 10/30/2017 6 12/6/2017 11/6/2021 12/6/2021 11/6/2027 No  
24 Loan 9, 14, 38, 39 Esperanza Actual/360 0 120 120 120 120 0 0 10/27/2017 6 12/6/2017 11/6/2027   11/6/2027 No  
25 Loan   Champions of the West Actual/360 2 120 118 120 118 0 0 8/31/2017 6 10/6/2017 9/6/2027   9/6/2027 No  
26 Loan   Goodfriend Self Storage Actual/360 0 24 24 120 120 360 360 10/12/2017 6 12/6/2017 11/6/2019 12/6/2019 11/6/2027 No  
27 Loan   Michaels Plaza Actual/360 3 120 117 120 117 0 0 8/1/2017 6 9/6/2017 8/6/2027   8/6/2027 No  
28 Loan 14, 40 Space Mart Virginia Portfolio Actual/360 0 60 60 120 120 360 360 10/30/2017 6 12/6/2017 11/6/2022 12/6/2022 11/6/2027 No  
28.01 Property   Space Mart Midlothian VA                                
28.02 Property   Space Mart Richmond VA                                
29 Loan   Shops of Grand Canyon Actual/360 2 24 22 120 118 360 360 8/17/2017 6 10/6/2017 9/6/2019 10/6/2019 9/6/2027 No  
30 Loan   Darmstadt Crossing Actual/360 1 0 0 120 119 360 359 9/21/2017 6 11/6/2017   11/6/2017 10/6/2027 No  
31 Loan 14, 41 6502-6530 South Academy Boulevard Actual/360 1 12 11 120 119 360 360 9/29/2017 6 11/6/2017 10/6/2018 11/6/2018 10/6/2027 No  
32 Loan   Eliot Street Center Actual/360 0 24 24 120 120 360 360 10/20/2017 6 12/6/2017 11/6/2019 12/6/2019 11/6/2027 No  
33 Loan 42, 43 Cash Wise Center Actual/360 1 60 59 120 119 360 360 10/5/2017 6 11/6/2017 10/6/2022 11/6/2022 10/6/2027 No  
34 Loan   Ocoee Crossing Actual/360 1 24 23 120 119 360 360 9/12/2017 6 11/6/2017 10/6/2019 11/6/2019 10/6/2027 No  
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast Actual/360 0 0 0 120 120 240 240 10/13/2017 6 12/6/2017   12/6/2017 11/6/2027 No  
36 Loan   Albertsons Henderson Actual/360 1 120 119 120 119 0 0 9/21/2017 6 11/6/2017 10/6/2027   10/6/2027 No  

 

 

A-1-12 

 

 

GSMS 2017-GS8 Annex A-1        
               
               
               
Control Number Loan / Property Flag Footnotes Property Name Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2014 EGI ($)
1 Loan 8, 9 Worldwide Plaza 0 0 Lockout/24_Defeasance/91_0%/5 117,970,886
2 Loan 10 Residence Inn Anaheim 0 0 Lockout/27_Defeasance/89_0%/4 N/A
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 0 0 Lockout/24_Defeasance/92_0%/4 4,458,636
3.01 Property   Main & Redhill       N/A
3.02 Property   Two Venture       N/A
3.03 Property   Pacific Park Business Center       N/A
3.04 Property   One Venture       N/A
4 Loan   Life Time Fitness Portfolio 0 0 Lockout/25_Defeasance/91_0%/4 N/A
4.01 Property   Life Time Fitness Folsom       N/A
4.02 Property   Life Time Fitness Fort Washington       N/A
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 0 0 Lockout/12_>YM or 1%/13_Defeasance or >YM or 1%/30_0%/5 307,122,244
5.001 Property   Hilton Garden Inn Glastonbury       6,023,704
5.002 Property   Sheraton Hotel Woodbury       6,144,584
5.003 Property   DoubleTree Holland       5,521,927
5.004 Property   Lexington Residence Inn       3,869,492
5.005 Property   Residence Inn Mystic Groton       4,604,496
5.006 Property   Lexington Courtyard       3,862,535
5.007 Property   Residence Inn Baton Rouge       3,275,377
5.008 Property   TownePlace Suites Boise Downtown       3,095,349
5.009 Property   San Bernardino Hampton Inn & Suites       2,922,636
5.010 Property   Fairfield Inn and Suites Reno Sparks       2,465,606
5.011 Property   Kalamazoo-Portage Courtyard       3,443,773
5.012 Property   Bismarck Residence Inn       3,727,723
5.013 Property   Residence Inn Southington       3,826,674
5.014 Property   Bloomington Fairfield Inn & Suites       4,767,107
5.015 Property   Montgomeryville Staybridge Suites       3,586,300
5.016 Property   TownePlace Suites Pocatello       2,483,091
5.017 Property   Rockford Residence Inn       2,830,396
5.018 Property   Residence Inn Danbury       3,178,646
5.019 Property   Westminster Hampton Inn       2,868,799
5.020 Property   Appleton Residence Inn       2,583,117
5.021 Property   Quantico Courtyard       2,319,920
5.022 Property   El Paso Staybridge Suites       3,890,537
5.023 Property   Fargo Residence Inn       3,195,202
5.024 Property   Langhorne SpringHill Suites       3,226,741
5.025 Property   Fairfield Inn and Suites Bethlehem       2,535,962
5.026 Property   Mendota Heights Fairfield Inn & Suites       3,333,677
5.027 Property   Residence Inn Albuquerque       2,647,706
5.028 Property   Residence Inn Kansas City Olathe       2,700,805
5.029 Property   Residence Inn Monroe       2,463,630
5.030 Property   Residence Inn San Antonio North Stone Oak       2,655,629
5.031 Property   Amarillo Residence Inn       2,663,994
5.032 Property   TownePlace Suites Scranton       3,021,134
5.033 Property   SpringHill Suites Waterford       2,709,449
5.034 Property   Madison Residence Inn       2,228,534
5.035 Property   Peoria, IL Residence Inn       2,375,412
5.036 Property   Lafayette Fairfield Inn & Suites       1,658,745
5.037 Property   Eden Prairie Fairfield Inn & Suites       2,399,511
5.038 Property   Tinley Park Fairfield Inn & Suites       1,982,399
5.039 Property   St. Joseph Hampton Inn       1,923,935
5.040 Property   Burnsville Hampton Inn       2,071,990
5.041 Property   Peoria, IL Courtyard       2,327,867
5.042 Property   Champaign Courtyard       2,355,588
5.043 Property   Springfield Courtyard       2,512,483
5.044 Property   Akron Courtyard       2,945,799
5.045 Property   El Paso Holiday Inn Express & Suites       3,318,838
5.046 Property   Memphis SpringHill Suites       2,267,231
5.047 Property   Tinley Park Hampton Inn       1,975,229
5.048 Property   Phoenix TownePlace Suites       1,704,923
5.049 Property   Woodbury Hampton Inn       2,194,547
5.050 Property   Colorado Springs Fairfield Inn       1,290,245
5.051 Property   Wichita Falls Hampton Inn       2,265,966
5.052 Property   Zanesville Hampton Inn       1,977,879
5.053 Property   Holland Fairfield Inn & Suites       1,752,975
5.054 Property   Lubbock Hampton Inn       3,050,120
5.055 Property   Phoenix SpringHill Suites       1,877,354
5.056 Property   Lewisville Residence Inn       2,250,660
5.057 Property   Battle Creek Hampton Inn       1,976,574
5.058 Property   Courtyard Scranton       2,988,160
5.059 Property   Springfield Fairfield Inn & Suites       1,650,520
5.060 Property   Branson Fairfield Inn & Suites       1,736,390
5.061 Property   Toledo Fairfield Inn & Suites       1,746,723

 

A-1-13 

 

 

GSMS 2017-GS8 Annex A-1        
               
               
               
Control Number Loan / Property Flag Footnotes Property Name Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2014 EGI ($)
5.062 Property   Corpus Christi Residence Inn       2,512,090
5.063 Property   Columbus Homewood Suites       2,163,094
5.064 Property   Houston Brookhollow SpringHill Suites       2,628,780
5.065 Property   Residence Inn Fort Smith       2,062,413
5.066 Property   Joliet Fairfield Inn & Suites North       1,569,217
5.067 Property   Plano Fairfield Inn & Suites       2,374,400
5.068 Property   Topeka Residence Inn       2,033,810
5.069 Property   Bedford TownePlace Suites       1,674,842
5.070 Property   Wichita Hampton Inn       2,041,172
5.071 Property   Holiday Inn Express Malvern       1,999,217
5.072 Property   Greeley Fairfield Inn & Suites       2,269,905
5.073 Property   Amarillo Fairfield Inn & Suites       1,836,185
5.074 Property   Dallas Homewood Suites       2,512,451
5.075 Property   Oshkosh Fairfield Inn & Suites       1,510,483
5.076 Property   Burnsville Fairfield Inn & Suites       1,561,955
5.077 Property   Willowbrook Homewood Suites        3,420,442
5.078 Property   Memphis Fairfield Inn & Suites       1,824,575
5.079 Property   Mansfield Hampton Inn       1,650,892
5.080 Property   Lubbock Fairfield Inn & Suites       1,653,974
5.081 Property   Mishawaka Fairfield Inn & Suites       1,445,665
5.082 Property   Abilene Hampton Inn       1,810,079
5.083 Property   Akron Hampton Inn       2,161,900
5.084 Property   Fort Worth Hampton Inn       1,692,141
5.085 Property   Bloomington Courtyard       2,173,353
5.086 Property   Fargo Comfort Suites       2,195,469
5.087 Property   Findlay Fairfield Inn & Suites       1,554,330
5.088 Property   Stevens Point Fairfield Inn & Suites       1,455,446
5.089 Property   Quincy Fairfield Inn & Suites       1,535,876
5.090 Property   Findlay Hampton Inn       1,896,014
5.091 Property   Forsyth Fairfield Inn       1,895,954
5.092 Property   Muncie Fairfield Inn       1,495,803
5.093 Property   Bismarck South Fairfield Inn & Suites       1,950,845
5.094 Property   Lee’s Summit Fairfield Inn & Suites       1,087,327
5.095 Property   Norman Fairfield Inn & Suites       1,806,424
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)       1,663,070
5.097 Property   Council Bluffs Fairfield Inn & Suites       1,730,065
5.098 Property   Terre Haute Fairfield Inn & Suites       1,320,567
5.099 Property   Waco Fairfield Inn & Suites       1,286,546
5.100 Property   Champaign Fairfield Inn & Suites       1,519,563
5.101 Property   Houston Brookhollow TownePlace Suites       2,666,480
5.102 Property   Corpus Christi Fairfield Inn & Suites       1,531,880
5.103 Property   Fargo Fairfield Inn & Suites       1,914,365
5.104 Property   Galesburg Fairfield Inn & Suites       1,176,113
5.105 Property   Abilene Fairfield Inn & Suites       1,595,622
5.106 Property   Billings Fairfield Inn & Suites        1,787,292
5.107 Property   Peru Fairfield Inn & Suites       1,342,491
5.108 Property   Mesquite Fairfield Inn & Suites       1,928,379
5.109 Property   San Angelo Hampton Inn       3,181,165
5.110 Property   Bismarck North Fairfield Inn & Suites       1,730,482
5.111 Property   Willowbrook Hampton Inn        2,813,050
5.112 Property   Toledo Country Inn & Suites       1,344,881
5.113 Property   Dubuque Fairfield Inn       1,194,775
5.114 Property   Kankakee Fairfield Inn       1,426,997
5.115 Property   Canton Fairfield Inn & Suites       2,123,671
5.116 Property   Westchase Fairfield Inn & Suites        2,562,297
5.117 Property   Lima Fairfield Inn       1,312,759
5.118 Property   Owatonna Country Inn & Suites       1,152,125
5.119 Property   Saginaw Fairfield Inn       1,372,895
5.120 Property   Youngstown Hampton Inn       1,707,146
5.121 Property   Longview Fairfield Inn & Suites       1,452,979
5.122 Property   Middletown Fairfield Inn       1,035,182
5.123 Property   Mishawaka Best Western Plus       1,022,332
5.124 Property   Tyler Fairfield Inn & Suites       1,316,043
5.125 Property   Stafford Hampton Inn       2,265,687
5.126 Property   Lincoln Fairfield Inn & Suites       1,213,574
5.127 Property   Saginaw Comfort Suites       1,225,356
5.128 Property   Humble Fairfield Inn & Suites       1,745,996
5.129 Property   Corpus Christi Country Inn & Suites       1,575,133
5.130 Property   Youngstown Fairfield Inn & Suites       1,703,332
5.131 Property   Stillwater Fairfield Inn & Suites       1,697,031
5.132 Property   Quail Springs Fairfield Inn & Suites       1,509,224
5.133 Property   Temple Fairfield Inn & Suites       1,204,673
5.134 Property   Topeka Fairfield Inn       1,334,153
5.135 Property   Lincoln Comfort Suites       1,077,918
5.136 Property   Wichita Comfort Inn       1,177,357

 

A-1-14 

 

 

GSMS 2017-GS8 Annex A-1        
               
               
               
Control Number Loan / Property Flag Footnotes Property Name Grace Period- Late Fee Grace Period- Default Prepayment Provision (3) 2014 EGI ($)
5.137 Property   Bloomington Comfort Suites       1,141,607
5.138 Property   Grand Forks Fairfield Inn       1,331,156
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio 10 days grace, two times during the term of the loan, other than the payment due on the Maturity Date 0 Lockout/24_>YM or 1%/1_Defeasance or >YM or 1%/88_0%/7 N/A
6.01 Property   Cabela’s Rogers       N/A
6.02 Property   Cabela’s Lone Tree       N/A
6.03 Property   Bass Pro San Antonio       N/A
6.04 Property   Cabela’s Allen       N/A
6.05 Property   Cabela’s Lehi       N/A
6.06 Property   Bass Pro Tampa       N/A
6.07 Property   Cabela’s Hammond       N/A
6.08 Property   Bass Pro Round Rock       N/A
6.09 Property   Cabela’s Fort Mill       N/A
6.10 Property   Cabela’s Wichita       N/A
6.11 Property   Cabela’s Owatonna       N/A
6.12 Property   Cabela’s Centerville       N/A
6.13 Property   Cabela’s Huntsville       N/A
6.14 Property   Bass Pro Port St. Lucie       N/A
6.15 Property   Cabela’s Waco       N/A
6.16 Property   Cabela’s East Grand Forks       N/A
7 Loan 20 Loma Linda 0 0 Lockout/28_Defeasance/87_0%/5 N/A
8 Loan 15, 21, 22 Olympic Tower 3 days grace, once per trailing 12-month period 0 Lockout/30_Defeasance/83_0%/7 71,105,293
9 Loan 14, 15, 23, 24 The Triangle 0 0 Lockout/24_Defeasance/92_0%/4 5,766,162
10 Loan 14, 25 Westin Palo Alto 0 0 Lockout/33_Defeasance/83_0%/4 20,714,492
11 Loan 26, 27 Inn at the Market 0 0 Lockout/11_>YM or 1%/104_0%/5 6,565,437
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 5 days grace, once per calendar year 0 Lockout/29_Defeasance/84_0%/7 50,093,967
12.01 Property   RXR Plaza       30,169,556
12.02 Property   Omni       19,924,411
13 Loan 14, 20, 32 90 Fifth Avenue 0 0 Lockout/28_Defeasance/87_0%/5 2,527,835
14 Loan 20, 33 Petco Corporate Headquarters 0 0 Lockout/11_>YM or 1%/104_0%/5 N/A
15 Loan 18 Cabela’s Industrial Portfolio 10 days grace, twice during the term of the loan 0 Lockout/24_>YM or 1%/1_Defeasance or >YM or 1%/88_0%/7 N/A
15.01 Property   Cabela’s Prairie du Chien       N/A
15.02 Property   Cabela’s Triadelphia       N/A
15.03 Property   Cabela’s Tooele       N/A
16 Loan 34 One Allen Center 0 0 Lockout/25_Defeasance/31_0%/4 N/A
17 Loan 35 Waxahachie Marketplace 0 0 Lockout/25_Defeasance/91_0%/4 N/A
18 Loan 36 Space Mart Pennsylvania Portfolio 0 0 Lockout/24_Defeasance/92_0%/4 2,312,953
18.01 Property   Space Mart State College PA       1,059,611
18.02 Property   Space Mart Mechanicsburg PA       569,472
18.03 Property   Space Mart Hatfield PA       683,870
19 Loan 14, 20 Shops at Boardman 5 days grace, one time during the term of the loan, other than the payment due on the Maturity Date 0 Lockout/29_Defeasance/86_0%/5 5,467,450
20 Loan 37 Space Mart New Jersey Portfolio 0 0 Lockout/24_Defeasance/92_0%/4 2,017,242
20.01 Property   Space Mart Sicklerville NJ       803,005
20.02 Property   Space Mart Souderton PA       633,307
20.03 Property   Space Mart Blackwood NJ       580,930
21 Loan   Colonia Verde 0 0 Lockout/24_Defeasance/92_0%/4 N/A
22 Loan   1301 University Avenue 0 0 Lockout/27_Defeasance/89_0%/4 2,131,478
23 Loan   Heritage Marketplace 0 0 Lockout/24_Defeasance/92_0%/4 N/A
24 Loan 9, 14, 38, 39 Esperanza 0 0 Lockout/24_Defeasance/92_0%/4 17,007,332
25 Loan   Champions of the West 0 0 Lockout/26_Defeasance/90_0%/4 1,850,721
26 Loan   Goodfriend Self Storage 0 0 Lockout/24_Defeasance/92_0%/4 133,028
27 Loan   Michaels Plaza 0 0 Lockout/27_Defeasance/89_0%/4 1,583,864
28 Loan 14, 40 Space Mart Virginia Portfolio 0 0 Lockout/24_Defeasance/92_0%/4 1,395,423
28.01 Property   Space Mart Midlothian VA       718,576
28.02 Property   Space Mart Richmond VA       676,847
29 Loan   Shops of Grand Canyon 0 0 Lockout/26_Defeasance/90_0%/4 1,268,500
30 Loan   Darmstadt Crossing 0 0 Lockout/25_>YM or 1%/91_0%/4 N/A
31 Loan 14, 41 6502-6530 South Academy Boulevard 0 0 Lockout/11_>YM or 1%/14_Defeasance or >YM or 1%/91_0%/4 N/A
32 Loan   Eliot Street Center 0 0 Lockout/24_Defeasance/92_0%/4 N/A
33 Loan 42, 43 Cash Wise Center 0 0 Lockout/25_Defeasance/90_0%/5 937,283
34 Loan   Ocoee Crossing 0 0 Lockout/25_Defeasance/91_0%/4 873,190
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 0 0 Lockout/11_>YM or 1%/105_0%/4 N/A
36 Loan   Albertsons Henderson 0 0 Lockout/25_Defeasance/91_0%/4 N/A

 

A-1-15 

 

 

GSMS 2017-GS8 Annex A-1                      
                             
                             
                             
Control Number Loan / Property Flag Footnotes Property Name 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($)
1 Loan 8, 9 Worldwide Plaza 49,895,080 68,075,807 124,125,445 51,403,142 72,722,303 135,449,920 52,275,875 83,174,046 133,945,503 52,948,250 80,997,253
2 Loan 10 Residence Inn Anaheim N/A N/A N/A N/A N/A N/A N/A N/A 20,462,860 10,476,189 9,986,671
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 1,393,304 3,065,332 4,778,536 1,397,087 3,381,449 8,838,984 2,110,250 6,728,734 8,916,829 2,291,856 6,624,973
3.01 Property   Main & Redhill N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.02 Property   Two Venture N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.03 Property   Pacific Park Business Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.04 Property   One Venture N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan   Life Time Fitness Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4.01 Property   Life Time Fitness Folsom N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4.02 Property   Life Time Fitness Fort Washington N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 207,462,919 99,659,326 317,866,796 214,218,209 103,648,588 319,541,704 218,720,729 100,820,975 319,793,026 219,675,374 100,117,652
5.001 Property   Hilton Garden Inn Glastonbury 3,877,139 2,146,565 6,266,824 4,159,340 2,107,484 7,159,349 4,512,168 2,647,182 7,358,894 4,619,307 2,739,587
5.002 Property   Sheraton Hotel Woodbury 4,085,458 2,059,127 6,548,909 4,420,942 2,127,967 7,262,744 4,941,231 2,321,513 7,261,788 4,991,998 2,269,790
5.003 Property   DoubleTree Holland 3,883,729 1,638,198 5,934,787 4,024,464 1,910,323 5,900,323 4,158,697 1,741,625 5,932,654 4,238,090 1,694,563
5.004 Property   Lexington Residence Inn 2,266,920 1,602,572 4,001,337 2,311,811 1,689,527 3,870,781 2,285,253 1,585,528 3,998,381 2,350,516 1,647,865
5.005 Property   Residence Inn Mystic Groton 2,788,326 1,816,170 4,929,747 2,978,712 1,951,035 4,877,583 3,084,969 1,792,614 5,146,783 3,241,524 1,905,259
5.006 Property   Lexington Courtyard 2,291,377 1,571,159 4,155,489 2,389,394 1,766,096 3,894,727 2,347,043 1,547,685 3,953,076 2,362,647 1,590,428
5.007 Property   Residence Inn Baton Rouge 1,848,247 1,427,130 3,501,868 1,964,153 1,537,715 3,846,842 2,080,039 1,766,802 3,965,847 2,097,188 1,868,659
5.008 Property   TownePlace Suites Boise Downtown 1,772,153 1,323,196 3,487,658 1,903,381 1,584,277 3,590,188 1,955,097 1,635,091 3,726,255 2,048,081 1,678,174
5.009 Property   San Bernardino Hampton Inn & Suites 2,156,232 766,404 3,790,408 2,556,452 1,233,955 4,123,750 2,808,432 1,315,317 4,126,176 2,934,432 1,191,744
5.010 Property   Fairfield Inn and Suites Reno Sparks 1,461,777 1,003,829 2,818,937 1,587,941 1,230,996 2,914,397 1,631,519 1,282,878 3,242,764 1,698,827 1,543,937
5.011 Property   Kalamazoo-Portage Courtyard 2,261,705 1,182,068 3,556,450 2,229,950 1,326,500 3,632,427 2,169,011 1,463,416 3,641,503 2,122,905 1,518,598
5.012 Property   Bismarck Residence Inn 1,929,938 1,797,785 3,563,404 1,997,869 1,565,535 3,485,729 1,912,729 1,573,000 3,530,516 1,872,182 1,658,333
5.013 Property   Residence Inn Southington 2,205,630 1,621,044 3,846,531 2,244,789 1,601,742 3,756,635 2,319,950 1,436,685 3,929,975 2,435,025 1,494,950
5.014 Property   Bloomington Fairfield Inn & Suites 3,012,001 1,755,105 4,875,316 3,025,276 1,850,040 5,099,183 3,188,454 1,910,729 4,842,534 3,147,616 1,694,918
5.015 Property   Montgomeryville Staybridge Suites 2,201,364 1,384,936 3,871,460 2,338,791 1,532,669 3,953,386 2,431,146 1,522,240 3,962,237 2,453,484 1,508,754
5.016 Property   TownePlace Suites Pocatello 1,453,463 1,029,628 2,728,290 1,595,403 1,132,886 2,945,360 1,630,432 1,314,928 3,067,616 1,670,997 1,396,618
5.017 Property   Rockford Residence Inn 1,919,873 910,523 2,971,563 1,864,634 1,106,929 3,305,418 1,997,760 1,307,658 3,764,931 2,067,603 1,697,328
5.018 Property   Residence Inn Danbury 1,930,080 1,248,566 3,298,326 2,004,853 1,293,473 3,517,839 2,170,361 1,347,478 3,516,896 2,168,747 1,348,149
5.019 Property   Westminster Hampton Inn 1,866,121 1,002,678 3,045,957 1,940,931 1,105,025 3,356,469 1,951,709 1,404,759 3,373,439 1,942,749 1,430,690
5.020 Property   Appleton Residence Inn 1,593,268 989,849 2,753,010 1,658,040 1,094,970 3,080,299 1,730,373 1,349,926 3,123,122 1,724,749 1,398,374
5.021 Property   Quantico Courtyard 1,852,309 467,611 2,978,871 2,015,041 963,830 3,215,438 2,137,281 1,078,157 3,215,857 2,071,714 1,144,142
5.022 Property   El Paso Staybridge Suites 2,668,202 1,222,335 4,086,848 2,742,246 1,344,603 4,180,128 2,769,017 1,411,111 4,116,771 2,759,060 1,357,711
5.023 Property   Fargo Residence Inn 1,968,430 1,226,773 3,081,743 1,985,240 1,096,503 3,134,166 1,968,534 1,165,632 3,001,459 1,900,313 1,101,146
5.024 Property   Langhorne SpringHill Suites 1,862,432 1,364,309 3,205,969 2,039,566 1,166,403 3,270,265 2,197,735 1,072,530 3,362,627 2,258,326 1,104,301
5.025 Property   Fairfield Inn and Suites Bethlehem 1,880,643 655,319 2,785,038 1,976,994 808,044 3,021,399 2,043,803 977,596 3,202,469 2,127,642 1,074,827
5.026 Property   Mendota Heights Fairfield Inn & Suites 2,181,395 1,152,282 3,545,593 2,255,329 1,290,265 3,411,066 2,254,663 1,156,403 3,411,787 2,290,871 1,120,916
5.027 Property   Residence Inn Albuquerque 1,661,193 986,513 2,644,688 1,629,158 1,015,530 2,849,154 1,686,858 1,162,296 2,917,987 1,738,460 1,179,526
5.028 Property   Residence Inn Kansas City Olathe 1,870,808 829,997 3,062,731 1,865,387 1,197,344 3,162,706 1,978,567 1,184,139 3,081,880 2,074,679 1,007,201
5.029 Property   Residence Inn Monroe 1,513,450 950,180 2,735,433 1,569,763 1,165,670 2,756,565 1,598,945 1,157,619 2,665,836 1,625,060 1,040,776
5.030 Property   Residence Inn San Antonio North Stone Oak 1,889,755 765,874 2,886,585 1,966,240 920,345 3,028,579 2,108,231 920,348 3,110,038 2,128,661 981,378
5.031 Property   Amarillo Residence Inn 1,674,115 989,879 2,792,374 1,720,472 1,071,902 2,871,220 1,667,888 1,203,332 2,747,590 1,650,299 1,097,291
5.032 Property   TownePlace Suites Scranton 1,669,379 1,351,755 2,932,298 1,620,366 1,311,932 2,398,005 1,743,238 654,767 2,496,881 1,691,224 805,657
5.033 Property   SpringHill Suites Waterford 1,853,904 855,545 2,787,282 1,928,288 858,994 2,853,271 2,004,581 848,690 2,859,619 1,957,057 902,562
5.034 Property   Madison Residence Inn 1,558,721 669,813 2,366,427 1,647,901 718,526 2,544,218 1,652,356 891,862 2,639,136 1,690,127 949,009
5.035 Property   Peoria, IL Residence Inn 1,444,968 930,444 2,459,939 1,534,618 925,321 2,365,296 1,535,137 830,159 2,357,901 1,521,097 836,804
5.036 Property   Lafayette Fairfield Inn & Suites 1,325,813 332,933 2,162,586 1,454,965 707,621 2,452,761 1,494,845 957,916 2,563,035 1,548,595 1,014,440
5.037 Property   Eden Prairie Fairfield Inn & Suites 1,581,302 818,209 2,577,759 1,684,353 893,407 2,768,597 1,803,459 965,138 2,753,193 1,815,635 937,559
5.038 Property   Tinley Park Fairfield Inn & Suites 1,227,235 755,164 2,089,038 1,316,285 772,753 2,193,045 1,347,294 845,752 2,206,928 1,323,398 883,531
5.039 Property   St. Joseph Hampton Inn 1,261,199 662,736 2,060,642 1,366,599 694,043 2,116,330 1,364,033 752,296 2,243,094 1,402,016 841,077
5.040 Property   Burnsville Hampton Inn 1,450,440 621,549 2,383,140 1,586,117 797,023 2,513,692 1,620,919 892,773 2,451,881 1,607,698 844,184
5.041 Property   Peoria, IL Courtyard 1,569,339 758,528 2,372,558 1,625,033 747,525 2,211,395 1,618,435 592,960 2,268,382 1,648,823 619,559
5.042 Property   Champaign Courtyard 1,643,752 711,836 2,324,194 1,619,544 704,650 1,930,941 1,508,436 422,506 2,160,267 1,567,839 592,428
5.043 Property   Springfield Courtyard 1,723,446 789,037 2,442,202 1,709,214 732,988 2,455,943 1,700,788 755,155 2,636,840 1,762,245 874,595
5.044 Property   Akron Courtyard 1,899,373 1,046,426 2,588,050 1,688,792 899,258 1,886,112 1,517,097 369,015 1,869,032 1,489,450 379,583
5.045 Property   El Paso Holiday Inn Express & Suites 2,468,395 850,443 3,431,792 2,515,202 916,590 3,435,701 2,618,033 817,668 3,410,091 2,543,511 866,581
5.046 Property   Memphis SpringHill Suites 1,535,250 731,982 2,382,779 1,624,784 757,995 2,299,569 1,569,724 729,845 2,325,021 1,603,547 721,474
5.047 Property   Tinley Park Hampton Inn 1,319,253 655,976 2,149,063 1,333,949 815,114 2,110,793 1,408,655 702,138 2,151,798 1,448,727 703,072
5.048 Property   Phoenix TownePlace Suites 1,437,783 267,140 2,201,747 1,527,279 674,468 2,274,210 1,627,121 647,089 2,353,092 1,660,302 692,791
5.049 Property   Woodbury Hampton Inn 1,365,081 829,466 2,161,282 1,370,287 790,996 2,392,020 1,544,238 847,782 2,308,124 1,510,028 798,096
5.050 Property   Colorado Springs Fairfield Inn 1,004,898 285,347 1,421,348 1,073,815 347,533 1,711,854 1,170,177 541,677 1,948,316 1,230,598 717,718
5.051 Property   Wichita Falls Hampton Inn 1,618,073 647,893 2,350,539 1,615,697 734,842 2,422,804 1,649,659 773,145 2,416,803 1,651,638 765,165
5.052 Property   Zanesville Hampton Inn 1,236,490 741,389 2,043,172 1,225,924 817,248 2,178,807 1,418,953 759,854 2,173,408 1,362,054 811,355
5.053 Property   Holland Fairfield Inn & Suites 1,042,481 710,494 1,921,133 1,135,603 785,530 1,908,912 1,179,992 728,920 1,909,262 1,191,601 717,661
5.054 Property   Lubbock Hampton Inn 1,756,015 1,294,105 2,966,248 1,808,673 1,157,574 2,686,201 1,807,014 879,188 2,460,204 1,728,469 731,735
5.055 Property   Phoenix SpringHill Suites 1,447,838 429,515 2,145,993 1,488,719 657,274 2,258,821 1,642,506 616,314 2,307,181 1,727,799 579,382
5.056 Property   Lewisville Residence Inn 1,701,972 548,688 2,372,961 1,777,780 595,181 2,503,573 1,784,891 718,682 2,455,280 1,795,899 659,382
5.057 Property   Battle Creek Hampton Inn 1,389,454 587,120 1,955,050 1,357,398 597,652 2,035,268 1,377,447 657,821 2,042,296 1,326,836 715,461
5.058 Property   Courtyard Scranton 2,258,292 729,868 2,672,896 2,210,649 462,247 2,794,589 2,137,739 656,850 2,797,106 2,123,902 673,203
5.059 Property   Springfield Fairfield Inn & Suites 1,117,796 532,724 1,644,687 1,064,362 580,325 1,713,413 1,112,408 601,005 1,841,426 1,139,072 702,355
5.060 Property   Branson Fairfield Inn & Suites 1,253,709 482,682 2,032,941 1,363,174 669,767 2,173,150 1,412,957 760,193 2,164,584 1,445,294 719,290
5.061 Property   Toledo Fairfield Inn & Suites 1,163,088 583,635 1,897,826 1,247,440 650,386 1,865,285 1,241,226 624,059 1,855,878 1,259,141 596,737

 

A-1-16 

 

 

GSMS 2017-GS8 Annex A-1                      
                             
                             
                             
Control Number Loan / Property Flag Footnotes Property Name 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($)
5.062 Property   Corpus Christi Residence Inn 1,778,689 733,401 2,724,343 1,871,306 853,037 2,481,681 1,730,763 750,918 2,177,276 1,654,580 522,696
5.063 Property   Columbus Homewood Suites 1,522,604 640,490 2,041,003 1,543,237 497,766 2,264,976 1,807,108 457,868 2,409,232 1,861,656 547,575
5.064 Property   Houston Brookhollow SpringHill Suites 1,741,441 887,338 2,665,245 1,759,089 906,156 2,366,407 1,676,573 689,834 2,306,341 1,629,904 676,438
5.065 Property   Residence Inn Fort Smith 1,412,681 649,732 2,164,522 1,411,284 753,238 2,371,302 1,559,141 812,161 2,054,920 1,499,620 555,299
5.066 Property   Joliet Fairfield Inn & Suites North 1,117,648 451,570 1,727,947 1,182,629 545,319 1,733,236 1,216,502 516,734 1,820,735 1,222,369 598,366
5.067 Property   Plano Fairfield Inn & Suites 1,719,494 654,907 2,477,230 1,865,761 611,469 2,460,101 1,805,614 654,488 2,377,075 1,743,416 633,659
5.068 Property   Topeka Residence Inn 1,498,486 535,324 2,240,262 1,643,324 596,938 2,422,091 1,687,503 734,588 2,407,863 1,685,685 722,178
5.069 Property   Bedford TownePlace Suites 1,296,788 378,054 1,992,026 1,379,199 612,827 2,320,139 1,470,184 849,955 2,221,414 1,472,226 749,188
5.070 Property   Wichita Hampton Inn 1,450,328 590,844 2,248,297 1,547,114 701,183 2,376,736 1,592,521 784,215 2,209,072 1,549,878 659,194
5.071 Property   Holiday Inn Express Malvern 1,618,784 380,433 2,104,701 1,601,060 503,641 2,230,626 1,663,733 566,893 2,117,894 1,679,637 438,257
5.072 Property   Greeley Fairfield Inn & Suites 1,145,261 1,124,644 2,075,857 1,164,830 911,027 1,798,149 1,166,122 632,027 1,936,009 1,213,814 722,194
5.073 Property   Amarillo Fairfield Inn & Suites 1,320,111 516,074 1,934,729 1,414,094 520,635 2,217,477 1,467,619 749,858 2,139,030 1,436,023 703,006
5.074 Property   Dallas Homewood Suites 1,934,031 578,421 2,620,702 1,952,653 668,049 2,918,997 2,058,430 860,568 2,795,941 2,163,891 632,050
5.075 Property   Oshkosh Fairfield Inn & Suites 965,177 545,306 1,575,296 1,016,864 558,432 1,691,487 1,067,294 624,193 1,685,529 1,077,166 608,363
5.076 Property   Burnsville Fairfield Inn & Suites 1,086,870 475,085 1,748,171 1,158,952 589,219 1,992,571 1,301,207 691,364 1,921,994 1,289,031 632,963
5.077 Property   Willowbrook Homewood Suites  2,218,562 1,201,880 3,417,708 2,316,311 1,101,397 2,906,534 2,240,101 666,433 2,609,416 2,171,631 437,785
5.078 Property   Memphis Fairfield Inn & Suites 1,267,329 557,246 1,822,996 1,254,039 568,957 1,787,080 1,276,935 510,145 1,829,750 1,261,320 568,430
5.079 Property   Mansfield Hampton Inn 1,119,387 531,505 1,767,257 1,206,608 560,649 1,784,242 1,237,263 546,979 1,781,801 1,223,322 558,479
5.080 Property   Lubbock Fairfield Inn & Suites 1,198,743 455,231 1,940,623 1,291,807 648,815 2,043,045 1,300,513 742,532 1,887,940 1,322,521 565,419
5.081 Property   Mishawaka Fairfield Inn & Suites 986,270 459,395 1,575,938 1,044,001 531,937 1,607,432 1,052,551 554,881 1,642,512 1,076,103 566,409
5.082 Property   Abilene Hampton Inn 1,279,920 530,159 1,916,397 1,403,068 513,330 1,743,251 1,343,194 400,057 1,792,087 1,370,338 421,749
5.083 Property   Akron Hampton Inn 1,340,973 820,927 1,916,369 1,253,703 662,666 1,679,968 1,223,180 456,788 1,498,405 1,146,168 352,237
5.084 Property   Fort Worth Hampton Inn 1,383,915 308,226 1,869,132 1,468,143 400,988 2,251,157 1,673,581 577,576 2,256,753 1,701,829 554,925
5.085 Property   Bloomington Courtyard 1,607,983 565,371 2,191,279 1,630,032 561,247 1,938,589 1,607,570 331,019 2,130,228 1,633,851 496,377
5.086 Property   Fargo Comfort Suites 1,451,435 744,034 2,075,857 1,511,068 564,789 1,951,319 1,449,338 501,981 1,888,852 1,426,947 461,905
5.087 Property   Findlay Fairfield Inn & Suites 1,045,034 509,295 1,496,169 1,034,089 462,080 1,515,781 1,049,166 466,616 1,501,068 1,047,890 453,179
5.088 Property   Stevens Point Fairfield Inn & Suites 968,938 486,507 1,504,957 1,083,604 421,353 1,573,501 1,097,262 476,239 1,587,392 1,108,759 478,632
5.089 Property   Quincy Fairfield Inn & Suites 1,065,406 470,469 1,602,810 1,111,653 491,157 1,694,157 1,171,486 522,671 1,639,136 1,147,516 491,620
5.090 Property   Findlay Hampton Inn 1,341,584 554,430 1,617,828 1,244,771 373,057 1,742,671 1,329,683 412,989 1,756,570 1,340,563 416,007
5.091 Property   Forsyth Fairfield Inn 1,048,243 847,711 1,779,648 1,062,282 717,366 1,536,895 1,011,325 525,570 1,532,954 1,009,727 523,227
5.092 Property   Muncie Fairfield Inn 1,164,372 331,432 1,611,081 1,060,354 550,727 1,466,965 1,032,392 434,572 1,520,763 1,046,888 473,875
5.093 Property   Bismarck South Fairfield Inn & Suites 1,171,737 779,108 1,697,864 1,114,025 583,840 1,561,960 1,125,514 436,445 1,630,192 1,143,211 486,980
5.094 Property   Lee’s Summit Fairfield Inn & Suites 923,313 164,014 1,377,324 984,725 392,599 1,565,309 1,071,905 493,403 1,563,147 1,059,499 503,648
5.095 Property   Norman Fairfield Inn & Suites 1,199,964 606,460 1,839,754 1,242,940 596,814 1,616,764 1,203,070 413,694 1,602,125 1,191,135 410,991
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 1,275,194 387,876 2,173,974 1,575,676 598,298 2,354,838 1,613,349 741,489 2,189,581 1,729,619 459,962
5.097 Property   Council Bluffs Fairfield Inn & Suites 1,153,563 576,502 1,771,145 1,178,970 592,175 1,729,824 1,142,968 586,856 1,689,636 1,155,578 534,058
5.098 Property   Terre Haute Fairfield Inn & Suites 945,983 374,584 1,445,232 1,001,196 444,036 1,667,065 1,099,007 568,058 1,619,862 1,093,086 526,775
5.099 Property   Waco Fairfield Inn & Suites 1,029,902 256,644 1,612,994 1,122,448 490,545 1,626,954 1,160,320 466,634 1,648,422 1,199,284 449,138
5.100 Property   Champaign Fairfield Inn & Suites 1,109,186 410,377 1,577,589 1,153,208 424,381 1,359,434 1,080,478 278,956 1,387,601 1,071,588 316,013
5.101 Property   Houston Brookhollow TownePlace Suites 1,685,873 980,607 2,233,809 1,611,810 622,000 2,043,781 1,603,167 440,613 1,853,617 1,526,590 327,026
5.102 Property   Corpus Christi Fairfield Inn & Suites 1,301,544 230,336 1,943,016 1,354,261 588,755 1,776,297 1,335,283 441,014 1,773,103 1,349,124 423,978
5.103 Property   Fargo Fairfield Inn & Suites 1,139,464 774,901 1,697,256 1,138,271 558,985 1,654,703 1,113,869 540,834 1,552,391 1,094,779 457,612
5.104 Property   Galesburg Fairfield Inn & Suites 913,320 262,792 1,534,412 966,797 567,614 1,405,928 935,075 470,853 1,407,695 949,295 458,400
5.105 Property   Abilene Fairfield Inn & Suites 1,181,004 414,618 1,638,562 1,296,121 342,441 1,426,728 1,250,630 176,098 1,603,537 1,220,265 383,272
5.106 Property   Billings Fairfield Inn & Suites  1,131,730 655,563 1,510,590 1,165,086 345,504 1,577,126 1,185,548 391,578 1,485,317 1,145,254 340,063
5.107 Property   Peru Fairfield Inn & Suites 1,006,091 336,400 1,501,502 1,100,451 401,051 1,537,602 1,083,320 454,282 1,555,719 1,091,245 464,474
5.108 Property   Mesquite Fairfield Inn & Suites 1,443,592 484,786 2,166,742 1,575,601 591,142 2,377,076 1,677,045 700,031 2,173,862 1,700,586 473,276
5.109 Property   San Angelo Hampton Inn 1,666,608 1,514,556 2,225,094 1,551,903 673,192 1,552,161 1,318,415 233,746 1,559,202 1,287,306 271,896
5.110 Property   Bismarck North Fairfield Inn & Suites 1,088,362 642,120 1,488,380 1,060,497 427,883 1,440,935 1,073,209 367,726 1,529,756 1,078,903 450,853
5.111 Property   Willowbrook Hampton Inn  1,837,253 975,797 2,726,417 1,797,588 928,829 2,105,337 1,704,979 400,358 1,913,096 1,728,838 184,258
5.112 Property   Toledo Country Inn & Suites 1,058,713 286,168 1,485,401 1,092,909 392,492 1,524,953 1,145,508 379,445 1,571,795 1,132,818 438,976
5.113 Property   Dubuque Fairfield Inn 879,956 314,819 1,239,260 871,538 367,723 1,238,764 912,979 325,785 1,327,625 935,571 392,055
5.114 Property   Kankakee Fairfield Inn 1,034,014 392,983 1,575,211 1,064,792 510,418 1,487,879 1,072,636 415,242 1,519,463 1,100,604 418,860
5.115 Property   Canton Fairfield Inn & Suites 1,219,739 903,932 1,500,570 1,087,034 413,536 1,370,413 1,100,289 270,123 1,409,300 1,120,357 288,943
5.116 Property   Westchase Fairfield Inn & Suites  1,647,208 915,088 2,288,948 1,610,032 678,915 2,008,235 1,553,627 454,608 1,835,471 1,478,755 356,716
5.117 Property   Lima Fairfield Inn 971,401 341,358 1,341,515 980,312 361,203 1,394,708 1,066,887 327,820 1,390,246 1,051,413 338,833
5.118 Property   Owatonna Country Inn & Suites 803,784 348,341 1,162,042 867,995 294,047 1,236,521 892,558 343,963 1,323,977 903,852 420,125
5.119 Property   Saginaw Fairfield Inn 1,077,179 295,717 1,181,507 1,003,042 178,465 1,164,706 1,040,197 124,509 1,347,458 1,109,435 238,023
5.120 Property   Youngstown Hampton Inn 1,233,572 473,574 1,575,841 1,228,636 347,205 1,466,654 1,235,128 231,526 1,392,711 1,199,283 193,429
5.121 Property   Longview Fairfield Inn & Suites 1,068,605 384,374 1,335,646 1,110,723 224,923 1,399,398 1,066,677 332,721 1,460,899 1,092,945 367,954
5.122 Property   Middletown Fairfield Inn 827,136 208,046 1,169,284 873,186 296,098 1,215,051 905,361 309,690 1,210,883 919,498 291,386
5.123 Property   Mishawaka Best Western Plus 895,374 126,957 1,112,668 858,648 254,020 1,281,652 963,589 318,063 1,265,104 948,409 316,695
5.124 Property   Tyler Fairfield Inn & Suites 1,099,169 216,874 1,444,246 1,150,521 293,725 1,470,250 1,188,390 281,860 1,516,788 1,186,028 330,759
5.125 Property   Stafford Hampton Inn 1,632,808 632,879 2,272,560 1,636,256 636,304 1,976,697 1,572,036 404,660 1,816,018 1,522,337 293,682
5.126 Property   Lincoln Fairfield Inn & Suites 916,916 296,659 1,422,621 997,351 425,270 1,349,205 983,117 366,089 1,305,725 991,823 313,902
5.127 Property   Saginaw Comfort Suites 1,011,530 213,826 1,189,608 962,427 227,181 1,241,240 1,019,461 221,779 1,256,238 1,019,718 236,520
5.128 Property   Humble Fairfield Inn & Suites 1,342,516 403,480 1,441,248 1,332,717 108,531 879,968 1,118,741 (238,773) 807,200 1,059,591 (252,391)
5.129 Property   Corpus Christi Country Inn & Suites 1,291,514 283,619 1,635,352 1,354,737 280,616 1,494,300 1,315,967 178,333 1,508,590 1,303,023 205,567
5.130 Property   Youngstown Fairfield Inn & Suites 1,171,033 532,299 1,247,177 1,073,699 173,477 1,183,225 1,034,991 148,234 1,222,233 1,032,505 189,728
5.131 Property   Stillwater Fairfield Inn & Suites 1,079,102 617,929 1,493,300 1,061,007 432,293 1,299,430 1,001,519 297,911 1,102,938 973,061 129,877
5.132 Property   Quail Springs Fairfield Inn & Suites 1,057,199 452,024 1,480,315 1,151,866 328,448 1,224,850 1,042,682 182,168 1,172,176 1,017,337 154,838
5.133 Property   Temple Fairfield Inn & Suites 1,033,987 170,685 1,332,454 1,065,118 267,336 1,441,814 1,118,189 323,625 1,418,115 1,134,695 283,420
5.134 Property   Topeka Fairfield Inn 991,662 342,490 1,455,676 1,052,998 402,677 1,517,702 1,124,798 392,904 1,429,949 1,130,194 299,755
5.135 Property   Lincoln Comfort Suites 912,230 165,689 1,248,377 943,113 305,264 1,242,089 975,291 266,798 1,177,561 940,455 237,106
5.136 Property   Wichita Comfort Inn 915,985 261,372 1,261,161 1,018,559 242,603 1,213,988 1,001,195 212,793 1,182,971 995,412 187,559

 

A-1-17 

 

 

GSMS 2017-GS8 Annex A-1                      
                             
                             
                             
Control Number Loan / Property Flag Footnotes Property Name 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($)
5.137 Property   Bloomington Comfort Suites 959,513 182,094 1,234,825 969,091 265,734 1,047,435 966,570 80,864 1,020,044 935,012 85,032
5.138 Property   Grand Forks Fairfield Inn 878,630 452,526 1,082,230 836,024 246,205 993,501 828,086 165,415 901,984 824,412 77,572
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.01 Property   Cabela’s Rogers N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.02 Property   Cabela’s Lone Tree N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.03 Property   Bass Pro San Antonio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.04 Property   Cabela’s Allen N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.05 Property   Cabela’s Lehi N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.06 Property   Bass Pro Tampa N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.07 Property   Cabela’s Hammond N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.08 Property   Bass Pro Round Rock N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.09 Property   Cabela’s Fort Mill N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.10 Property   Cabela’s Wichita N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.11 Property   Cabela’s Owatonna N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.12 Property   Cabela’s Centerville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.13 Property   Cabela’s Huntsville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.14 Property   Bass Pro Port St. Lucie N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.15 Property   Cabela’s Waco N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6.16 Property   Cabela’s East Grand Forks N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan 20 Loma Linda N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
8 Loan 15, 21, 22 Olympic Tower 21,121,302 49,983,991 81,133,807 23,050,850 58,082,957 85,428,630 24,792,052 60,636,578 N/A N/A N/A
9 Loan 14, 15, 23, 24 The Triangle 2,684,978 3,081,184 5,479,071 2,852,765 2,626,306 5,503,655 2,977,706 2,525,948 6,363,750 2,964,683 3,399,067
10 Loan 14, 25 Westin Palo Alto 12,460,766 8,253,726 21,803,368 13,089,002 8,714,366 22,805,793 13,525,053 9,280,740 22,889,901 13,699,498 9,190,403
11 Loan 26, 27 Inn at the Market 4,618,313 1,947,123 7,559,979 5,039,318 2,520,661 8,860,227 5,446,702 3,413,526 9,202,776 5,446,792 3,755,984
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 30,868,763 19,225,204 50,807,283 29,207,431 21,599,852 47,163,821 27,889,640 19,274,181 46,127,315 27,950,084 18,177,231
12.01 Property   RXR Plaza 19,832,470 10,337,086 30,163,297 18,412,394 11,750,903 28,505,418 18,240,463 10,264,955 27,698,519 18,214,012 9,484,507
12.02 Property   Omni 11,036,292 8,888,118 20,643,986 10,795,038 9,848,949 18,658,403 9,649,177 9,009,226 18,428,797 9,736,073 8,692,724
13 Loan 14, 20, 32 90 Fifth Avenue 4,105,718 (1,577,883) 7,363,351 4,925,597 2,437,754 11,607,602 5,463,571 6,144,031 10,800,068 5,712,305 5,087,764
14 Loan 20, 33 Petco Corporate Headquarters N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan 18 Cabela’s Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.01 Property   Cabela’s Prairie du Chien N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.02 Property   Cabela’s Triadelphia N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15.03 Property   Cabela’s Tooele N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan 34 One Allen Center N/A N/A 3,476,104 1,324,561 2,151,543 3,514,173 1,316,157 2,198,016 3,162,613 1,248,735 1,913,877
17 Loan 35 Waxahachie Marketplace N/A N/A N/A N/A N/A 1,724,146 549,697 1,174,449 2,282,304 602,516 1,679,788
18 Loan 36 Space Mart Pennsylvania Portfolio 796,633 1,516,320 2,599,730 856,668 1,743,062 2,621,263 862,417 1,758,846 2,617,207 873,774 1,743,433
18.01 Property   Space Mart State College PA 297,431 762,180 1,103,345 320,943 782,402 1,098,029 320,189 777,840 1,085,569 322,745 762,824
18.02 Property   Space Mart Mechanicsburg PA 243,469 326,003 732,920 272,985 459,935 758,697 280,377 478,320 762,455 282,458 479,997
18.03 Property   Space Mart Hatfield PA 255,733 428,137 763,465 262,740 500,725 764,537 261,851 502,686 769,183 268,571 500,612
19 Loan 14, 20 Shops at Boardman 1,516,608 3,950,842 5,543,019 1,530,992 4,012,027 5,312,512 1,522,562 3,789,950 N/A N/A N/A
20 Loan 37 Space Mart New Jersey Portfolio 831,002 1,186,240 2,227,928 857,339 1,370,589 2,349,964 885,327 1,464,637 2,338,642 890,042 1,448,600
20.01 Property   Space Mart Sicklerville NJ 294,911 508,094 895,492 307,696 587,796 940,045 313,751 626,294 935,313 317,825 617,488
20.02 Property   Space Mart Souderton PA 246,470 386,837 716,755 253,208 463,547 734,504 263,123 471,381 726,607 265,125 461,482
20.03 Property   Space Mart Blackwood NJ 289,621 291,309 615,681 296,435 319,246 675,415 308,453 366,962 676,722 307,092 369,630
21 Loan   Colonia Verde N/A N/A 1,763,285 327,820 1,435,465 1,776,664 315,580 1,461,084 1,830,962 334,478 1,496,484
22 Loan   1301 University Avenue 714,850 1,416,628 2,210,912 722,163 1,488,749 2,296,159 791,808 1,504,351 2,288,965 817,228 1,471,737
23 Loan   Heritage Marketplace N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24 Loan 9, 14, 38, 39 Esperanza 14,197,407 2,809,926 13,507,480 13,209,894 297,586 26,730,942 17,622,426 9,108,516 27,242,341 18,123,981 9,118,360
25 Loan   Champions of the West 707,888 1,142,833 2,195,319 791,545 1,403,775 2,439,706 789,850 1,649,856 2,578,519 845,219 1,733,300
26 Loan   Goodfriend Self Storage 407,205 (274,177) 870,862 734,782 136,080 1,530,680 855,444 675,236 1,742,382 835,691 906,690
27 Loan   Michaels Plaza 399,202 1,184,662 1,721,197 467,395 1,253,802 1,667,706 422,964 1,244,742 1,717,979 462,677 1,255,302
28 Loan 14, 40 Space Mart Virginia Portfolio 448,209 947,214 1,494,942 491,351 1,003,591 1,561,225 480,584 1,080,641 1,531,725 511,226 1,020,499
28.01 Property   Space Mart Midlothian VA 222,552 496,024 775,067 251,400 523,667 815,544 248,216 567,328 811,704 259,059 552,646
28.02 Property   Space Mart Richmond VA 225,657 451,190 719,875 239,951 479,924 745,681 232,368 513,313 720,021 252,168 467,853
29 Loan   Shops of Grand Canyon 423,752 844,748 1,407,211 445,771 961,440 1,468,306 431,621 1,036,685 1,586,064 465,434 1,120,630
30 Loan   Darmstadt Crossing N/A N/A N/A N/A N/A 1,246,825 410,175 836,650 1,338,926 402,358 936,568
31 Loan 14, 41 6502-6530 South Academy Boulevard N/A N/A 883,953 328,911 555,042 961,118 357,257 603,861 1,040,797 324,112 716,685
32 Loan   Eliot Street Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan 42, 43 Cash Wise Center 263,900 673,383 897,451 202,203 695,248 887,909 188,385 699,524 N/A N/A N/A
34 Loan   Ocoee Crossing 211,812 661,378 949,663 201,798 747,865 846,328 212,769 633,559 845,721 204,095 641,626
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast N/A N/A N/A N/A N/A 1,601,977 822,111 779,866 2,192,637 1,146,215 1,046,422
36 Loan   Albertsons Henderson N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-18 

 

GSMS 2017-GS8 Annex A-1                  
                         
                         
                         
Control Number Loan / Property Flag Footnotes Property Name Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
1 Loan 8, 9 Worldwide Plaza 6/30/2017 12 Trailing 12 141,343,932 54,051,285 87,292,647 14.2% 409,911 1,860,962
2 Loan 10 Residence Inn Anaheim 9/30/2017 12 Trailing 12 20,756,985 11,620,999 9,135,986 11.6% 1,037,849 0
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 7/31/2017 12 Trailing 12 9,203,236 2,324,202 6,879,035 9.8% 84,311 272,872
3.01 Property   Main & Redhill N/A N/A Not Available N/A N/A N/A   N/A 0
3.02 Property   Two Venture N/A N/A Not Available N/A N/A N/A   N/A 0
3.03 Property   Pacific Park Business Center N/A N/A Not Available N/A N/A N/A   N/A 0
3.04 Property   One Venture N/A N/A Not Available N/A N/A N/A   N/A 0
4 Loan   Life Time Fitness Portfolio N/A N/A Not Available 5,732,262 N/A 5,732,262 10.1% 13,900 220,083
4.01 Property   Life Time Fitness Folsom N/A N/A Not Available N/A N/A 3,250,236   N/A 0
4.02 Property   Life Time Fitness Fort Washington N/A N/A Not Available N/A N/A 2,482,026   N/A 0
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 6/30/2017 12 Trailing 12 319,793,026 219,737,995 100,055,030 30.1% 12,791,721 0
5.001 Property   Hilton Garden Inn Glastonbury 6/30/2017 12 Trailing 12 7,358,894 4,624,342 2,734,552   294,356 0
5.002 Property   Sheraton Hotel Woodbury 6/30/2017 12 Trailing 12 7,261,788 5,047,661 2,214,127   290,472 0
5.003 Property   DoubleTree Holland 6/30/2017 12 Trailing 12 5,932,654 4,319,265 1,613,389   237,306 0
5.004 Property   Lexington Residence Inn 6/30/2017 12 Trailing 12 3,998,381 2,328,156 1,670,225   159,935 0
5.005 Property   Residence Inn Mystic Groton 6/30/2017 12 Trailing 12 5,146,783 3,242,420 1,904,364   205,871 0
5.006 Property   Lexington Courtyard 6/30/2017 12 Trailing 12 3,953,076 2,340,780 1,612,296   158,123 0
5.007 Property   Residence Inn Baton Rouge 6/30/2017 12 Trailing 12 3,965,847 2,071,680 1,894,167   158,634 0
5.008 Property   TownePlace Suites Boise Downtown 6/30/2017 12 Trailing 12 3,726,255 2,022,275 1,703,980   149,050 0
5.009 Property   San Bernardino Hampton Inn & Suites 6/30/2017 12 Trailing 12 4,126,176 2,817,898 1,308,278   165,047 0
5.010 Property   Fairfield Inn and Suites Reno Sparks 6/30/2017 12 Trailing 12 3,242,764 1,697,150 1,545,613   129,711 0
5.011 Property   Kalamazoo-Portage Courtyard 6/30/2017 12 Trailing 12 3,641,503 2,119,865 1,521,638   145,660 0
5.012 Property   Bismarck Residence Inn 6/30/2017 12 Trailing 12 3,530,516 1,867,741 1,662,775   141,221 0
5.013 Property   Residence Inn Southington 6/30/2017 12 Trailing 12 3,929,975 2,373,325 1,556,650   157,199 0
5.014 Property   Bloomington Fairfield Inn & Suites 6/30/2017 12 Trailing 12 4,842,534 3,149,084 1,693,450   193,701 0
5.015 Property   Montgomeryville Staybridge Suites 6/30/2017 12 Trailing 12 3,962,237 2,648,287 1,313,951   158,489 0
5.016 Property   TownePlace Suites Pocatello 6/30/2017 12 Trailing 12 3,067,616 1,650,393 1,417,222   122,705 0
5.017 Property   Rockford Residence Inn 6/30/2017 12 Trailing 12 3,764,931 2,067,832 1,697,099   150,597 0
5.018 Property   Residence Inn Danbury 6/30/2017 12 Trailing 12 3,516,896 2,158,680 1,358,216   140,676 0
5.019 Property   Westminster Hampton Inn 6/30/2017 12 Trailing 12 3,373,439 1,933,157 1,440,282   134,938 0
5.020 Property   Appleton Residence Inn 6/30/2017 12 Trailing 12 3,123,122 1,728,601 1,394,521   124,925 0
5.021 Property   Quantico Courtyard 6/30/2017 12 Trailing 12 3,215,857 2,066,691 1,149,165   128,634 0
5.022 Property   El Paso Staybridge Suites 6/30/2017 12 Trailing 12 4,116,771 2,771,634 1,345,137   164,671 0
5.023 Property   Fargo Residence Inn 6/30/2017 12 Trailing 12 3,001,459 1,899,705 1,101,754   120,058 0
5.024 Property   Langhorne SpringHill Suites 6/30/2017 12 Trailing 12 3,362,627 2,260,503 1,102,124   134,505 0
5.025 Property   Fairfield Inn and Suites Bethlehem 6/30/2017 12 Trailing 12 3,202,469 2,126,290 1,076,179   128,099 0
5.026 Property   Mendota Heights Fairfield Inn & Suites 6/30/2017 12 Trailing 12 3,411,787 2,292,540 1,119,247   136,471 0
5.027 Property   Residence Inn Albuquerque 6/30/2017 12 Trailing 12 2,917,987 1,731,080 1,186,907   116,719 0
5.028 Property   Residence Inn Kansas City Olathe 6/30/2017 12 Trailing 12 3,081,880 2,046,125 1,035,755   123,275 0
5.029 Property   Residence Inn Monroe 6/30/2017 12 Trailing 12 2,665,836 1,619,969 1,045,867   106,633 0
5.030 Property   Residence Inn San Antonio North Stone Oak 6/30/2017 12 Trailing 12 3,110,038 2,119,324 990,714   124,402 0
5.031 Property   Amarillo Residence Inn 6/30/2017 12 Trailing 12 2,747,590 1,645,420 1,102,171   109,904 0
5.032 Property   TownePlace Suites Scranton 6/30/2017 12 Trailing 12 2,496,881 1,812,185 684,696   99,875 0
5.033 Property   SpringHill Suites Waterford 6/30/2017 12 Trailing 12 2,859,619 1,928,224 931,395   114,385 0
5.034 Property   Madison Residence Inn 6/30/2017 12 Trailing 12 2,639,136 1,696,740 942,396   105,565 0
5.035 Property   Peoria, IL Residence Inn 6/30/2017 12 Trailing 12 2,357,901 1,523,019 834,883   94,316 0
5.036 Property   Lafayette Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,563,035 1,548,225 1,014,810   102,521 0
5.037 Property   Eden Prairie Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,753,193 1,814,857 938,336   110,128 0
5.038 Property   Tinley Park Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,206,928 1,323,623 883,305   88,277 0
5.039 Property   St. Joseph Hampton Inn 6/30/2017 12 Trailing 12 2,243,094 1,400,668 842,426   89,724 0
5.040 Property   Burnsville Hampton Inn 6/30/2017 12 Trailing 12 2,451,881 1,577,524 874,358   98,075 0
5.041 Property   Peoria, IL Courtyard 6/30/2017 12 Trailing 12 2,268,382 1,649,217 619,166   90,735 0
5.042 Property   Champaign Courtyard 6/30/2017 12 Trailing 12 2,160,267 1,555,492 604,775   86,411 0
5.043 Property   Springfield Courtyard 6/30/2017 12 Trailing 12 2,636,840 1,762,424 874,416   105,474 0
5.044 Property   Akron Courtyard 6/30/2017 12 Trailing 12 1,869,032 1,489,577 379,455   74,761 0
5.045 Property   El Paso Holiday Inn Express & Suites 6/30/2017 12 Trailing 12 3,410,091 2,566,009 844,083   136,404 0
5.046 Property   Memphis SpringHill Suites 6/30/2017 12 Trailing 12 2,325,021 1,607,328 717,693   93,001 0
5.047 Property   Tinley Park Hampton Inn 6/30/2017 12 Trailing 12 2,151,798 1,448,880 702,919   86,072 0
5.048 Property   Phoenix TownePlace Suites 6/30/2017 12 Trailing 12 2,353,092 1,656,725 696,367   94,124 0
5.049 Property   Woodbury Hampton Inn 6/30/2017 12 Trailing 12 2,308,124 1,540,164 767,960   92,325 0
5.050 Property   Colorado Springs Fairfield Inn 6/30/2017 12 Trailing 12 1,948,316 1,228,273 720,043   77,933 0
5.051 Property   Wichita Falls Hampton Inn 6/30/2017 12 Trailing 12 2,416,803 1,644,425 772,378   96,672 0
5.052 Property   Zanesville Hampton Inn 6/30/2017 12 Trailing 12 2,173,408 1,362,481 810,928   86,936 0
5.053 Property   Holland Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,909,262 1,192,706 716,556   76,370 0
5.054 Property   Lubbock Hampton Inn 6/30/2017 12 Trailing 12 2,460,204 1,744,735 715,469   98,408 0
5.055 Property   Phoenix SpringHill Suites 6/30/2017 12 Trailing 12 2,307,181 1,727,771 579,410   92,287 0
5.056 Property   Lewisville Residence Inn 6/30/2017 12 Trailing 12 2,455,280 1,788,526 666,754   98,211 0
5.057 Property   Battle Creek Hampton Inn 6/30/2017 12 Trailing 12 2,042,296 1,315,997 726,299   81,692 0
5.058 Property   Courtyard Scranton 6/30/2017 12 Trailing 12 2,797,106 2,124,587 672,518   111,884 0
5.059 Property   Springfield Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,841,426 1,139,777 701,649   73,657 0
5.060 Property   Branson Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,164,584 1,444,321 720,263   86,583 0
5.061 Property   Toledo Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,855,878 1,260,065 595,813   74,235 0

 

A-1-19 

 

 

GSMS 2017-GS8 Annex A-1                  
                         
                         
                         
Control Number Loan / Property Flag Footnotes Property Name Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
5.062 Property   Corpus Christi Residence Inn 6/30/2017 12 Trailing 12 2,177,276 1,659,769 517,507   87,091 0
5.063 Property   Columbus Homewood Suites 6/30/2017 12 Trailing 12 2,409,232 1,863,118 546,114   96,369 0
5.064 Property   Houston Brookhollow SpringHill Suites 6/30/2017 12 Trailing 12 2,306,341 1,636,855 669,486   92,254 0
5.065 Property   Residence Inn Fort Smith 6/30/2017 12 Trailing 12 2,054,920 1,450,138 604,782   82,197 0
5.066 Property   Joliet Fairfield Inn & Suites North 6/30/2017 12 Trailing 12 1,820,735 1,227,177 593,557   72,829 0
5.067 Property   Plano Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,377,075 1,744,008 633,067   95,083 0
5.068 Property   Topeka Residence Inn 6/30/2017 12 Trailing 12 2,407,863 1,681,339 726,525   96,315 0
5.069 Property   Bedford TownePlace Suites 6/30/2017 12 Trailing 12 2,221,414 1,487,340 734,075   88,857 0
5.070 Property   Wichita Hampton Inn 6/30/2017 12 Trailing 12 2,209,072 1,547,588 661,483   88,363 0
5.071 Property   Holiday Inn Express Malvern 6/30/2017 12 Trailing 12 2,117,894 1,679,907 437,987   84,716 0
5.072 Property   Greeley Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,936,009 1,210,268 725,740   77,440 0
5.073 Property   Amarillo Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,139,030 1,428,656 710,374   85,561 0
5.074 Property   Dallas Homewood Suites 6/30/2017 12 Trailing 12 2,795,941 2,156,056 639,885   111,838 0
5.075 Property   Oshkosh Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,685,529 1,076,731 608,797   67,421 0
5.076 Property   Burnsville Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,921,994 1,318,907 603,087   76,880 0
5.077 Property   Willowbrook Homewood Suites  6/30/2017 12 Trailing 12 2,609,416 2,170,796 438,620   104,377 0
5.078 Property   Memphis Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,829,750 1,260,198 569,552   73,190 0
5.079 Property   Mansfield Hampton Inn 6/30/2017 12 Trailing 12 1,781,801 1,223,895 557,906   71,272 0
5.080 Property   Lubbock Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,887,940 1,312,844 575,097   75,518 0
5.081 Property   Mishawaka Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,642,512 1,071,656 570,856   65,700 0
5.082 Property   Abilene Hampton Inn 6/30/2017 12 Trailing 12 1,792,087 1,374,656 417,430   71,683 0
5.083 Property   Akron Hampton Inn 6/30/2017 12 Trailing 12 1,498,405 1,146,895 351,510   59,936 0
5.084 Property   Fort Worth Hampton Inn 6/30/2017 12 Trailing 12 2,256,753 1,684,994 571,759   90,270 0
5.085 Property   Bloomington Courtyard 6/30/2017 12 Trailing 12 2,130,228 1,633,656 496,572   85,209 0
5.086 Property   Fargo Comfort Suites 6/30/2017 12 Trailing 12 1,888,852 1,427,750 461,102   75,554 0
5.087 Property   Findlay Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,501,068 1,049,863 451,206   60,043 0
5.088 Property   Stevens Point Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,587,392 1,105,680 481,711   63,496 0
5.089 Property   Quincy Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,639,136 1,147,749 491,388   65,565 0
5.090 Property   Findlay Hampton Inn 6/30/2017 12 Trailing 12 1,756,570 1,328,843 427,727   70,263 0
5.091 Property   Forsyth Fairfield Inn 6/30/2017 12 Trailing 12 1,532,954 1,009,941 523,013   61,318 0
5.092 Property   Muncie Fairfield Inn 6/30/2017 12 Trailing 12 1,520,763 1,046,615 474,148   60,831 0
5.093 Property   Bismarck South Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,630,192 1,139,400 490,792   65,208 0
5.094 Property   Lee’s Summit Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,563,147 1,062,334 500,813   62,526 0
5.095 Property   Norman Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,602,125 1,189,547 412,579   64,085 0
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 6/30/2017 12 Trailing 12 2,189,581 1,707,853 481,728   87,583 0
5.097 Property   Council Bluffs Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,689,636 1,172,910 516,726   67,585 0
5.098 Property   Terre Haute Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,619,862 1,098,242 521,619   64,794 0
5.099 Property   Waco Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,648,422 1,186,550 461,872   65,937 0
5.100 Property   Champaign Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,387,601 1,065,125 322,476   55,504 0
5.101 Property   Houston Brookhollow TownePlace Suites 6/30/2017 12 Trailing 12 1,853,617 1,538,168 315,449   74,145 0
5.102 Property   Corpus Christi Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,773,103 1,343,811 429,292   70,924 0
5.103 Property   Fargo Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,552,391 1,094,053 458,338   62,096 0
5.104 Property   Galesburg Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,407,695 949,554 458,141   56,308 0
5.105 Property   Abilene Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,603,537 1,234,579 368,958   64,141 0
5.106 Property   Billings Fairfield Inn & Suites  6/30/2017 12 Trailing 12 1,485,317 1,148,266 337,051   59,413 0
5.107 Property   Peru Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,555,719 1,091,564 464,155   62,229 0
5.108 Property   Mesquite Fairfield Inn & Suites 6/30/2017 12 Trailing 12 2,173,862 1,712,134 461,728   86,954 0
5.109 Property   San Angelo Hampton Inn 6/30/2017 12 Trailing 12 1,559,202 1,310,186 249,016   62,368 0
5.110 Property   Bismarck North Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,529,756 1,077,746 452,010   61,190 0
5.111 Property   Willowbrook Hampton Inn  6/30/2017 12 Trailing 12 1,913,096 1,727,544 185,552   76,524 0
5.112 Property   Toledo Country Inn & Suites 6/30/2017 12 Trailing 12 1,571,795 1,133,383 438,411   62,872 0
5.113 Property   Dubuque Fairfield Inn 6/30/2017 12 Trailing 12 1,327,625 930,407 397,218   53,105 0
5.114 Property   Kankakee Fairfield Inn 6/30/2017 12 Trailing 12 1,519,463 1,100,809 418,655   60,779 0
5.115 Property   Canton Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,409,300 1,120,507 288,793   56,372 0
5.116 Property   Westchase Fairfield Inn & Suites  6/30/2017 12 Trailing 12 1,835,471 1,491,276 344,195   73,419 0
5.117 Property   Lima Fairfield Inn 6/30/2017 12 Trailing 12 1,390,246 1,051,819 338,426   55,610 0
5.118 Property   Owatonna Country Inn & Suites 6/30/2017 12 Trailing 12 1,323,977 902,541 421,437   52,959 0
5.119 Property   Saginaw Fairfield Inn 6/30/2017 12 Trailing 12 1,347,458 1,108,514 238,945   53,898 0
5.120 Property   Youngstown Hampton Inn 6/30/2017 12 Trailing 12 1,392,711 1,199,834 192,877   55,708 0
5.121 Property   Longview Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,460,899 1,096,406 364,493   58,436 0
5.122 Property   Middletown Fairfield Inn 6/30/2017 12 Trailing 12 1,210,883 920,122 290,761   48,435 0
5.123 Property   Mishawaka Best Western Plus 6/30/2017 12 Trailing 12 1,265,104 943,687 321,417   50,604 0
5.124 Property   Tyler Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,516,788 1,186,245 330,542   60,672 0
5.125 Property   Stafford Hampton Inn 6/30/2017 12 Trailing 12 1,816,018 1,529,816 286,202   72,641 0
5.126 Property   Lincoln Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,305,725 992,467 313,257   52,229 0
5.127 Property   Saginaw Comfort Suites 6/30/2017 12 Trailing 12 1,256,238 1,021,179 235,059   50,250 0
5.128 Property   Humble Fairfield Inn & Suites 6/30/2017 12 Trailing 12 807,200 1,060,302 (253,103)   32,288 0
5.129 Property   Corpus Christi Country Inn & Suites 6/30/2017 12 Trailing 12 1,508,590 1,307,144 201,446   60,344 0
5.130 Property   Youngstown Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,222,233 1,032,493 189,740   48,889 0
5.131 Property   Stillwater Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,102,938 970,197 132,741   44,118 0
5.132 Property   Quail Springs Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,172,176 1,015,088 157,087   46,887 0
5.133 Property   Temple Fairfield Inn & Suites 6/30/2017 12 Trailing 12 1,418,115 1,128,121 289,994   56,725 0
5.134 Property   Topeka Fairfield Inn 6/30/2017 12 Trailing 12 1,429,949 1,117,486 312,463   57,198 0
5.135 Property   Lincoln Comfort Suites 6/30/2017 12 Trailing 12 1,177,561 943,618 233,943   47,102 0
5.136 Property   Wichita Comfort Inn 6/30/2017 12 Trailing 12 1,182,971 993,536 189,434   47,319 0

 

A-1-20 

 

 

GSMS 2017-GS8 Annex A-1                  
                         
                         
                         
Control Number Loan / Property Flag Footnotes Property Name Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
5.137 Property   Bloomington Comfort Suites 6/30/2017 12 Trailing 12 1,020,044 950,467 69,577   40,802 0
5.138 Property   Grand Forks Fairfield Inn 6/30/2017 12 Trailing 12 901,984 814,653 87,331   36,079 0
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio N/A N/A Not Available 32,578,204 7,640,446 24,937,758 12.8% 474,132 948,264
6.01 Property   Cabela’s Rogers N/A N/A Not Available N/A N/A 2,692,848   N/A 0
6.02 Property   Cabela’s Lone Tree N/A N/A Not Available N/A N/A 2,287,705   N/A 0
6.03 Property   Bass Pro San Antonio N/A N/A Not Available N/A N/A 2,159,612   N/A 0
6.04 Property   Cabela’s Allen N/A N/A Not Available N/A N/A 1,964,900   N/A 0
6.05 Property   Cabela’s Lehi N/A N/A Not Available N/A N/A 1,861,976   N/A 0
6.06 Property   Bass Pro Tampa N/A N/A Not Available N/A N/A 2,154,700   N/A 0
6.07 Property   Cabela’s Hammond N/A N/A Not Available N/A N/A 1,684,200   N/A 0
6.08 Property   Bass Pro Round Rock N/A N/A Not Available N/A N/A 1,403,500   N/A 0
6.09 Property   Cabela’s Fort Mill N/A N/A Not Available N/A N/A 1,522,423   N/A 0
6.10 Property   Cabela’s Wichita N/A N/A Not Available N/A N/A 1,314,190   N/A 0
6.11 Property   Cabela’s Owatonna N/A N/A Not Available N/A N/A 1,422,213   N/A 0
6.12 Property   Cabela’s Centerville N/A N/A Not Available N/A N/A 1,070,028   N/A 0
6.13 Property   Cabela’s Huntsville N/A N/A Not Available N/A N/A 959,058   N/A 0
6.14 Property   Bass Pro Port St. Lucie N/A N/A Not Available N/A N/A 1,076,016   N/A 0
6.15 Property   Cabela’s Waco N/A N/A Not Available N/A N/A 746,849   N/A 0
6.16 Property   Cabela’s East Grand Forks N/A N/A Not Available N/A N/A 617,540   N/A 0
7 Loan 20 Loma Linda N/A N/A Not Available 16,100,842 4,038,819 12,062,023 9.5% 201,980 0
8 Loan 15, 21, 22 Olympic Tower N/A N/A Not Available 94,904,955 26,624,023 68,280,932 11.2% 131,343 2,012,895
9 Loan 14, 15, 23, 24 The Triangle 7/31/2017 7 Annualized 7,493,249 3,407,699 4,085,550 9.9% 40,905 133,312
10 Loan 14, 25 Westin Palo Alto 6/30/2017 12 Trailing 12 22,889,901 13,526,255 9,363,646 11.3% 915,596 0
11 Loan 26, 27 Inn at the Market 8/31/2017 12 Trailing 12 9,231,052 5,111,406 4,119,646 11.8% 369,242 0
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 3/31/2017 12 Trailing 12 53,504,787 28,574,757 24,930,030 12.6% 437,690 2,270,323
12.01 Property   RXR Plaza 3/31/2017 12 Trailing 12 33,417,914 18,538,955 14,878,959   271,325 1,398,458
12.02 Property   Omni 3/31/2017 12 Trailing 12 20,086,873 10,035,802 10,051,071   166,366 871,865
13 Loan 14, 20, 32 90 Fifth Avenue 3/31/2017 12 Trailing 12 12,521,128 5,772,363 6,748,765 6.5% 22,387 118,176
14 Loan 20, 33 Petco Corporate Headquarters N/A N/A Not Available 7,078,500 N/A 7,078,500 9.9% 12,852 250,614
15 Loan 18 Cabela’s Industrial Portfolio N/A N/A Not Available 11,896,414 2,790,022 9,106,392 12.8% 434,233 868,466
15.01 Property   Cabela’s Prairie du Chien N/A N/A Not Available N/A N/A 3,588,291   N/A 0
15.02 Property   Cabela’s Triadelphia N/A N/A Not Available N/A N/A 3,271,839   N/A 0
15.03 Property   Cabela’s Tooele N/A N/A Not Available N/A N/A 2,246,262   N/A 0
16 Loan 34 One Allen Center 6/30/2017 12 Trailing 12 3,740,495 1,549,278 2,191,217 9.7% 30,102 0
17 Loan 35 Waxahachie Marketplace 5/31/2017 12 Trailing 12 3,161,210 1,013,074 2,148,136 9.9% 26,397 94,679
18 Loan 36 Space Mart Pennsylvania Portfolio 8/31/2017 12 Trailing 12 2,666,409 872,376 1,794,034 8.7% 32,307 0
18.01 Property   Space Mart State College PA 8/31/2017 12 Trailing 12 1,076,896 323,610 753,286   12,428 0
18.02 Property   Space Mart Mechanicsburg PA 8/31/2017 12 Trailing 12 778,492 277,729 500,763   11,167 0
18.03 Property   Space Mart Hatfield PA 8/31/2017 12 Trailing 12 811,021 271,036 539,985   8,713 0
19 Loan 14, 20 Shops at Boardman N/A N/A Not Available 5,412,503 1,531,749 3,880,753 9.1% 69,459 170,824
20 Loan 37 Space Mart New Jersey Portfolio 8/31/2017 12 Trailing 12 2,393,908 895,290 1,498,618 8.0% 30,615 0
20.01 Property   Space Mart Sicklerville NJ 8/31/2017 12 Trailing 12 943,953 319,258 624,695   11,895 0
20.02 Property   Space Mart Souderton PA 8/31/2017 12 Trailing 12 752,165 267,439 484,726   8,944 0
20.03 Property   Space Mart Blackwood NJ 8/31/2017 12 Trailing 12 697,790 308,593 389,197   9,776 0
21 Loan   Colonia Verde 9/30/2017 12 Trailing 12 1,837,229 377,345 1,459,884 8.2% 21,960 38,192
22 Loan   1301 University Avenue 5/31/2017 12 Trailing 12 2,241,892 824,875 1,417,017 8.6% 32,200 0
23 Loan   Heritage Marketplace N/A N/A Not Available 1,966,224 483,711 1,482,513 9.4% 10,907 50,170
24 Loan 9, 14, 38, 39 Esperanza 8/31/2017 12 Trailing 12 28,236,170 18,635,160 9,601,010 24.0% 1,052,706 0
25 Loan   Champions of the West 6/30/2017 12 Trailing 12 2,644,397 874,028 1,770,369 12.4% 14,418 97,320
26 Loan   Goodfriend Self Storage 9/30/2017 12 Trailing 12 1,867,102 816,822 1,050,280 7.8% 8,980 0
27 Loan   Michaels Plaza 5/31/2017 12 Trailing 12 1,863,365 495,062 1,368,303 10.3% 10,109 29,575
28 Loan 14, 40 Space Mart Virginia Portfolio 8/31/2017 12 Trailing 12 1,614,318 516,529 1,097,789 8.7% 20,318 0
28.01 Property   Space Mart Midlothian VA 8/31/2017 12 Trailing 12 850,193 262,171 588,022   10,260 0
28.02 Property   Space Mart Richmond VA 8/31/2017 12 Trailing 12 764,125 254,358 509,767   10,058 0
29 Loan   Shops of Grand Canyon 4/30/2017 12 Trailing 12 1,730,298 452,545 1,277,753 10.2% 12,954 60,236
30 Loan   Darmstadt Crossing 6/30/2017 12 Trailing 12 1,378,005 383,670 994,335 10.3% 11,021 41,551
31 Loan 14, 41 6502-6530 South Academy Boulevard 7/31/2017 12 Trailing 12 974,950 326,441 648,509 8.8% 8,333 22,513
32 Loan   Eliot Street Center N/A N/A Not Available 736,405 173,216 563,189 7.8% 6,445 7,224
33 Loan 42, 43 Cash Wise Center N/A N/A Not Available 896,604 240,043 656,561 10.0% 14,180 22,633
34 Loan   Ocoee Crossing 6/30/2017 12 Trailing 12 845,237 205,820 639,416 9.8% 16,984 37,479
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 8/31/2017 12 Trailing 12 2,192,637 1,129,884 1,062,753 17.0% 87,705 0
36 Loan   Albertsons Henderson N/A N/A Not Available 499,193 10,617 488,576 9.5% 8,738 27,671

 

A-1-21 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%) Occupancy (%) (5) Occupancy Date ADR ($)
1 Loan 8, 9 Worldwide Plaza 85,021,775 3.77 13.8% 1,740,000,000 10/1/2017 NAP NAP 35.4% 35.4% 98.4% 6/30/2017 NAP
2 Loan 10 Residence Inn Anaheim 8,098,137 1.68 10.3% 123,000,000 7/2/2017 NAP NAP 63.8% 53.2% 85.1% 9/30/2017 204.69
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 6,521,852 2.12 9.3% 119,000,000 9/5/2017 119,650,000 9/5/2018 58.8% 58.5% 94.7%   NAP
3.01 Property   Main & Redhill 2,543,457     47,000,000 9/5/2017 NAP NAP     96.8% 8/24/2017 NAP
3.02 Property   Two Venture 1,724,276     33,300,000 9/5/2017 NAP NAP     93.1% 8/24/2017 NAP
3.03 Property   Pacific Park Business Center 1,415,952     23,750,000 9/5/2017 24,400,000 9/5/2018     89.6% 8/24/2017 NAP
3.04 Property   One Venture 838,166     14,950,000 9/5/2017 NAP NAP     100.0% 8/24/2017 NAP
4 Loan   Life Time Fitness Portfolio 5,498,279 1.60 9.6% 89,230,000 Various NAP NAP 63.9% 58.4% 100.0%   NAP
4.01 Property   Life Time Fitness Folsom 3,133,076     50,110,000 8/14/2017 NAP NAP     100.0% 10/31/2017 NAP
4.02 Property   Life Time Fitness Fort Washington 2,365,203     39,120,000 8/18/2017 NAP NAP     100.0% 10/31/2017 NAP
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 87,263,309 5.63 26.2% 1,165,000,000 Various 1,218,500,000 9/1/2020 28.6% 27.3% 72.7%   110.69
5.001 Property   Hilton Garden Inn Glastonbury 2,440,196     28,200,000 8/8/2017 30,000,000 9/1/2020     80.0% 6/30/2017 141.70
5.002 Property   Sheraton Hotel Woodbury 1,923,656     20,900,000 8/8/2017 24,500,000 9/1/2020     80.1% 6/30/2017 133.99
5.003 Property   DoubleTree Holland 1,376,082     20,300,000 8/8/2017 22,100,000 9/1/2020     67.6% 6/30/2017 115.16
5.004 Property   Lexington Residence Inn 1,510,290     18,400,000 8/8/2017 21,100,000 9/1/2020     85.3% 6/30/2017 121.06
5.005 Property   Residence Inn Mystic Groton 1,698,492     18,900,000 8/8/2017 20,500,000 9/1/2020     78.7% 6/30/2017 132.65
5.006 Property   Lexington Courtyard 1,454,173     17,500,000 8/8/2017 20,600,000 9/1/2020     76.5% 6/30/2017 128.36
5.007 Property   Residence Inn Baton Rouge 1,735,533     18,400,000 8/8/2017 19,600,000 9/1/2020     88.0% 6/30/2017 131.33
5.008 Property   TownePlace Suites Boise Downtown 1,554,930     17,900,000 8/8/2017 19,500,000 9/1/2020     72.9% 6/30/2017 114.41
5.009 Property   San Bernardino Hampton Inn & Suites 1,143,231     17,800,000 8/8/2017 19,800,000 9/1/2020     79.7% 6/30/2017 122.36
5.010 Property   Fairfield Inn and Suites Reno Sparks 1,415,903     16,500,000 8/8/2017 18,700,000 9/1/2020     82.2% 6/30/2017 121.42
5.011 Property   Kalamazoo-Portage Courtyard 1,375,978     16,200,000 8/8/2017 18,700,000 9/1/2020     78.1% 6/30/2017 130.73
5.012 Property   Bismarck Residence Inn 1,521,554     17,200,000 8/8/2017 18,400,000 9/1/2020     85.9% 6/30/2017 119.68
5.013 Property   Residence Inn Southington 1,399,451     14,800,000 8/8/2017 17,700,000 9/1/2020     80.5% 6/30/2017 134.30
5.014 Property   Bloomington Fairfield Inn & Suites 1,499,749     17,100,000 8/8/2017 18,500,000 9/1/2020     78.5% 6/30/2017 126.43
5.015 Property   Montgomeryville Staybridge Suites 1,155,461     16,500,000 8/8/2017 17,700,000 9/1/2020     75.1% 6/30/2017 127.63
5.016 Property   TownePlace Suites Pocatello 1,294,518     16,200,000 8/8/2017 17,600,000 9/1/2020     77.4% 6/30/2017 115.41
5.017 Property   Rockford Residence Inn 1,546,502     14,900,000 8/8/2017 17,200,000 9/1/2020     89.9% 6/30/2017 120.81
5.018 Property   Residence Inn Danbury 1,217,540     15,400,000 8/8/2017 16,700,000 9/1/2020     79.9% 6/30/2017 151.92
5.019 Property   Westminster Hampton Inn 1,305,345     15,100,000 8/8/2017 16,400,000 9/1/2020     77.9% 6/30/2017 111.01
5.020 Property   Appleton Residence Inn 1,269,596     14,100,000 8/8/2017 15,000,000 9/1/2020     83.5% 6/30/2017 153.52
5.021 Property   Quantico Courtyard 1,020,531     12,400,000 8/8/2017 14,800,000 9/1/2020     78.6% 6/30/2017 104.26
5.022 Property   El Paso Staybridge Suites 1,180,466     13,200,000 8/8/2017 14,100,000 9/1/2020     87.9% 6/30/2017 116.10
5.023 Property   Fargo Residence Inn 981,696     12,600,000 8/7/2017 13,700,000 9/1/2020     79.1% 6/30/2017 109.63
5.024 Property   Langhorne SpringHill Suites 967,619     12,300,000 8/8/2017 13,200,000 9/1/2020     70.9% 6/30/2017 139.84
5.025 Property   Fairfield Inn and Suites Bethlehem 948,080     12,000,000 8/8/2017 12,900,000 9/1/2020     73.9% 6/30/2017 114.33
5.026 Property   Mendota Heights Fairfield Inn & Suites 982,775     11,700,000 8/8/2017 12,500,000 9/1/2020     70.9% 6/30/2017 109.42
5.027 Property   Residence Inn Albuquerque 1,070,188     10,300,000 8/8/2017 12,300,000 9/1/2020     79.3% 6/30/2017 111.30
5.028 Property   Residence Inn Kansas City Olathe 912,480     11,000,000 8/8/2017 11,900,000 9/1/2020     74.8% 6/30/2017 124.94
5.029 Property   Residence Inn Monroe 939,234     10,000,000 8/8/2017 11,900,000 9/1/2020     82.4% 6/30/2017 133.30
5.030 Property   Residence Inn San Antonio North Stone Oak 866,313     10,900,000 8/8/2017 11,700,000 9/1/2020     74.3% 6/30/2017 129.16
5.031 Property   Amarillo Residence Inn 992,267     11,000,000 8/8/2017 11,900,000 9/1/2020     82.7% 6/30/2017 114.96
5.032 Property   TownePlace Suites Scranton 584,821     10,500,000 8/8/2017 11,400,000 9/1/2020     66.7% 6/30/2017 89.84
5.033 Property   SpringHill Suites Waterford 817,010     10,400,000 8/8/2017 11,400,000 9/1/2020     75.9% 6/30/2017 127.31
5.034 Property   Madison Residence Inn 836,831     9,400,000 8/8/2017 11,000,000 9/1/2020     86.7% 6/30/2017 125.60
5.035 Property   Peoria, IL Residence Inn 740,567     9,200,000 8/8/2017 11,000,000 9/1/2020     76.4% 6/30/2017 126.56
5.036 Property   Lafayette Fairfield Inn & Suites 912,289     10,100,000 8/8/2017 10,800,000 9/1/2020     74.9% 6/30/2017 119.34
5.037 Property   Eden Prairie Fairfield Inn & Suites 828,208     9,000,000 8/8/2017 11,000,000 9/1/2020     71.8% 6/30/2017 115.22
5.038 Property   Tinley Park Fairfield Inn & Suites 795,028     9,600,000 8/8/2017 10,400,000 9/1/2020     76.8% 6/30/2017 125.45
5.039 Property   St. Joseph Hampton Inn 752,702     9,500,000 8/8/2017 10,300,000 9/1/2020     84.7% 6/30/2017 121.88
5.040 Property   Burnsville Hampton Inn 776,282     8,400,000 8/8/2017 10,100,000 9/1/2020     75.4% 6/30/2017 112.52
5.041 Property   Peoria, IL Courtyard 528,430     8,100,000 8/8/2017 10,100,000 9/1/2020     63.3% 6/30/2017 116.98
5.042 Property   Champaign Courtyard 518,364     8,700,000 8/8/2017 9,900,000 9/1/2020     62.4% 6/30/2017 113.59
5.043 Property   Springfield Courtyard 768,943     8,600,000 8/8/2017 9,600,000 9/1/2020     76.8% 6/30/2017 114.22
5.044 Property   Akron Courtyard 304,694     8,900,000 8/8/2017 9,900,000 9/1/2020     50.1% 6/30/2017 120.76
5.045 Property   El Paso Holiday Inn Express & Suites 707,679     8,800,000 8/8/2017 9,500,000 9/1/2020     80.4% 6/30/2017 112.90
5.046 Property   Memphis SpringHill Suites 624,692     8,300,000 8/8/2017 9,500,000 9/1/2020     75.9% 6/30/2017 105.07
5.047 Property   Tinley Park Hampton Inn 616,847     8,500,000 8/8/2017 9,200,000 9/1/2020     75.5% 6/30/2017 122.54
5.048 Property   Phoenix TownePlace Suites 602,244     8,400,000 8/8/2017 9,100,000 9/1/2020     80.6% 6/30/2017 84.87
5.049 Property   Woodbury Hampton Inn 675,635     8,100,000 8/8/2017 8,900,000 9/1/2020     79.8% 6/30/2017 124.92
5.050 Property   Colorado Springs Fairfield Inn 642,110     8,300,000 8/8/2017 9,000,000 9/1/2020     74.8% 6/30/2017 108.71
5.051 Property   Wichita Falls Hampton Inn 675,705     7,400,000 8/8/2017 8,800,000 9/1/2020     82.2% 6/30/2017 107.44
5.052 Property   Zanesville Hampton Inn 723,991     8,100,000 8/8/2017 8,700,000 9/1/2020     80.0% 6/30/2017 117.59
5.053 Property   Holland Fairfield Inn & Suites 640,186     7,900,000 8/8/2017 8,500,000 9/1/2020     69.5% 6/30/2017 120.58
5.054 Property   Lubbock Hampton Inn 617,061     7,900,000 8/8/2017 8,700,000 9/1/2020     71.6% 6/30/2017 116.88
5.055 Property   Phoenix SpringHill Suites 487,123     7,300,000 8/8/2017 8,400,000 9/1/2020     74.6% 6/30/2017 103.42
5.056 Property   Lewisville Residence Inn 568,543     7,700,000 8/8/2017 8,300,000 9/1/2020     80.6% 6/30/2017 114.78
5.057 Property   Battle Creek Hampton Inn 644,607     7,700,000 8/8/2017 8,200,000 9/1/2020     71.6% 6/30/2017 122.94
5.058 Property   Courtyard Scranton 560,634     7,300,000 8/8/2017 8,300,000 9/1/2020     60.6% 6/30/2017 96.33
5.059 Property   Springfield Fairfield Inn & Suites 627,992     7,600,000 8/8/2017 8,200,000 9/1/2020     79.2% 6/30/2017 105.13
5.060 Property   Branson Fairfield Inn & Suites 633,680     6,400,000 8/8/2017 8,100,000 9/1/2020     65.1% 6/30/2017 93.57
5.061 Property   Toledo Fairfield Inn & Suites 521,578     7,400,000 8/8/2017 8,100,000 9/1/2020     71.0% 6/30/2017 114.74

 

A-1-22 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%) Occupancy (%) (5) Occupancy Date ADR ($)
5.062 Property   Corpus Christi Residence Inn 430,416     7,400,000 8/8/2017 8,200,000 9/1/2020     74.7% 6/30/2017 119.64
5.063 Property   Columbus Homewood Suites 449,744     7,300,000 8/8/2017 7,800,000 9/1/2020     81.8% 6/30/2017 120.57
5.064 Property   Houston Brookhollow SpringHill Suites 577,232     6,700,000 8/8/2017 8,000,000 9/1/2020     69.0% 6/30/2017 114.02
5.065 Property   Residence Inn Fort Smith 522,585     6,000,000 8/8/2017 7,700,000 9/1/2020     74.2% 6/30/2017 96.05
5.066 Property   Joliet Fairfield Inn & Suites North 520,728     6,400,000 8/8/2017 7,600,000 9/1/2020     76.1% 6/30/2017 107.89
5.067 Property   Plano Fairfield Inn & Suites 537,984     7,100,000 8/8/2017 7,700,000 9/1/2020     67.8% 6/30/2017 95.26
5.068 Property   Topeka Residence Inn 630,210     6,900,000 8/8/2017 7,400,000 9/1/2020     84.1% 6/30/2017 117.71
5.069 Property   Bedford TownePlace Suites 645,218     5,900,000 8/8/2017 7,400,000 9/1/2020     77.9% 6/30/2017 90.85
5.070 Property   Wichita Hampton Inn 573,121     6,800,000 8/8/2017 7,400,000 9/1/2020     73.1% 6/30/2017 102.67
5.071 Property   Holiday Inn Express Malvern 353,271     6,700,000 8/8/2017 7,300,000 9/1/2020     60.2% 6/30/2017 108.94
5.072 Property   Greeley Fairfield Inn & Suites 648,300     6,000,000 8/8/2017 7,200,000 9/1/2020     80.4% 6/30/2017 108.96
5.073 Property   Amarillo Fairfield Inn & Suites 624,813     6,700,000 8/8/2017 7,300,000 9/1/2020     74.5% 6/30/2017 105.10
5.074 Property   Dallas Homewood Suites 528,047     6,500,000 8/8/2017 7,100,000 9/1/2020     84.2% 6/30/2017 115.77
5.075 Property   Oshkosh Fairfield Inn & Suites 541,376     5,800,000 8/8/2017 6,800,000 9/1/2020     71.4% 6/30/2017 118.49
5.076 Property   Burnsville Fairfield Inn & Suites 526,207     5,700,000 8/8/2017 6,900,000 9/1/2020     77.0% 6/30/2017 111.04
5.077 Property   Willowbrook Homewood Suites  334,243     6,300,000 8/8/2017 7,000,000 9/1/2020     73.2% 6/30/2017 134.01
5.078 Property   Memphis Fairfield Inn & Suites 496,362     5,300,000 8/8/2017 6,500,000 9/1/2020     77.2% 6/30/2017 103.97
5.079 Property   Mansfield Hampton Inn 486,634     5,900,000 8/8/2017 6,300,000 9/1/2020     69.7% 6/30/2017 113.75
5.080 Property   Lubbock Fairfield Inn & Suites 499,579     5,900,000 8/8/2017 6,500,000 9/1/2020     72.5% 6/30/2017 113.74
5.081 Property   Mishawaka Fairfield Inn & Suites 505,156     5,500,000 8/8/2017 5,900,000 9/1/2020     64.8% 6/30/2017 114.28
5.082 Property   Abilene Hampton Inn 345,747     5,200,000 8/8/2017 6,000,000 9/1/2020     76.0% 6/30/2017 102.16
5.083 Property   Akron Hampton Inn 291,574     5,500,000 8/8/2017 6,000,000 9/1/2020     57.1% 6/30/2017 113.32
5.084 Property   Fort Worth Hampton Inn 481,489     5,500,000 8/8/2017 6,000,000 9/1/2020     72.1% 6/30/2017 107.40
5.085 Property   Bloomington Courtyard 411,363     5,200,000 8/8/2017 6,100,000 9/1/2020     64.6% 6/30/2017 107.17
5.086 Property   Fargo Comfort Suites 385,548     5,400,000 8/8/2017 5,800,000 9/1/2020     70.7% 6/30/2017 87.26
5.087 Property   Findlay Fairfield Inn & Suites 391,163     4,800,000 8/8/2017 5,700,000 9/1/2020     71.2% 6/30/2017 105.99
5.088 Property   Stevens Point Fairfield Inn & Suites 418,216     5,400,000 8/8/2017 5,800,000 9/1/2020     67.9% 6/30/2017 105.81
5.089 Property   Quincy Fairfield Inn & Suites 425,822     5,400,000 8/8/2017 5,800,000 9/1/2020     75.6% 6/30/2017 94.43
5.090 Property   Findlay Hampton Inn 357,465     5,200,000 8/8/2017 6,000,000 9/1/2020     72.1% 6/30/2017 108.43
5.091 Property   Forsyth Fairfield Inn 461,695     5,300,000 8/8/2017 5,700,000 9/1/2020     61.6% 6/30/2017 109.61
5.092 Property   Muncie Fairfield Inn 413,317     5,300,000 8/8/2017 5,800,000 9/1/2020     68.8% 6/30/2017 95.22
5.093 Property   Bismarck South Fairfield Inn & Suites 425,584     5,100,000 8/8/2017 5,500,000 9/1/2020     70.7% 6/30/2017 102.15
5.094 Property   Lee's Summit Fairfield Inn & Suites 438,287     5,100,000 8/8/2017 5,500,000 9/1/2020     75.8% 6/30/2017 103.52
5.095 Property   Norman Fairfield Inn & Suites 348,494     4,900,000 8/8/2017 5,400,000 9/1/2020     62.8% 6/30/2017 93.22
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 394,145     5,000,000 8/8/2017 5,400,000 9/1/2020     67.9% 6/30/2017 92.61
5.097 Property   Council Bluffs Fairfield Inn & Suites 449,140     4,900,000 8/8/2017 5,300,000 9/1/2020     71.4% 6/30/2017 107.19
5.098 Property   Terre Haute Fairfield Inn & Suites 456,825     4,100,000 8/8/2017 5,200,000 9/1/2020     73.0% 6/30/2017 100.60
5.099 Property   Waco Fairfield Inn & Suites 395,935     4,800,000 8/8/2017 5,100,000 9/1/2020     68.7% 6/30/2017 105.34
5.100 Property   Champaign Fairfield Inn & Suites 266,972     4,000,000 8/8/2017 5,100,000 9/1/2020     66.4% 6/30/2017 94.43
5.101 Property   Houston Brookhollow TownePlace Suites 241,304     4,700,000 8/8/2017 5,300,000 9/1/2020     62.6% 6/30/2017 93.99
5.102 Property   Corpus Christi Fairfield Inn & Suites 358,367     4,700,000 8/8/2017 5,100,000 9/1/2020     70.3% 6/30/2017 103.49
5.103 Property   Fargo Fairfield Inn & Suites 396,242     3,900,000 8/8/2017 5,000,000 9/1/2020     71.0% 6/30/2017 98.30
5.104 Property   Galesburg Fairfield Inn & Suites 401,833     4,600,000 8/8/2017 4,900,000 9/1/2020     71.5% 6/30/2017 98.12
5.105 Property   Abilene Fairfield Inn & Suites 304,816     4,600,000 8/8/2017 4,900,000 9/1/2020     67.6% 6/30/2017 90.22
5.106 Property   Billings Fairfield Inn & Suites  277,638     3,800,000 8/8/2017 4,900,000 9/1/2020     67.4% 6/30/2017 99.42
5.107 Property   Peru Fairfield Inn & Suites 401,926     4,500,000 8/8/2017 4,900,000 9/1/2020     74.0% 6/30/2017 91.94
5.108 Property   Mesquite Fairfield Inn & Suites 374,773     4,500,000 8/8/2017 4,900,000 9/1/2020     78.3% 6/30/2017 93.75
5.109 Property   San Angelo Hampton Inn 186,648     4,400,000 8/8/2017 4,800,000 9/1/2020     69.1% 6/30/2017 97.35
5.110 Property   Bismarck North Fairfield Inn & Suites 390,819     4,300,000 8/8/2017 4,600,000 9/1/2020     68.8% 6/30/2017 98.47
5.111 Property   Willowbrook Hampton Inn  109,028     4,300,000 8/8/2017 4,800,000 9/1/2020     61.3% 6/30/2017 114.56
5.112 Property   Toledo Country Inn & Suites 375,539     4,200,000 8/8/2017 4,400,000 9/1/2020     78.3% 6/30/2017 88.77
5.113 Property   Dubuque Fairfield Inn 344,113     4,100,000 8/8/2017 4,400,000 9/1/2020     67.1% 6/30/2017 97.87
5.114 Property   Kankakee Fairfield Inn 357,876     3,900,000 8/8/2017 4,400,000 9/1/2020     72.9% 6/30/2017 100.20
5.115 Property   Canton Fairfield Inn & Suites 232,421     3,300,000 8/8/2017 4,400,000 9/1/2020     64.1% 6/30/2017 99.19
5.116 Property   Westchase Fairfield Inn & Suites  270,776     3,900,000 8/8/2017 4,500,000 9/1/2020     59.9% 6/30/2017 103.80
5.117 Property   Lima Fairfield Inn 282,817     3,900,000 8/8/2017 4,200,000 9/1/2020     64.8% 6/30/2017 93.56
5.118 Property   Owatonna Country Inn & Suites 368,477     3,800,000 8/8/2017 4,100,000 9/1/2020     79.2% 6/30/2017 96.46
5.119 Property   Saginaw Fairfield Inn 185,046     3,700,000 8/8/2017 4,000,000 9/1/2020     58.7% 6/30/2017 84.15
5.120 Property   Youngstown Hampton Inn 137,169     2,700,000 8/8/2017 4,100,000 9/1/2020     62.8% 6/30/2017 96.20
5.121 Property   Longview Fairfield Inn & Suites 306,057     3,600,000 8/8/2017 3,900,000 9/1/2020     67.6% 6/30/2017 94.57
5.122 Property   Middletown Fairfield Inn 242,326     2,700,000 8/8/2017 3,700,000 9/1/2020     68.2% 6/30/2017 85.05
5.123 Property   Mishawaka Best Western Plus 270,813     3,400,000 8/8/2017 3,700,000 9/1/2020     59.3% 6/30/2017 96.79
5.124 Property   Tyler Fairfield Inn & Suites 269,871     3,400,000 8/8/2017 3,500,000 9/1/2020     71.1% 6/30/2017 92.96
5.125 Property   Stafford Hampton Inn 213,562     3,200,000 8/8/2017 3,800,000 9/1/2020     61.1% 6/30/2017 95.42
5.126 Property   Lincoln Fairfield Inn & Suites 261,028     3,200,000 8/8/2017 3,500,000 9/1/2020     61.1% 6/30/2017 96.61
5.127 Property   Saginaw Comfort Suites 184,810     3,200,000 8/8/2017 3,400,000 9/1/2020     62.4% 6/30/2017 83.69
5.128 Property   Humble Fairfield Inn & Suites (285,391)     3,200,000 8/8/2017 3,600,000 9/1/2020     56.6% 6/30/2017 89.38
5.129 Property   Corpus Christi Country Inn & Suites 141,102     3,100,000 8/8/2017 3,400,000 9/1/2020     73.4% 6/30/2017 90.85
5.130 Property   Youngstown Fairfield Inn & Suites 140,851     3,100,000 8/8/2017 3,500,000 9/1/2020     59.1% 6/30/2017 90.38
5.131 Property   Stillwater Fairfield Inn & Suites 88,623     2,300,000 8/8/2017 3,600,000 9/1/2020     47.8% 6/30/2017 100.91
5.132 Property   Quail Springs Fairfield Inn & Suites 110,200     3,100,000 8/8/2017 3,500,000 9/1/2020     59.6% 6/30/2017 85.78
5.133 Property   Temple Fairfield Inn & Suites 233,270     3,100,000 8/8/2017 3,400,000 9/1/2020     71.7% 6/30/2017 89.20
5.134 Property   Topeka Fairfield Inn 255,265     3,000,000 8/8/2017 3,300,000 9/1/2020     65.7% 6/30/2017 96.00
5.135 Property   Lincoln Comfort Suites 186,840     2,400,000 8/8/2017 2,600,000 9/1/2020     63.8% 6/30/2017 84.46
5.136 Property   Wichita Comfort Inn 142,116     2,100,000 8/8/2017 2,300,000 9/1/2020     69.5% 6/30/2017 81.52

 

A-1-23 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%) Occupancy (%) (5) Occupancy Date ADR ($)
5.137 Property   Bloomington Comfort Suites 28,775     1,700,000 8/8/2017 2,200,000 9/1/2020     58.5% 6/30/2017 79.88
5.138 Property   Grand Forks Fairfield Inn 51,251     1,900,000 8/8/2017 2,200,000 9/1/2020     49.6% 6/30/2017 80.63
6 Loan 18, 19 Bass Pro & Cabela's Portfolio 23,515,362 2.72 12.1% 386,700,000 7/1/2017 NAP NAP 50.4% 50.4% 100.0%   NAP
6.01 Property   Cabela's Rogers 2,553,064     41,100,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.02 Property   Cabela's Lone Tree 2,206,647     34,950,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.03 Property   Bass Pro San Antonio 2,021,120     34,200,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.04 Property   Cabela's Allen 1,884,403     33,600,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.05 Property   Cabela's Lehi 1,734,692     30,600,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.06 Property   Bass Pro Tampa 2,055,149     28,800,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.07 Property   Cabela's Hammond 1,542,641     25,700,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.08 Property   Bass Pro Round Rock 1,312,927     25,000,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.09 Property   Cabela's Fort Mill 1,444,066     23,250,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.10 Property   Cabela's Wichita 1,253,666     20,800,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.11 Property   Cabela's Owatonna 1,300,723     19,000,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.12 Property   Cabela's Centerville 1,016,124     17,600,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.13 Property   Cabela's Huntsville 897,226     16,400,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.14 Property   Bass Pro Port St. Lucie 1,011,039     15,350,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.15 Property   Cabela's Waco 714,402     11,850,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
6.16 Property   Cabela's East Grand Forks 567,474     8,500,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
7 Loan 20 Loma Linda 11,860,043 2.56 9.3% 215,000,000 6/15/2017 NAP NAP 59.3% 59.3% 100.0% 10/31/2017 NAP
8 Loan 15, 21, 22 Olympic Tower 66,136,694 2.70 10.8% 1,900,000,000 4/1/2017 NAP NAP 32.2% 32.2% 98.8% 4/27/2017 NAP
9 Loan 14, 15, 23, 24 The Triangle 3,911,333 1.57 9.5% 55,700,000 9/20/2017 60,900,000 4/1/2019 74.1% 59.2% 93.1% 11/1/2017 NAP
10 Loan 14, 25 Westin Palo Alto 8,448,050 1.63 10.2% 137,200,000 7/18/2017 146,800,000 7/1/2019 60.5% 51.9% 85.4% 6/30/2017 353.08
11 Loan 26, 27 Inn at the Market 3,750,404 1.73 10.7% 53,000,000 4/7/2017 NAP NAP 66.0% 60.6% 89.1% 8/31/2017 336.57
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 22,222,017 2.49 11.2% 320,000,000 3/24/2017 NAP NAP 61.9% 61.9% 85.5%   NAP
12.01 Property   RXR Plaza 13,209,177     189,000,000 3/24/2017 NAP NAP     84.9% 4/20/2017 NAP
12.02 Property   Omni 9,012,841     131,000,000 3/24/2017 NAP NAP     86.5% 4/20/2017 NAP
13 Loan 14, 20, 32 90 Fifth Avenue 6,608,202 1.45 6.3% 180,000,000 6/1/2017 195,000,000 6/1/2019 58.1% 53.6% 92.5% 5/23/2017 NAP
14 Loan 20, 33 Petco Corporate Headquarters 6,815,034 2.26 9.5% 110,000,000 6/26/2017 NAP NAP 65.0% 65.0% 100.0% 10/31/2017 NAP
15 Loan 18 Cabela's Industrial Portfolio 7,803,693 2.49 11.0% 133,000,000 7/1/2017 NAP NAP 53.4% 53.4% 100.0%   NAP
15.01 Property   Cabela's Prairie du Chien 3,079,403     49,500,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
15.02 Property   Cabela's Triadelphia 2,747,427     46,600,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
15.03 Property   Cabela's Tooele 1,976,864     36,900,000 7/1/2017 NAP NAP     100.0% 10/31/2017 NAP
16 Loan 34 One Allen Center 2,161,115 1.60 9.5% 31,600,000 8/21/2017 NAP NAP 71.8% 69.5% 87.7% 9/1/2017 NAP
17 Loan 35 Waxahachie Marketplace 2,027,060 1.49 9.3% 32,750,000 8/3/2017 NAP NAP 66.4% 61.0% 94.9% 7/1/2017 NAP
18 Loan 36 Space Mart Pennsylvania Portfolio 1,761,726 1.38 8.5% 29,920,000 Various NAP NAP 69.0% 63.3% 86.4%   NAP
18.01 Property   Space Mart State College PA 740,858     10,910,000 9/8/2017 NAP NAP     81.4% 8/31/2017 NAP
18.02 Property   Space Mart Mechanicsburg PA 489,596     8,670,000 9/7/2017 NAP NAP     90.1% 8/31/2017 NAP
18.03 Property   Space Mart Hatfield PA 531,272     8,050,000 9/9/2017 NAP NAP     88.7% 8/31/2017 NAP
19 Loan 14, 20 Shops at Boardman 3,640,470 1.38 8.5% 56,800,000 3/30/2017 57,990,000 4/1/2018 75.0% 63.0% 94.4% 10/1/2017 NAP
20 Loan 37 Space Mart New Jersey Portfolio 1,468,003 1.26 7.9% 27,210,000 9/9/2017 NAP NAP 68.7% 63.1% 90.0%   NAP
20.01 Property   Space Mart Sicklerville NJ 612,800     10,300,000 9/9/2017 NAP NAP     94.6% 8/31/2017 NAP
20.02 Property   Space Mart Souderton PA 475,782     8,000,000 9/9/2017 NAP NAP     86.7% 8/31/2017 NAP
20.03 Property   Space Mart Blackwood NJ 379,420     6,730,000 9/9/2017 NAP NAP     87.5% 8/31/2017 NAP
21 Loan   Colonia Verde 1,399,731 1.24 7.9% 24,500,000 10/2/2017 NAP NAP 72.7% 65.5% 98.0% 9/1/2017 NAP
22 Loan   1301 University Avenue 1,384,817 1.31 8.4% 24,800,000 6/23/2017 NAP NAP 66.3% 54.6% 100.0% 6/22/2017 NAP
23 Loan   Heritage Marketplace 1,421,436 1.46 9.0% 26,490,000 9/20/2017 NAP NAP 59.5% 53.4% 100.0% 5/1/2017 NAP
24 Loan 9, 14, 38, 39 Esperanza 8,548,304 4.26 21.4% 101,000,000 7/12/2017 117,000,000 8/1/2021 39.6% 34.2% 76.0% 8/31/2017 666.26
25 Loan   Champions of the West 1,658,631 2.87 11.6% 31,700,000 8/7/2017 NAP NAP 45.0% 45.0% 92.8% 8/1/2017 NAP
26 Loan   Goodfriend Self Storage 1,041,300 1.25 7.8% 20,200,000 8/22/2017 NAP NAP 66.3% 57.0% 90.4% 10/4/2017 NAP
27 Loan   Michaels Plaza 1,328,618 2.29 10.0% 22,150,000 6/28/2017 NAP NAP 60.0% 60.0% 98.1% 6/1/2017 NAP
28 Loan 14, 40 Space Mart Virginia Portfolio 1,077,471 1.37 8.5% 18,340,000 Various 17,030,000 6/11/2018 69.0% 68.2% 82.5%   NAP
28.01 Property   Space Mart Midlothian VA 577,762     8,740,000 9/7/2017 NAP NAP     89.3% 8/31/2017 NAP
28.02 Property   Space Mart Richmond VA 499,710     8,180,000 9/11/2017 8,290,000 6/11/2018     75.6% 8/31/2017 NAP
29 Loan   Shops of Grand Canyon 1,204,563 1.64 9.6% 17,250,000 6/30/2017 NAP NAP 72.5% 61.4% 100.0% 8/15/2017 NAP
30 Loan   Darmstadt Crossing 941,763 1.64 9.7% 13,800,000 8/17/2017 NAP NAP 70.2% 56.4% 100.0% 9/1/2017 NAP
31 Loan 14, 41 6502-6530 South Academy Boulevard 617,662 1.35 8.4% 11,130,000 6/28/2017 11,200,000 6/28/2017 66.0% 54.9% 78.6% 6/30/2017 NAP
32 Loan   Eliot Street Center 549,520 1.20 7.6% 10,630,000 9/15/2017 NAP NAP 67.7% 58.4% 100.0% 11/1/2017 NAP
33 Loan 42, 43 Cash Wise Center 619,747 1.53 9.4% 9,250,000 8/31/2017 NAP NAP 71.0% 65.1% 100.0% 9/1/2017 NAP
34 Loan   Ocoee Crossing 584,953 1.49 9.0% 9,050,000 7/5/2017 NAP NAP 71.8% 61.2% 96.8% 9/1/2017 NAP
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 975,048 1.99 15.6% 10,100,000 9/7/2017 10,800,000 10/1/2019 61.9% 36.3% 74.7% 8/31/2017 64.43
36 Loan   Albertsons Henderson 452,167 1.97 8.7% 9,800,000 8/21/2017 NAP NAP 52.8% 52.8% 100.0% 10/31/2017 NAP

 

A-1-24 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft
1 Loan 8, 9 Worldwide Plaza NAP Nomura Holding America Inc. 819,906 9/30/2033 Cravath, Swaine & Moore LLP 617,135 8/31/2024 Mercury Parking LLC 131,971
2 Loan 10 Residence Inn Anaheim 175.17 NAP     NAP     NAP  
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio NAP                
3.01 Property   Main & Redhill NAP Hyperdisk Marketing Inc. 15,290 6/30/2018 Orange County Kickboxing 9,570 8/31/2020 Trust Temporary Services Inc. 7,809
3.02 Property   Two Venture NAP South County Bank N.A. 9,486 3/31/2020 FEDChex Recovery LLC 7,838 9/30/2018 Hormel Foods Sales LLC 7,187
3.03 Property   Pacific Park Business Center NAP MAC Flooring Inc. 7,997 9/30/2021 CDB/MPB Inc. 7,692 2/28/2023 Inceptus Medical, LLC 6,973
3.04 Property   One Venture NAP Renwood RealtyTrac LLC 15,310 6/30/2021 Shiftpixy Inc 11,130 6/14/2021 TMC America LLC 5,431
4 Loan   Life Time Fitness Portfolio NAP                
4.01 Property   Life Time Fitness Folsom NAP Healthy Way of Life V, LLC 1 115,998 12/31/2042 NAP     NAP  
4.02 Property   Life Time Fitness Fort Washington NAP Healthy Way of Life V, LLC 2 115,668 12/31/2042 NAP     NAP  
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 80.48                
5.001 Property   Hilton Garden Inn Glastonbury 113.42 NAP     NAP     NAP  
5.002 Property   Sheraton Hotel Woodbury 107.28 NAP     NAP     NAP  
5.003 Property   DoubleTree Holland 77.86 NAP     NAP     NAP  
5.004 Property   Lexington Residence Inn 103.25 NAP     NAP     NAP  
5.005 Property   Residence Inn Mystic Groton 104.42 NAP     NAP     NAP  
5.006 Property   Lexington Courtyard 98.17 NAP     NAP     NAP  
5.007 Property   Residence Inn Baton Rouge 115.57 NAP     NAP     NAP  
5.008 Property   TownePlace Suites Boise Downtown 83.39 NAP     NAP     NAP  
5.009 Property   San Bernardino Hampton Inn & Suites 97.58 NAP     NAP     NAP  
5.010 Property   Fairfield Inn and Suites Reno Sparks 99.81 NAP     NAP     NAP  
5.011 Property   Kalamazoo-Portage Courtyard 102.08 NAP     NAP     NAP  
5.012 Property   Bismarck Residence Inn 102.83 NAP     NAP     NAP  
5.013 Property   Residence Inn Southington 108.08 NAP     NAP     NAP  
5.014 Property   Bloomington Fairfield Inn & Suites 100.75 NAP     NAP     NAP  
5.015 Property   Montgomeryville Staybridge Suites 95.84 NAP     NAP     NAP  
5.016 Property   TownePlace Suites Pocatello 89.34 NAP     NAP     NAP  
5.017 Property   Rockford Residence Inn 108.61 NAP     NAP     NAP  
5.018 Property   Residence Inn Danbury 121.42 NAP     NAP     NAP  
5.019 Property   Westminster Hampton Inn 86.49 NAP     NAP     NAP  
5.020 Property   Appleton Residence Inn 128.27 NAP     NAP     NAP  
5.021 Property   Quantico Courtyard 81.96 NAP     NAP     NAP  
5.022 Property   El Paso Staybridge Suites 102.00 NAP     NAP     NAP  
5.023 Property   Fargo Residence Inn 86.71 NAP     NAP     NAP  
5.024 Property   Langhorne SpringHill Suites 99.16 NAP     NAP     NAP  
5.025 Property   Fairfield Inn and Suites Bethlehem 84.54 NAP     NAP     NAP  
5.026 Property   Mendota Heights Fairfield Inn & Suites 77.57 NAP     NAP     NAP  
5.027 Property   Residence Inn Albuquerque 88.24 NAP     NAP     NAP  
5.028 Property   Residence Inn Kansas City Olathe 93.45 NAP     NAP     NAP  
5.029 Property   Residence Inn Monroe 109.85 NAP     NAP     NAP  
5.030 Property   Residence Inn San Antonio North Stone Oak 95.92 NAP     NAP     NAP  
5.031 Property   Amarillo Residence Inn 95.08 NAP     NAP     NAP  
5.032 Property   TownePlace Suites Scranton 59.89 NAP     NAP     NAP  
5.033 Property   SpringHill Suites Waterford 96.69 NAP     NAP     NAP  
5.034 Property   Madison Residence Inn 108.89 NAP     NAP     NAP  
5.035 Property   Peoria, IL Residence Inn 96.68 NAP     NAP     NAP  
5.036 Property   Lafayette Fairfield Inn & Suites 89.39 NAP     NAP     NAP  
5.037 Property   Eden Prairie Fairfield Inn & Suites 82.67 NAP     NAP     NAP  
5.038 Property   Tinley Park Fairfield Inn & Suites 96.39 NAP     NAP     NAP  
5.039 Property   St. Joseph Hampton Inn 103.27 NAP     NAP     NAP  
5.040 Property   Burnsville Hampton Inn 84.87 NAP     NAP     NAP  
5.041 Property   Peoria, IL Courtyard 74.08 NAP     NAP     NAP  
5.042 Property   Champaign Courtyard 70.93 NAP     NAP     NAP  
5.043 Property   Springfield Courtyard 87.76 NAP     NAP     NAP  
5.044 Property   Akron Courtyard 60.48 NAP     NAP     NAP  
5.045 Property   El Paso Holiday Inn Express & Suites 90.74 NAP     NAP     NAP  
5.046 Property   Memphis SpringHill Suites 79.75 NAP     NAP     NAP  
5.047 Property   Tinley Park Hampton Inn 92.57 NAP     NAP     NAP  
5.048 Property   Phoenix TownePlace Suites 68.36 NAP     NAP     NAP  
5.049 Property   Woodbury Hampton Inn 99.72 NAP     NAP     NAP  
5.050 Property   Colorado Springs Fairfield Inn 81.35 NAP     NAP     NAP  
5.051 Property   Wichita Falls Hampton Inn 88.27 NAP     NAP     NAP  
5.052 Property   Zanesville Hampton Inn 94.07 NAP     NAP     NAP  
5.053 Property   Holland Fairfield Inn & Suites 83.81 NAP     NAP     NAP  
5.054 Property   Lubbock Hampton Inn 83.63 NAP     NAP     NAP  
5.055 Property   Phoenix SpringHill Suites 77.10 NAP     NAP     NAP  
5.056 Property   Lewisville Residence Inn 92.49 NAP     NAP     NAP  
5.057 Property   Battle Creek Hampton Inn 87.99 NAP     NAP     NAP  
5.058 Property   Courtyard Scranton 58.36 NAP     NAP     NAP  
5.059 Property   Springfield Fairfield Inn & Suites 83.26 NAP     NAP     NAP  
5.060 Property   Branson Fairfield Inn & Suites 60.93 NAP     NAP     NAP  
5.061 Property   Toledo Fairfield Inn & Suites 81.48 NAP     NAP     NAP  

 

A-1-25 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft
5.062 Property   Corpus Christi Residence Inn 89.38 NAP     NAP     NAP  
5.063 Property   Columbus Homewood Suites 98.66 NAP     NAP     NAP  
5.064 Property   Houston Brookhollow SpringHill Suites 78.68 NAP     NAP     NAP  
5.065 Property   Residence Inn Fort Smith 71.31 NAP     NAP     NAP  
5.066 Property   Joliet Fairfield Inn & Suites North 82.06 NAP     NAP     NAP  
5.067 Property   Plano Fairfield Inn & Suites 64.61 NAP     NAP     NAP  
5.068 Property   Topeka Residence Inn 98.97 NAP     NAP     NAP  
5.069 Property   Bedford TownePlace Suites 70.73 NAP     NAP     NAP  
5.070 Property   Wichita Hampton Inn 75.09 NAP     NAP     NAP  
5.071 Property   Holiday Inn Express Malvern 65.55 NAP     NAP     NAP  
5.072 Property   Greeley Fairfield Inn & Suites 87.57 NAP     NAP     NAP  
5.073 Property   Amarillo Fairfield Inn & Suites 78.30 NAP     NAP     NAP  
5.074 Property   Dallas Homewood Suites 97.53 NAP     NAP     NAP  
5.075 Property   Oshkosh Fairfield Inn & Suites 84.64 NAP     NAP     NAP  
5.076 Property   Burnsville Fairfield Inn & Suites 85.52 NAP     NAP     NAP  
5.077 Property   Willowbrook Homewood Suites  98.07 NAP     NAP     NAP  
5.078 Property   Memphis Fairfield Inn & Suites 80.20 NAP     NAP     NAP  
5.079 Property   Mansfield Hampton Inn 79.24 NAP     NAP     NAP  
5.080 Property   Lubbock Fairfield Inn & Suites 82.45 NAP     NAP     NAP  
5.081 Property   Mishawaka Fairfield Inn & Suites 74.09 NAP     NAP     NAP  
5.082 Property   Abilene Hampton Inn 77.67 NAP     NAP     NAP  
5.083 Property   Akron Hampton Inn 64.69 NAP     NAP     NAP  
5.084 Property   Fort Worth Hampton Inn 77.42 NAP     NAP     NAP  
5.085 Property   Bloomington Courtyard 69.21 NAP     NAP     NAP  
5.086 Property   Fargo Comfort Suites 61.68 NAP     NAP     NAP  
5.087 Property   Findlay Fairfield Inn & Suites 75.42 NAP     NAP     NAP  
5.088 Property   Stevens Point Fairfield Inn & Suites 71.86 NAP     NAP     NAP  
5.089 Property   Quincy Fairfield Inn & Suites 71.40 NAP     NAP     NAP  
5.090 Property   Findlay Hampton Inn 78.17 NAP     NAP     NAP  
5.091 Property   Forsyth Fairfield Inn 67.49 NAP     NAP     NAP  
5.092 Property   Muncie Fairfield Inn 65.48 NAP     NAP     NAP  
5.093 Property   Bismarck South Fairfield Inn & Suites 72.26 NAP     NAP     NAP  
5.094 Property   Lee's Summit Fairfield Inn & Suites 78.43 NAP     NAP     NAP  
5.095 Property   Norman Fairfield Inn & Suites 58.58 NAP     NAP     NAP  
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 62.86 NAP     NAP     NAP  
5.097 Property   Council Bluffs Fairfield Inn & Suites 76.53 NAP     NAP     NAP  
5.098 Property   Terre Haute Fairfield Inn & Suites 73.46 NAP     NAP     NAP  
5.099 Property   Waco Fairfield Inn & Suites 72.39 NAP     NAP     NAP  
5.100 Property   Champaign Fairfield Inn & Suites 62.73 NAP     NAP     NAP  
5.101 Property   Houston Brookhollow TownePlace Suites 58.85 NAP     NAP     NAP  
5.102 Property   Corpus Christi Fairfield Inn & Suites 72.78 NAP     NAP     NAP  
5.103 Property   Fargo Fairfield Inn & Suites 69.83 NAP     NAP     NAP  
5.104 Property   Galesburg Fairfield Inn & Suites 70.19 NAP     NAP     NAP  
5.105 Property   Abilene Fairfield Inn & Suites 60.96 NAP     NAP     NAP  
5.106 Property   Billings Fairfield Inn & Suites  67.04 NAP     NAP     NAP  
5.107 Property   Peru Fairfield Inn & Suites 68.02 NAP     NAP     NAP  
5.108 Property   Mesquite Fairfield Inn & Suites 73.40 NAP     NAP     NAP  
5.109 Property   San Angelo Hampton Inn 67.25 NAP     NAP     NAP  
5.110 Property   Bismarck North Fairfield Inn & Suites 67.72 NAP     NAP     NAP  
5.111 Property   Willowbrook Hampton Inn  70.18 NAP     NAP     NAP  
5.112 Property   Toledo Country Inn & Suites 69.11 NAP     NAP     NAP  
5.113 Property   Dubuque Fairfield Inn 65.73 NAP     NAP     NAP  
5.114 Property   Kankakee Fairfield Inn 72.51 NAP     NAP     NAP  
5.115 Property   Canton Fairfield Inn & Suites 63.59 NAP     NAP     NAP  
5.116 Property   Westchase Fairfield Inn & Suites  62.16 NAP     NAP     NAP  
5.117 Property   Lima Fairfield Inn 60.65 NAP     NAP     NAP  
5.118 Property   Owatonna Country Inn & Suites 75.33 NAP     NAP     NAP  
5.119 Property   Saginaw Fairfield Inn 48.11 NAP     NAP     NAP  
5.120 Property   Youngstown Hampton Inn 60.39 NAP     NAP     NAP  
5.121 Property   Longview Fairfield Inn & Suites 63.90 NAP     NAP     NAP  
5.122 Property   Middletown Fairfield Inn 58.01 NAP     NAP     NAP  
5.123 Property   Mishawaka Best Western Plus 56.52 NAP     NAP     NAP  
5.124 Property   Tyler Fairfield Inn & Suites 66.13 NAP     NAP     NAP  
5.125 Property   Stafford Hampton Inn 58.29 NAP     NAP     NAP  
5.126 Property   Lincoln Fairfield Inn & Suites 59.06 NAP     NAP     NAP  
5.127 Property   Saginaw Comfort Suites 52.20 NAP     NAP     NAP  
5.128 Property   Humble Fairfield Inn & Suites 35.10 NAP     NAP     NAP  
5.129 Property   Corpus Christi Country Inn & Suites 66.33 NAP     NAP     NAP  
5.130 Property   Youngstown Fairfield Inn & Suites 53.39 NAP     NAP     NAP  
5.131 Property   Stillwater Fairfield Inn & Suites 48.24 NAP     NAP     NAP  
5.132 Property   Quail Springs Fairfield Inn & Suites 51.16 NAP     NAP     NAP  
5.133 Property   Temple Fairfield Inn & Suites 63.92 NAP     NAP     NAP  
5.134 Property   Topeka Fairfield Inn 63.10 NAP     NAP     NAP  
5.135 Property   Lincoln Comfort Suites 53.85 NAP     NAP     NAP  
5.136 Property   Wichita Comfort Inn 56.65 NAP     NAP     NAP  

 

A-1-26 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft
5.137 Property   Bloomington Comfort Suites 46.73 NAP     NAP     NAP  
5.138 Property   Grand Forks Fairfield Inn 39.98 NAP     NAP     NAP  
6 Loan 18, 19 Bass Pro & Cabela's Portfolio NAP                
6.01 Property   Cabela's Rogers NAP Cabela's 186,379 4/30/2042 NAP     NAP  
6.02 Property   Cabela's Lone Tree NAP Cabela's 108,077 4/30/2042 NAP     NAP  
6.03 Property   Bass Pro San Antonio NAP Bass Pro 184,656 4/30/2042 NAP     NAP  
6.04 Property   Cabela's Allen NAP Cabela's 107,329 4/30/2042 NAP     NAP  
6.05 Property   Cabela's Lehi NAP Cabela's 169,713 4/30/2042 NAP     NAP  
6.06 Property   Bass Pro Tampa NAP Bass Pro 132,734 4/30/2042 NAP     NAP  
6.07 Property   Cabela's Hammond NAP Cabela's 188,745 4/30/2042 NAP     NAP  
6.08 Property   Bass Pro Round Rock NAP Bass Pro 120,763 4/30/2042 NAP     NAP  
6.09 Property   Cabela's Fort Mill NAP Cabela's 104,476 4/30/2042 NAP     NAP  
6.10 Property   Cabela's Wichita NAP Cabela's 80,699 4/30/2042 NAP     NAP  
6.11 Property   Cabela's Owatonna NAP Cabela's 161,987 4/30/2042 NAP     NAP  
6.12 Property   Cabela's Centerville NAP Cabela's 71,872 4/30/2042 NAP     NAP  
6.13 Property   Cabela's Huntsville NAP Cabela's 82,443 4/30/2042 NAP     NAP  
6.14 Property   Bass Pro Port St. Lucie NAP Bass Pro 86,637 4/30/2042 NAP     NAP  
6.15 Property   Cabela's Waco NAP Cabela's 43,263 4/30/2042 NAP     NAP  
6.16 Property   Cabela's East Grand Forks NAP Cabela's 66,754 4/30/2042 NAP     NAP  
7 Loan 20 Loma Linda NAP US Dept. of Veterans Affairs 327,614 5/26/2036 NAP     NAP  
8 Loan 15, 21, 22 Olympic Tower NAP NBA Properties, Inc. 191,957 12/31/2035 Richemont North America, Inc. 126,386 7/31/2028 Cartier 55,000
9 Loan 14, 15, 23, 24 The Triangle NAP 24 Hour Fitness 59,260 11/4/2026 Triangle Square Cinemas 37,681 6/15/2020 Time Night Club 19,120
10 Loan 14, 25 Westin Palo Alto 301.44 NAP     NAP     NAP  
11 Loan 26, 27 Inn at the Market 299.88 NAP     NAP     NAP  
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale NAP                
12.01 Property   RXR Plaza NAP Openlink Financial LLC 96,325 12/31/2025 Flushing Bank 90,877 12/31/2026 Rivkin Radler LLC 84,736
12.02 Property   Omni NAP HealthPlex Inc. 77,464 3/31/2022 Congdon Flaherty O'Callaghan 67,109 12/31/2018 Long Island Power Authority 50,897
13 Loan 14, 20, 32 90 Fifth Avenue NAP Urban Compass, Inc. 113,418 5/31/2025 AltSchool II, LLC 12,090 7/31/2028 TD Bank 3,915
14 Loan 20, 33 Petco Corporate Headquarters NAP Petco 257,040 7/31/2037 NAP     NAP  
15 Loan 18 Cabela's Industrial Portfolio NAP                
15.01 Property   Cabela's Prairie du Chien NAP Cabela's 1,130,862 4/30/2042 NAP     NAP  
15.02 Property   Cabela's Triadelphia NAP Cabela's 1,165,360 4/30/2042 NAP     NAP  
15.03 Property   Cabela's Tooele NAP Cabela's 598,663 4/30/2042 NAP     NAP  
16 Loan 34 One Allen Center NAP   Concur 21,805 8/31/2022   Premier Executive Suites 16,538 3/31/2027   Replacement Source 16,084
17 Loan 35 Waxahachie Marketplace NAP Academy 64,292 1/31/2032 TJMaxx 22,000 4/30/2026 Tuesday Morning 12,045
18 Loan 36 Space Mart Pennsylvania Portfolio NAP                
18.01 Property   Space Mart State College PA NAP NAP     NAP     NAP  
18.02 Property   Space Mart Mechanicsburg PA NAP NAP     NAP     NAP  
18.03 Property   Space Mart Hatfield PA NAP NAP     NAP     NAP  
19 Loan 14, 20 Shops at Boardman NAP TJ Maxx / Home Goods 53,000 9/30/2019 Best Buy 45,270 1/31/2020 Barnes & Noble 30,200
20 Loan 37 Space Mart New Jersey Portfolio NAP                
20.01 Property   Space Mart Sicklerville NJ NAP NAP     NAP     NAP  
20.02 Property   Space Mart Souderton PA NAP NAP     NAP     NAP  
20.03 Property   Space Mart Blackwood NJ NAP NAP     NAP     NAP  
21 Loan   Colonia Verde NAP Safeway 36,188 6/30/2032 Walgreens 14,065 4/30/2044 Ace Hardware (Desert Vista) 11,428
22 Loan   1301 University Avenue NAP NAP     NAP     NAP  
23 Loan   Heritage Marketplace NAP Barrio Queen  4,500 4/30/2025 LO-LO's Chicken & Waffles  4,045 12/31/2024 Peoples Mortgage Company 3,866
24 Loan 9, 14, 38, 39 Esperanza 506.16 NAP     NAP     NAP  
25 Loan   Champions of the West NAP TDI Construction Services, LLC 10,743 10/31/2022 Metron Inc 6,200 11/30/2021 Champion Risk & Insurance Services. LP 5,405
26 Loan   Goodfriend Self Storage NAP NAP     NAP     NAP  
27 Loan   Michaels Plaza NAP Michael's Stores, Inc. 27,000 1/31/2028 Lamps Plus, Inc. 10,016 4/30/2020 David's Bridal Inc. 9,300
28 Loan 14, 40 Space Mart Virginia Portfolio NAP                
28.01 Property   Space Mart Midlothian VA NAP NAP     NAP     NAP  
28.02 Property   Space Mart Richmond VA NAP NAP     NAP     NAP  
29 Loan   Shops of Grand Canyon NAP Hollywood Kids 8,261 9/30/2021 Great American Pub 4,620 10/31/2022 Creative Spa Design 4,455
30 Loan   Darmstadt Crossing NAP Schnucks 59,476 12/31/2035 Hacienda Mexican Restaurant 7,000 2/29/2028 Premiere Tanning 2,800
31 Loan 14, 41 6502-6530 South Academy Boulevard NAP Montana Liquors 4,023 3/31/2019 Ruffing It 3,919 1/31/2019 LK Nails & Spa 2,700
32 Loan   Eliot Street Center NAP 5 De Mayo 3,767 8/31/2027 Lohmeyer Eyecare 1,800 5/30/2027 Parkside Provisions 1,657
33 Loan 42, 43 Cash Wise Center NAP Cash Wise Grocery 62,572 12/31/2029 West Side Liquor 8,328 6/30/2021 NAP  
34 Loan   Ocoee Crossing NAP Food City  46,904 12/31/2033 Workout Anytime Partners 5,600 1/31/2019 Express Employment 3,200
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 48.14 NAP     NAP     NAP  
36 Loan   Albertsons Henderson NAP Albertsons 58,254 2/28/2035 NAP     NAP  

 

A-1-27 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II
1 Loan 8, 9 Worldwide Plaza 11/30/2027 WNET.ORG and THIRTEEN 102,709 8/31/2026 Rubenstein Associates, Inc. 68,432 4/30/2031 9/14/2017 No
2 Loan 10 Residence Inn Anaheim   NAP     NAP     7/11/2017 No
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio                  
3.01 Property   Main & Redhill 7/31/2021 Greenhouse Agency, Inc. 7,478 11/30/2019 Maricich & Associates, Inc. 6,400 7/31/2020 9/11/2017 No
3.02 Property   Two Venture 1/31/2022 Rocket Software Inc. 7,047 9/30/2020 Mercury Insurance Services 6,233 5/31/2019 9/11/2017 No
3.03 Property   Pacific Park Business Center 9/30/2018 Invoy Technologies LLC 5,213 2/28/2019 Global Genes 4,853 11/11/2021 9/11/2017 No
3.04 Property   One Venture 4/30/2018 KES Technologies Inc. 3,119 4/30/2020 360 DG OCLA 2,936 8/6/2021 9/11/2017 No
4 Loan   Life Time Fitness Portfolio                  
4.01 Property   Life Time Fitness Folsom   NAP     NAP     5/4/2017 No
4.02 Property   Life Time Fitness Fort Washington   NAP     NAP     9/14/2017 No
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio                  
5.001 Property   Hilton Garden Inn Glastonbury   NAP     NAP     8/28/2017 No
5.002 Property   Sheraton Hotel Woodbury   NAP     NAP     8/25/2017 No
5.003 Property   DoubleTree Holland   NAP     NAP     8/25/2017 No
5.004 Property   Lexington Residence Inn   NAP     NAP     8/25/2017 No
5.005 Property   Residence Inn Mystic Groton   NAP     NAP     8/28/2017 No
5.006 Property   Lexington Courtyard   NAP     NAP     8/25/2017 No
5.007 Property   Residence Inn Baton Rouge   NAP     NAP     8/25/2017 No
5.008 Property   TownePlace Suites Boise Downtown   NAP     NAP     8/25/2017 No
5.009 Property   San Bernardino Hampton Inn & Suites   NAP     NAP     8/25/2017 No
5.010 Property   Fairfield Inn and Suites Reno Sparks   NAP     NAP     8/25/2017 No
5.011 Property   Kalamazoo-Portage Courtyard   NAP     NAP     8/25/2017 No
5.012 Property   Bismarck Residence Inn   NAP     NAP     8/25/2017 No
5.013 Property   Residence Inn Southington   NAP     NAP     8/25/2017 No
5.014 Property   Bloomington Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.015 Property   Montgomeryville Staybridge Suites   NAP     NAP     8/28/2017 No
5.016 Property   TownePlace Suites Pocatello   NAP     NAP     8/25/2017 No
5.017 Property   Rockford Residence Inn   NAP     NAP     8/25/2017 No
5.018 Property   Residence Inn Danbury   NAP     NAP     8/28/2017 No
5.019 Property   Westminster Hampton Inn   NAP     NAP     8/25/2017 No
5.020 Property   Appleton Residence Inn   NAP     NAP     8/25/2017 No
5.021 Property   Quantico Courtyard   NAP     NAP     8/25/2017 No
5.022 Property   El Paso Staybridge Suites   NAP     NAP     8/25/2017 No
5.023 Property   Fargo Residence Inn   NAP     NAP     8/25/2017 No
5.024 Property   Langhorne SpringHill Suites   NAP     NAP     8/28/2017 No
5.025 Property   Fairfield Inn and Suites Bethlehem   NAP     NAP     8/28/2017 No
5.026 Property   Mendota Heights Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.027 Property   Residence Inn Albuquerque   NAP     NAP     8/25/2017 No
5.028 Property   Residence Inn Kansas City Olathe   NAP     NAP     8/25/2017 No
5.029 Property   Residence Inn Monroe   NAP     NAP     8/25/2017 No
5.030 Property   Residence Inn San Antonio North Stone Oak   NAP     NAP     8/25/2017 No
5.031 Property   Amarillo Residence Inn   NAP     NAP     8/25/2017 No
5.032 Property   TownePlace Suites Scranton   NAP     NAP     8/28/2017 No
5.033 Property   SpringHill Suites Waterford   NAP     NAP     8/28/2017 No
5.034 Property   Madison Residence Inn   NAP     NAP     8/29/2017 No
5.035 Property   Peoria, IL Residence Inn   NAP     NAP     8/25/2017 No
5.036 Property   Lafayette Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.037 Property   Eden Prairie Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.038 Property   Tinley Park Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.039 Property   St. Joseph Hampton Inn   NAP     NAP     8/25/2017 No
5.040 Property   Burnsville Hampton Inn   NAP     NAP     8/25/2017 No
5.041 Property   Peoria, IL Courtyard   NAP     NAP     8/25/2017 No
5.042 Property   Champaign Courtyard   NAP     NAP     8/25/2017 No
5.043 Property   Springfield Courtyard   NAP     NAP     8/25/2017 No
5.044 Property   Akron Courtyard   NAP     NAP     8/25/2017 No
5.045 Property   El Paso Holiday Inn Express & Suites   NAP     NAP     8/25/2017 No
5.046 Property   Memphis SpringHill Suites   NAP     NAP     8/25/2017 No
5.047 Property   Tinley Park Hampton Inn   NAP     NAP     8/25/2017 No
5.048 Property   Phoenix TownePlace Suites   NAP     NAP     8/25/2017 No
5.049 Property   Woodbury Hampton Inn   NAP     NAP     8/25/2017 No
5.050 Property   Colorado Springs Fairfield Inn   NAP     NAP     8/25/2017 No
5.051 Property   Wichita Falls Hampton Inn   NAP     NAP     8/25/2017 No
5.052 Property   Zanesville Hampton Inn   NAP     NAP     8/25/2017 No
5.053 Property   Holland Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.054 Property   Lubbock Hampton Inn   NAP     NAP     8/25/2017 No
5.055 Property   Phoenix SpringHill Suites   NAP     NAP     8/25/2017 No
5.056 Property   Lewisville Residence Inn   NAP     NAP     8/25/2017 No
5.057 Property   Battle Creek Hampton Inn   NAP     NAP     8/25/2017 No
5.058 Property   Courtyard Scranton   NAP     NAP     8/28/2017 No
5.059 Property   Springfield Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.060 Property   Branson Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.061 Property   Toledo Fairfield Inn & Suites   NAP     NAP     8/25/2017 No

 

A-1-28 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II
5.062 Property   Corpus Christi Residence Inn   NAP     NAP     8/25/2017 No
5.063 Property   Columbus Homewood Suites   NAP     NAP     8/25/2017 No
5.064 Property   Houston Brookhollow SpringHill Suites   NAP     NAP     8/25/2017 No
5.065 Property   Residence Inn Fort Smith   NAP     NAP     8/25/2017 No
5.066 Property   Joliet Fairfield Inn & Suites North   NAP     NAP     8/25/2017 No
5.067 Property   Plano Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.068 Property   Topeka Residence Inn   NAP     NAP     8/25/2017 No
5.069 Property   Bedford TownePlace Suites   NAP     NAP     8/25/2017 No
5.070 Property   Wichita Hampton Inn   NAP     NAP     8/25/2017 No
5.071 Property   Holiday Inn Express Malvern   NAP     NAP     8/28/2017 No
5.072 Property   Greeley Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.073 Property   Amarillo Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.074 Property   Dallas Homewood Suites   NAP     NAP     8/25/2017 No
5.075 Property   Oshkosh Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.076 Property   Burnsville Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.077 Property   Willowbrook Homewood Suites    NAP     NAP     8/25/2017 No
5.078 Property   Memphis Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.079 Property   Mansfield Hampton Inn   NAP     NAP     8/25/2017 No
5.080 Property   Lubbock Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.081 Property   Mishawaka Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.082 Property   Abilene Hampton Inn   NAP     NAP     8/25/2017 No
5.083 Property   Akron Hampton Inn   NAP     NAP     8/25/2017 No
5.084 Property   Fort Worth Hampton Inn   NAP     NAP     8/25/2017 No
5.085 Property   Bloomington Courtyard   NAP     NAP     8/25/2017 No
5.086 Property   Fargo Comfort Suites   NAP     NAP     8/25/2017 No
5.087 Property   Findlay Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.088 Property   Stevens Point Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.089 Property   Quincy Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.090 Property   Findlay Hampton Inn   NAP     NAP     8/25/2017 No
5.091 Property   Forsyth Fairfield Inn   NAP     NAP     8/25/2017 No
5.092 Property   Muncie Fairfield Inn   NAP     NAP     8/25/2017 No
5.093 Property   Bismarck South Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.094 Property   Lee's Summit Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.095 Property   Norman Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)   NAP     NAP     8/25/2017 No
5.097 Property   Council Bluffs Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.098 Property   Terre Haute Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.099 Property   Waco Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.100 Property   Champaign Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.101 Property   Houston Brookhollow TownePlace Suites   NAP     NAP     8/25/2017 No
5.102 Property   Corpus Christi Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.103 Property   Fargo Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.104 Property   Galesburg Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.105 Property   Abilene Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.106 Property   Billings Fairfield Inn & Suites    NAP     NAP     8/25/2017 No
5.107 Property   Peru Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.108 Property   Mesquite Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.109 Property   San Angelo Hampton Inn   NAP     NAP     8/25/2017 No
5.110 Property   Bismarck North Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.111 Property   Willowbrook Hampton Inn    NAP     NAP     8/25/2017 No
5.112 Property   Toledo Country Inn & Suites   NAP     NAP     8/25/2017 No
5.113 Property   Dubuque Fairfield Inn   NAP     NAP     8/25/2017 No
5.114 Property   Kankakee Fairfield Inn   NAP     NAP     8/25/2017 No
5.115 Property   Canton Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.116 Property   Westchase Fairfield Inn & Suites    NAP     NAP     8/25/2017 No
5.117 Property   Lima Fairfield Inn   NAP     NAP     8/25/2017 No
5.118 Property   Owatonna Country Inn & Suites   NAP     NAP     8/25/2017 No
5.119 Property   Saginaw Fairfield Inn   NAP     NAP     8/25/2017 No
5.120 Property   Youngstown Hampton Inn   NAP     NAP     8/25/2017 No
5.121 Property   Longview Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.122 Property   Middletown Fairfield Inn   NAP     NAP     8/25/2017 No
5.123 Property   Mishawaka Best Western Plus   NAP     NAP     8/25/2017 No
5.124 Property   Tyler Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.125 Property   Stafford Hampton Inn   NAP     NAP     8/25/2017 No
5.126 Property   Lincoln Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.127 Property   Saginaw Comfort Suites   NAP     NAP     8/25/2017 No
5.128 Property   Humble Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.129 Property   Corpus Christi Country Inn & Suites   NAP     NAP     8/25/2017 No
5.130 Property   Youngstown Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.131 Property   Stillwater Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.132 Property   Quail Springs Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.133 Property   Temple Fairfield Inn & Suites   NAP     NAP     8/25/2017 No
5.134 Property   Topeka Fairfield Inn   NAP     NAP     8/25/2017 No
5.135 Property   Lincoln Comfort Suites   NAP     NAP     8/25/2017 No
5.136 Property   Wichita Comfort Inn   NAP     NAP     8/25/2017 No

 

A-1-29 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II
5.137 Property   Bloomington Comfort Suites   NAP     NAP     8/25/2017 No
5.138 Property   Grand Forks Fairfield Inn   NAP     NAP     8/25/2017 No
6 Loan 18, 19 Bass Pro & Cabela's Portfolio                  
6.01 Property   Cabela's Rogers   NAP     NAP     11/28/2016 No
6.02 Property   Cabela's Lone Tree   NAP     NAP     11/28/2016 No
6.03 Property   Bass Pro San Antonio   NAP     NAP     4/14/2017 No
6.04 Property   Cabela's Allen   NAP     NAP     4/7/2017 No
6.05 Property   Cabela's Lehi   NAP     NAP     4/7/2017 No
6.06 Property   Bass Pro Tampa   NAP     NAP     4/14/2017 No
6.07 Property   Cabela's Hammond   NAP     NAP     4/7/2017 No
6.08 Property   Bass Pro Round Rock   NAP     NAP     4/14/2017 No
6.09 Property   Cabela's Fort Mill   NAP     NAP     11/28/2016 No
6.10 Property   Cabela's Wichita   NAP     NAP     11/28/2016 No
6.11 Property   Cabela's Owatonna   NAP     NAP     4/7/2017 No
6.12 Property   Cabela's Centerville   NAP     NAP     11/28/2016 No
6.13 Property   Cabela's Huntsville   NAP     NAP     11/28/2016 No
6.14 Property   Bass Pro Port St. Lucie   NAP     NAP     4/14/2017 No
6.15 Property   Cabela's Waco   NAP     NAP     11/28/2016 No
6.16 Property   Cabela's East Grand Forks   NAP     NAP     4/7/2017 No
7 Loan 20 Loma Linda   NAP     NAP     3/22/2017 No
8 Loan 15, 21, 22 Olympic Tower 7/31/2037 MSD Capital, L.P. 43,979 3/31/2022 Versace U.S.A., Inc. 20,000 12/31/2023 3/21/2017 No
9 Loan 14, 15, 23, 24 The Triangle 12/31/2031 Tavern & Bowl  14,239 2/28/2029 The Yard House 9,300 10/31/2026 9/15/2017 No
10 Loan 14, 25 Westin Palo Alto   NAP     NAP     11/16/2016 No
11 Loan 26, 27 Inn at the Market   NAP     NAP     9/29/2017 No
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale                  
12.01 Property   RXR Plaza 6/30/2023 Ruskin Moscou Faltischek P.C. 63,530 12/31/2026 MBSC Securities Corporation 63,119 9/30/2021 4/7/2017 Yes
12.02 Property   Omni 4/30/2025 Forchelli Curto Deegan 44,785 7/31/2020 Arbor Commercial Mortgage LLC 36,488 2/28/2027 4/10/2017 No
13 Loan 14, 20, 32 90 Fifth Avenue 11/30/2027 NAP     NAP     6/6/2017 No
14 Loan 20, 33 Petco Corporate Headquarters   NAP     NAP     6/27/2017 No
15 Loan 18 Cabela's Industrial Portfolio                  
15.01 Property   Cabela's Prairie du Chien   NAP     NAP     6/19/2017 No
15.02 Property   Cabela's Triadelphia   NAP     NAP     6/19/2017 No
15.03 Property   Cabela's Tooele   NAP     NAP     7/12/2017 No
16 Loan 34 One Allen Center 4/30/2021   Lewis & Ellis 13,207 12/31/2021   No Magic Incorporated 10,227 2/28/2022 7/31/2017 No
17 Loan 35 Waxahachie Marketplace 7/31/2021 Shoe Carnival 11,040 1/31/2028 Ulta 10,037 5/31/2026 8/8/2017 No
18 Loan 36 Space Mart Pennsylvania Portfolio                  
18.01 Property   Space Mart State College PA   NAP     NAP     9/12/2017 No
18.02 Property   Space Mart Mechanicsburg PA   NAP     NAP     9/13/2017 No
18.03 Property   Space Mart Hatfield PA   NAP     NAP     9/13/2017 No
19 Loan 14, 20 Shops at Boardman 1/31/2021 Boardman Movies 8 25,296 6/30/2024 Office Max 23,000 1/25/2023 4/14/2017 No
20 Loan 37 Space Mart New Jersey Portfolio                  
20.01 Property   Space Mart Sicklerville NJ   NAP     NAP     9/13/2017 No
20.02 Property   Space Mart Souderton PA   NAP     NAP     9/13/2017 No
20.03 Property   Space Mart Blackwood NJ   NAP     NAP     9/13/2017 No
21 Loan   Colonia Verde 7/31/2024 Rise Combat Sports 3,822 7/31/2020 Wells Fargo (Ground Lease) 3,457 8/31/2019 8/18/2017 No
22 Loan   1301 University Avenue   NAP     NAP     6/30/2017 No
23 Loan   Heritage Marketplace 10/31/2018 Sutra Studios 3,696 10/31/2027 Sushi Brokers Gilbert  3,565 10/31/2026 10/2/2017 No
24 Loan 9, 14, 38, 39 Esperanza   NAP     NAP     7/18/2017 No
25 Loan   Champions of the West 1/31/2020 Davis Reed Construction 5,121 8/31/2021 McKinney Advisory Group. Inc. 4,941 5/31/2022 8/18/2017 No
26 Loan   Goodfriend Self Storage   NAP     NAP     9/29/2017 No
27 Loan   Michaels Plaza 12/31/2019 United States of America (Armed Forces) 4,000 6/3/2022 Top City Nails 2,654 11/30/2025 6/28/2017 Yes
28 Loan 14, 40 Space Mart Virginia Portfolio                  
28.01 Property   Space Mart Midlothian VA   NAP     NAP     9/11/2017 No
28.02 Property   Space Mart Richmond VA   NAP     NAP     9/11/2017 No
29 Loan   Shops of Grand Canyon 12/31/2020 Carpets N More 4,210 6/30/2019 Fuddruckers 3,800 12/31/2020 6/28/2017 No
30 Loan   Darmstadt Crossing 3/31/2021 Pro Nails 1,400 1/31/2021 Philly Grill  1,400 4/30/2021 8/25/2017 No
31 Loan 14, 41 6502-6530 South Academy Boulevard 11/30/2020 South Springs Dental 2,500 2/28/2019 Black Bear Coffee 1,820 12/31/2022 9/6/2017 No
32 Loan   Eliot Street Center 4/30/2022 NAP     NAP     9/28/2017 No
33 Loan 42, 43 Cash Wise Center   NAP     NAP     9/5/2017 No
34 Loan   Ocoee Crossing 6/30/2019 Asian Garden 2,400 12/31/2021 Four Seasons Nail / Spa 1,600 6/15/2024 7/14/2017 No
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast   NAP     NAP     9/21/2017 No
36 Loan   Albertsons Henderson   NAP     NAP     8/16/2017 No

 

A-1-30 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($)
1 Loan 8, 9 Worldwide Plaza NAP 9/14/2017 NAP NAP No 0 0 0 0 0 0 2,500,000 0 0
2 Loan 10 Residence Inn Anaheim NAP 7/10/2017 7/10/2017 9% No 198,449 39,690 0 0 0 68,982 0 0 0
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio         No 0 127,270 0 0 111,000 0 111,000 670,000 0
3.01 Property   Main & Redhill NAP 9/11/2017 9/11/2017 12% No                  
3.02 Property   Two Venture NAP 9/11/2017 9/11/2017 8% No                  
3.03 Property   Pacific Park Business Center NAP 9/11/2017 9/11/2017 10% No                  
3.04 Property   One Venture NAP 9/11/2017 9/11/2017 7% No                  
4 Loan   Life Time Fitness Portfolio         No 0 0 0 0 0 0 0 0 0
4.01 Property   Life Time Fitness Folsom NAP 8/29/2017 8/29/2017 5% No                  
4.02 Property   Life Time Fitness Fort Washington NAP 8/30/2017 NAP NAP No                  
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio         No 0 0 0 0 0 0 0 0 0
5.001 Property   Hilton Garden Inn Glastonbury NAP 8/16/2017 NAP NAP No                  
5.002 Property   Sheraton Hotel Woodbury NAP 8/25/2017 NAP NAP No                  
5.003 Property   DoubleTree Holland NAP 8/25/2017 NAP NAP No                  
5.004 Property   Lexington Residence Inn NAP 8/25/2017 NAP NAP No                  
5.005 Property   Residence Inn Mystic Groton NAP 8/16/2017 NAP NAP No                  
5.006 Property   Lexington Courtyard NAP 8/25/2017 NAP NAP No                  
5.007 Property   Residence Inn Baton Rouge NAP 8/25/2017 NAP NAP No                  
5.008 Property   TownePlace Suites Boise Downtown NAP 8/25/2017 NAP NAP No                  
5.009 Property   San Bernardino Hampton Inn & Suites NAP 8/25/2017 8/25/2017 13% No                  
5.010 Property   Fairfield Inn and Suites Reno Sparks NAP 8/25/2017 8/25/2017 8% No                  
5.011 Property   Kalamazoo-Portage Courtyard NAP 8/25/2017 NAP NAP No                  
5.012 Property   Bismarck Residence Inn NAP 8/25/2017 NAP NAP No                  
5.013 Property   Residence Inn Southington NAP 8/16/2017 NAP NAP No                  
5.014 Property   Bloomington Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.015 Property   Montgomeryville Staybridge Suites NAP 8/16/2017 NAP NAP No                  
5.016 Property   TownePlace Suites Pocatello NAP 8/25/2017 NAP NAP No                  
5.017 Property   Rockford Residence Inn NAP 8/25/2017 NAP NAP No                  
5.018 Property   Residence Inn Danbury NAP 8/16/2017 NAP NAP No                  
5.019 Property   Westminster Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.020 Property   Appleton Residence Inn NAP 8/25/2017 NAP NAP No                  
5.021 Property   Quantico Courtyard NAP 8/25/2017 NAP NAP No                  
5.022 Property   El Paso Staybridge Suites NAP 8/25/2017 NAP NAP No                  
5.023 Property   Fargo Residence Inn NAP 8/25/2017 NAP NAP No                  
5.024 Property   Langhorne SpringHill Suites NAP 8/16/2017 NAP NAP No                  
5.025 Property   Fairfield Inn and Suites Bethlehem NAP 8/16/2017 NAP NAP No                  
5.026 Property   Mendota Heights Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.027 Property   Residence Inn Albuquerque NAP 8/25/2017 NAP NAP No                  
5.028 Property   Residence Inn Kansas City Olathe NAP 8/25/2017 NAP NAP No                  
5.029 Property   Residence Inn Monroe NAP 8/25/2017 NAP NAP No                  
5.030 Property   Residence Inn San Antonio North Stone Oak NAP 8/25/2017 NAP NAP No                  
5.031 Property   Amarillo Residence Inn NAP 8/25/2017 NAP NAP No                  
5.032 Property   TownePlace Suites Scranton NAP 8/16/2017 NAP NAP No                  
5.033 Property   SpringHill Suites Waterford NAP 8/16/2017 NAP NAP No                  
5.034 Property   Madison Residence Inn NAP 8/25/2017 NAP NAP No                  
5.035 Property   Peoria, IL Residence Inn NAP 8/25/2017 NAP NAP No                  
5.036 Property   Lafayette Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.037 Property   Eden Prairie Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.038 Property   Tinley Park Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.039 Property   St. Joseph Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.040 Property   Burnsville Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.041 Property   Peoria, IL Courtyard NAP 8/25/2017 NAP NAP No                  
5.042 Property   Champaign Courtyard NAP 8/25/2017 NAP NAP No                  
5.043 Property   Springfield Courtyard NAP 8/25/2017 NAP NAP No                  
5.044 Property   Akron Courtyard NAP 8/25/2017 NAP NAP No                  
5.045 Property   El Paso Holiday Inn Express & Suites NAP 8/25/2017 NAP NAP No                  
5.046 Property   Memphis SpringHill Suites NAP 8/25/2017 8/25/2017 6% No                  
5.047 Property   Tinley Park Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.048 Property   Phoenix TownePlace Suites NAP 8/25/2017 NAP NAP No                  
5.049 Property   Woodbury Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.050 Property   Colorado Springs Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.051 Property   Wichita Falls Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.052 Property   Zanesville Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.053 Property   Holland Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.054 Property   Lubbock Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.055 Property   Phoenix SpringHill Suites NAP 8/25/2017 NAP NAP No                  
5.056 Property   Lewisville Residence Inn NAP 8/25/2017 NAP NAP No                  
5.057 Property   Battle Creek Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.058 Property   Courtyard Scranton NAP 8/16/2017 NAP NAP No                  
5.059 Property   Springfield Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.060 Property   Branson Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.061 Property   Toledo Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  

 

A-1-31 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($)
5.062 Property   Corpus Christi Residence Inn NAP 9/18/2017 NAP NAP No                  
5.063 Property   Columbus Homewood Suites NAP 8/25/2017 NAP NAP No                  
5.064 Property   Houston Brookhollow SpringHill Suites NAP 8/25/2017 NAP NAP No                  
5.065 Property   Residence Inn Fort Smith NAP 8/25/2017 NAP NAP No                  
5.066 Property   Joliet Fairfield Inn & Suites North NAP 8/25/2017 NAP NAP No                  
5.067 Property   Plano Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.068 Property   Topeka Residence Inn NAP 8/25/2017 NAP NAP No                  
5.069 Property   Bedford TownePlace Suites NAP 8/25/2017 NAP NAP No                  
5.070 Property   Wichita Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.071 Property   Holiday Inn Express Malvern NAP 8/16/2017 NAP NAP No                  
5.072 Property   Greeley Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.073 Property   Amarillo Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.074 Property   Dallas Homewood Suites NAP 8/25/2017 NAP NAP No                  
5.075 Property   Oshkosh Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.076 Property   Burnsville Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.077 Property   Willowbrook Homewood Suites  NAP 8/25/2017 NAP NAP No                  
5.078 Property   Memphis Fairfield Inn & Suites NAP 8/25/2017 8/25/2017 6% No                  
5.079 Property   Mansfield Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.080 Property   Lubbock Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.081 Property   Mishawaka Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.082 Property   Abilene Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.083 Property   Akron Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.084 Property   Fort Worth Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.085 Property   Bloomington Courtyard NAP 8/25/2017 NAP NAP No                  
5.086 Property   Fargo Comfort Suites NAP 8/25/2017 NAP NAP No                  
5.087 Property   Findlay Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.088 Property   Stevens Point Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.089 Property   Quincy Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.090 Property   Findlay Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.091 Property   Forsyth Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.092 Property   Muncie Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.093 Property   Bismarck South Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.094 Property   Lee's Summit Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.095 Property   Norman Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) NAP 8/25/2017 NAP NAP No                  
5.097 Property   Council Bluffs Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.098 Property   Terre Haute Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.099 Property   Waco Fairfield Inn & Suites NAP 9/18/2017 NAP NAP No                  
5.100 Property   Champaign Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.101 Property   Houston Brookhollow TownePlace Suites NAP 8/25/2017 NAP NAP No                  
5.102 Property   Corpus Christi Fairfield Inn & Suites NAP 9/18/2017 NAP NAP No                  
5.103 Property   Fargo Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.104 Property   Galesburg Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.105 Property   Abilene Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.106 Property   Billings Fairfield Inn & Suites  NAP 8/25/2017 NAP NAP No                  
5.107 Property   Peru Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.108 Property   Mesquite Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.109 Property   San Angelo Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.110 Property   Bismarck North Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.111 Property   Willowbrook Hampton Inn  NAP 8/25/2017 NAP NAP No                  
5.112 Property   Toledo Country Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.113 Property   Dubuque Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.114 Property   Kankakee Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.115 Property   Canton Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.116 Property   Westchase Fairfield Inn & Suites  NAP 8/25/2017 NAP NAP No                  
5.117 Property   Lima Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.118 Property   Owatonna Country Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.119 Property   Saginaw Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.120 Property   Youngstown Hampton Inn NAP 8/25/2017 NAP NAP No                  
5.121 Property   Longview Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.122 Property   Middletown Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.123 Property   Mishawaka Best Western Plus NAP 8/25/2017 NAP NAP No                  
5.124 Property   Tyler Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.125 Property   Stafford Hampton Inn NAP 9/18/2017 NAP NAP No                  
5.126 Property   Lincoln Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.127 Property   Saginaw Comfort Suites NAP 8/25/2017 NAP NAP No                  
5.128 Property   Humble Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.129 Property   Corpus Christi Country Inn & Suites NAP 9/18/2017 NAP NAP No                  
5.130 Property   Youngstown Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.131 Property   Stillwater Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.132 Property   Quail Springs Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.133 Property   Temple Fairfield Inn & Suites NAP 8/25/2017 NAP NAP No                  
5.134 Property   Topeka Fairfield Inn NAP 8/25/2017 NAP NAP No                  
5.135 Property   Lincoln Comfort Suites NAP 8/25/2017 NAP NAP No                  
5.136 Property   Wichita Comfort Inn NAP 8/25/2017 NAP NAP No                  

 

A-1-32 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($)
5.137 Property   Bloomington Comfort Suites NAP 8/25/2017 NAP NAP No                  
5.138 Property   Grand Forks Fairfield Inn NAP 8/25/2017 NAP NAP No                  
6 Loan 18, 19 Bass Pro & Cabela's Portfolio         No 0 0 0 0 0 0 0 0 0
6.01 Property   Cabela's Rogers NAP 6/21/2017 NAP NAP No                  
6.02 Property   Cabela's Lone Tree NAP 6/21/2017 NAP NAP No                  
6.03 Property   Bass Pro San Antonio NAP 4/14/2017 NAP NAP No                  
6.04 Property   Cabela's Allen NAP 4/7/2017 NAP NAP No                  
6.05 Property   Cabela's Lehi NAP 4/7/2017 4/7/2017 6% No                  
6.06 Property   Bass Pro Tampa NAP 4/14/2017 NAP NAP No                  
6.07 Property   Cabela's Hammond NAP 4/7/2017 NAP NAP No                  
6.08 Property   Bass Pro Round Rock NAP 4/14/2017 NAP NAP No                  
6.09 Property   Cabela's Fort Mill NAP 6/21/2017 NAP NAP No                  
6.10 Property   Cabela's Wichita NAP 6/21/2017 NAP NAP No                  
6.11 Property   Cabela's Owatonna NAP 4/14/2017 NAP NAP No                  
6.12 Property   Cabela's Centerville NAP 6/21/2017 NAP NAP No                  
6.13 Property   Cabela's Huntsville NAP 6/21/2017 NAP NAP No                  
6.14 Property   Bass Pro Port St. Lucie NAP 4/14/2017 NAP NAP No                  
6.15 Property   Cabela's Waco NAP 6/21/2017 NAP NAP No                  
6.16 Property   Cabela's East Grand Forks NAP 4/7/2017 NAP NAP No                  
7 Loan 20 Loma Linda NAP 3/20/2017 6/20/2017 7% No 0 0 0 0 0 0 0 0 0
8 Loan 15, 21, 22 Olympic Tower NAP 3/20/2017 NAP NAP No 0 0 298,431 0 25,989,597 0 0 21,357,936 0
9 Loan 14, 15, 23, 24 The Triangle NAP 9/18/2017 9/18/2017 10% No 0 52,967 0 0 0 3,409 0 1,250,000 0
10 Loan 14, 25 Westin Palo Alto NAP 11/16/2016 11/16/2016 11% No 230,402 47,470 43,485 7,248 0 83,405 4,000,000 0 0
11 Loan 26, 27 Inn at the Market NAP 9/27/2017 9/29/2017 10% No 54,912 27,456 0 0 0 30,676 0 0 0
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale         No 2,049,623 906,920 0 0 0 33,207 0 3,350,000 199,244
12.01 Property   RXR Plaza 5/15/2017 4/7/2017 NAP NAP No                  
12.02 Property   Omni NAP 4/10/2017 NAP NAP No                  
13 Loan 14, 20, 32 90 Fifth Avenue NAP 6/6/2017 NAP NAP No 0 0 0 0 0 0 0 0 0
14 Loan 20, 33 Petco Corporate Headquarters NAP 6/27/2017 6/27/2017 8% No 0 0 0 0 0 0 0 0 0
15 Loan 18 Cabela's Industrial Portfolio         No 0 0 0 0 0 0 0 0 0
15.01 Property   Cabela's Prairie du Chien NAP 6/19/2017 NAP NAP No                  
15.02 Property   Cabela's Triadelphia NAP 6/19/2017 NAP NAP No                  
15.03 Property   Cabela's Tooele NAP 6/19/2017 4/7/2017 5% No                  
16 Loan 34 One Allen Center NAP 7/31/2017 NAP NAP No 464,272 34,157 0 0 0 2,508 0 1,700,000 0
17 Loan 35 Waxahachie Marketplace NAP 8/9/2017 NAP NAP No 385,283 28,346 0 0 0 1,467 0 300,000 0
18 Loan 36 Space Mart Pennsylvania Portfolio         No 37,718 18,859 9,882 1,750 0 2,692 0 0 0
18.01 Property   Space Mart State College PA NAP 9/13/2017 NAP NAP No                  
18.02 Property   Space Mart Mechanicsburg PA NAP 9/13/2017 NAP NAP No                  
18.03 Property   Space Mart Hatfield PA NAP 9/13/2017 NAP NAP No                  
19 Loan 14, 20 Shops at Boardman NAP 4/14/2017 NAP NAP No 269,269 53,854 39,875 6,646 0 5,788 0 500,000 20,833
20 Loan 37 Space Mart New Jersey Portfolio         No 48,553 24,277 10,817 1,906 0 2,551 0 0 0
20.01 Property   Space Mart Sicklerville NJ NAP 9/12/2017 NAP NAP No                  
20.02 Property   Space Mart Souderton PA NAP 9/13/2017 NAP NAP No                  
20.03 Property   Space Mart Blackwood NJ NAP 9/11/2017 NAP NAP No                  
21 Loan   Colonia Verde NAP 8/21/2017 NAP NAP No 30,960 15,480 6,807 3,403 0 1,830 0 0 4,167
22 Loan   1301 University Avenue NAP 7/28/2017 NAP NAP No 178,206 29,062 47,387 3,645 0 2,683 0 0 0
23 Loan   Heritage Marketplace NAP 9/28/2017 NAP NAP No 9,063 4,531 2,183 1,092 0 1,136 40,900 0 4,544
24 Loan 9, 14, 38, 39 Esperanza NAP 7/17/2017 7/25/2017 4% No 0 0 0 71,756 786,478 92,716 0 0 0
25 Loan   Champions of the West NAP 8/23/2017 8/22/2017 7% No 0 0 0 0 0 0 0 0 0
26 Loan   Goodfriend Self Storage NAP 9/29/2017 NAP NAP No 0 0 0 0 0 748 17,960 0 0
27 Loan   Michaels Plaza 7/27/2017 6/26/2017 6/27/2017 13% No 72,108 14,422 3,307 1,654 0 0 0 0 0
28 Loan 14, 40 Space Mart Virginia Portfolio         No 24,158 8,375 7,126 1,256 0 1,692 0 0 0
28.01 Property   Space Mart Midlothian VA NAP 9/11/2017 NAP NAP No                  
28.02 Property   Space Mart Richmond VA NAP 9/11/2017 NAP NAP No                  
29 Loan   Shops of Grand Canyon NAP 6/26/2017 NAP NAP No 8,150 8,150 4,041 2,021 0 1,078 0 0 6,739
30 Loan   Darmstadt Crossing NAP 8/25/2017 NAP NAP No 0 17,733 6,004 1,835 0 918 50,000 0 4,167
31 Loan 14, 41 6502-6530 South Academy Boulevard NAP 9/6/2017 NAP NAP No 68,344 13,669 0 0 0 694 0 104,000 9,583
32 Loan   Eliot Street Center NAP 9/28/2017 NAP NAP No 7,652 1,275 5,260 2,630 0 537 0 0 452
33 Loan 42, 43 Cash Wise Center NAP 9/8/2017 NAP NAP No 12,552 12,552 0 0 50,000 0 50,000 150,000 0
34 Loan   Ocoee Crossing NAP 7/18/2017 NAP NAP No 77,428 8,603 0 0 1,415 1,415 0 5,000 5,000
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast NAP 9/21/2017 NAP NAP No 0 5,576 0 0 0 7,309 0 0 0
36 Loan   Albertsons Henderson NAP 8/16/2017 NAP NAP No 0 0 0 0 0 0 0 0 0

 

A-1-33 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
1 Loan 8, 9 Worldwide Plaza 10,000,000 0 0 0 0 0 0 0 0
2 Loan 10 Residence Inn Anaheim 0 0 0 0 0 0 0 0 0
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 670,000 0 0 0 0 0 0 0 0
3.01 Property   Main & Redhill                  
3.02 Property   Two Venture                  
3.03 Property   Pacific Park Business Center                  
3.04 Property   One Venture                  
4 Loan   Life Time Fitness Portfolio 0 0 0 0 0 56,075 0 1,491,958 0
4.01 Property   Life Time Fitness Folsom                  
4.02 Property   Life Time Fitness Fort Washington                  
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 0 0 0 0 0 0 0 34,240,000 492,981
5.001 Property   Hilton Garden Inn Glastonbury                  
5.002 Property   Sheraton Hotel Woodbury                  
5.003 Property   DoubleTree Holland                  
5.004 Property   Lexington Residence Inn                  
5.005 Property   Residence Inn Mystic Groton                  
5.006 Property   Lexington Courtyard                  
5.007 Property   Residence Inn Baton Rouge                  
5.008 Property   TownePlace Suites Boise Downtown                  
5.009 Property   San Bernardino Hampton Inn & Suites                  
5.010 Property   Fairfield Inn and Suites Reno Sparks                  
5.011 Property   Kalamazoo-Portage Courtyard                  
5.012 Property   Bismarck Residence Inn                  
5.013 Property   Residence Inn Southington                  
5.014 Property   Bloomington Fairfield Inn & Suites                  
5.015 Property   Montgomeryville Staybridge Suites                  
5.016 Property   TownePlace Suites Pocatello                  
5.017 Property   Rockford Residence Inn                  
5.018 Property   Residence Inn Danbury                  
5.019 Property   Westminster Hampton Inn                  
5.020 Property   Appleton Residence Inn                  
5.021 Property   Quantico Courtyard                  
5.022 Property   El Paso Staybridge Suites                  
5.023 Property   Fargo Residence Inn                  
5.024 Property   Langhorne SpringHill Suites                  
5.025 Property   Fairfield Inn and Suites Bethlehem                  
5.026 Property   Mendota Heights Fairfield Inn & Suites                  
5.027 Property   Residence Inn Albuquerque                  
5.028 Property   Residence Inn Kansas City Olathe                  
5.029 Property   Residence Inn Monroe                  
5.030 Property   Residence Inn San Antonio North Stone Oak                  
5.031 Property   Amarillo Residence Inn                  
5.032 Property   TownePlace Suites Scranton                  
5.033 Property   SpringHill Suites Waterford                  
5.034 Property   Madison Residence Inn                  
5.035 Property   Peoria, IL Residence Inn                  
5.036 Property   Lafayette Fairfield Inn & Suites                  
5.037 Property   Eden Prairie Fairfield Inn & Suites                  
5.038 Property   Tinley Park Fairfield Inn & Suites                  
5.039 Property   St. Joseph Hampton Inn                  
5.040 Property   Burnsville Hampton Inn                  
5.041 Property   Peoria, IL Courtyard                  
5.042 Property   Champaign Courtyard                  
5.043 Property   Springfield Courtyard                  
5.044 Property   Akron Courtyard                  
5.045 Property   El Paso Holiday Inn Express & Suites                  
5.046 Property   Memphis SpringHill Suites                  
5.047 Property   Tinley Park Hampton Inn                  
5.048 Property   Phoenix TownePlace Suites                  
5.049 Property   Woodbury Hampton Inn                  
5.050 Property   Colorado Springs Fairfield Inn                  
5.051 Property   Wichita Falls Hampton Inn                  
5.052 Property   Zanesville Hampton Inn                  
5.053 Property   Holland Fairfield Inn & Suites                  
5.054 Property   Lubbock Hampton Inn                  
5.055 Property   Phoenix SpringHill Suites                  
5.056 Property   Lewisville Residence Inn                  
5.057 Property   Battle Creek Hampton Inn                  
5.058 Property   Courtyard Scranton                  
5.059 Property   Springfield Fairfield Inn & Suites                  
5.060 Property   Branson Fairfield Inn & Suites                  
5.061 Property   Toledo Fairfield Inn & Suites                  

 

A-1-34 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
5.062 Property   Corpus Christi Residence Inn                  
5.063 Property   Columbus Homewood Suites                  
5.064 Property   Houston Brookhollow SpringHill Suites                  
5.065 Property   Residence Inn Fort Smith                  
5.066 Property   Joliet Fairfield Inn & Suites North                  
5.067 Property   Plano Fairfield Inn & Suites                  
5.068 Property   Topeka Residence Inn                  
5.069 Property   Bedford TownePlace Suites                  
5.070 Property   Wichita Hampton Inn                  
5.071 Property   Holiday Inn Express Malvern                  
5.072 Property   Greeley Fairfield Inn & Suites                  
5.073 Property   Amarillo Fairfield Inn & Suites                  
5.074 Property   Dallas Homewood Suites                  
5.075 Property   Oshkosh Fairfield Inn & Suites                  
5.076 Property   Burnsville Fairfield Inn & Suites                  
5.077 Property   Willowbrook Homewood Suites                  
5.078 Property   Memphis Fairfield Inn & Suites                  
5.079 Property   Mansfield Hampton Inn                  
5.080 Property   Lubbock Fairfield Inn & Suites                  
5.081 Property   Mishawaka Fairfield Inn & Suites                  
5.082 Property   Abilene Hampton Inn                  
5.083 Property   Akron Hampton Inn                  
5.084 Property   Fort Worth Hampton Inn                  
5.085 Property   Bloomington Courtyard                  
5.086 Property   Fargo Comfort Suites                  
5.087 Property   Findlay Fairfield Inn & Suites                  
5.088 Property   Stevens Point Fairfield Inn & Suites                  
5.089 Property   Quincy Fairfield Inn & Suites                  
5.090 Property   Findlay Hampton Inn                  
5.091 Property   Forsyth Fairfield Inn                  
5.092 Property   Muncie Fairfield Inn                  
5.093 Property   Bismarck South Fairfield Inn & Suites                  
5.094 Property   Lee’s Summit Fairfield Inn & Suites                  
5.095 Property   Norman Fairfield Inn & Suites                  
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                  
5.097 Property   Council Bluffs Fairfield Inn & Suites                  
5.098 Property   Terre Haute Fairfield Inn & Suites                  
5.099 Property   Waco Fairfield Inn & Suites                  
5.100 Property   Champaign Fairfield Inn & Suites                  
5.101 Property   Houston Brookhollow TownePlace Suites                  
5.102 Property   Corpus Christi Fairfield Inn & Suites                  
5.103 Property   Fargo Fairfield Inn & Suites                  
5.104 Property   Galesburg Fairfield Inn & Suites                  
5.105 Property   Abilene Fairfield Inn & Suites                  
5.106 Property   Billings Fairfield Inn & Suites                  
5.107 Property   Peru Fairfield Inn & Suites                  
5.108 Property   Mesquite Fairfield Inn & Suites                  
5.109 Property   San Angelo Hampton Inn                  
5.110 Property   Bismarck North Fairfield Inn & Suites                  
5.111 Property   Willowbrook Hampton Inn                  
5.112 Property   Toledo Country Inn & Suites                  
5.113 Property   Dubuque Fairfield Inn                  
5.114 Property   Kankakee Fairfield Inn                  
5.115 Property   Canton Fairfield Inn & Suites                  
5.116 Property   Westchase Fairfield Inn & Suites                  
5.117 Property   Lima Fairfield Inn                  
5.118 Property   Owatonna Country Inn & Suites                  
5.119 Property   Saginaw Fairfield Inn                  
5.120 Property   Youngstown Hampton Inn                  
5.121 Property   Longview Fairfield Inn & Suites                  
5.122 Property   Middletown Fairfield Inn                  
5.123 Property   Mishawaka Best Western Plus                  
5.124 Property   Tyler Fairfield Inn & Suites                  
5.125 Property   Stafford Hampton Inn                  
5.126 Property   Lincoln Fairfield Inn & Suites                  
5.127 Property   Saginaw Comfort Suites                  
5.128 Property   Humble Fairfield Inn & Suites                  
5.129 Property   Corpus Christi Country Inn & Suites                  
5.130 Property   Youngstown Fairfield Inn & Suites                  
5.131 Property   Stillwater Fairfield Inn & Suites                  
5.132 Property   Quail Springs Fairfield Inn & Suites                  
5.133 Property   Temple Fairfield Inn & Suites                  
5.134 Property   Topeka Fairfield Inn                  
5.135 Property   Lincoln Comfort Suites                  
5.136 Property   Wichita Comfort Inn                  

 

A-1-35 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
5.137 Property   Bloomington Comfort Suites                  
5.138 Property   Grand Forks Fairfield Inn                  
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio 0 0 0 0 0 0 0 0 0
6.01 Property   Cabela’s Rogers                  
6.02 Property   Cabela’s Lone Tree                  
6.03 Property   Bass Pro San Antonio                  
6.04 Property   Cabela’s Allen                  
6.05 Property   Cabela’s Lehi                  
6.06 Property   Bass Pro Tampa                  
6.07 Property   Cabela’s Hammond                  
6.08 Property   Bass Pro Round Rock                  
6.09 Property   Cabela’s Fort Mill                  
6.10 Property   Cabela’s Wichita                  
6.11 Property   Cabela’s Owatonna                  
6.12 Property   Cabela’s Centerville                  
6.13 Property   Cabela’s Huntsville                  
6.14 Property   Bass Pro Port St. Lucie                  
6.15 Property   Cabela’s Waco                  
6.16 Property   Cabela’s East Grand Forks                  
7 Loan 20 Loma Linda 0 0 0 0 0 0 0 0 0
8 Loan 15, 21, 22 Olympic Tower 0 0 0 0 0 0 0 13,997,581 153,680
9 Loan 14, 15, 23, 24 The Triangle 1,000,000 0 0 0 0 0 0 813,873 0
10 Loan 14, 25 Westin Palo Alto 0 0 0 0 0 0 0 50,744 0
11 Loan 26, 27 Inn at the Market 0 0 0 0 0 0 0 0 0
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 0 0 0 0 55,603 0 0 11,709,150 0
12.01 Property   RXR Plaza                  
12.02 Property   Omni                  
13 Loan 14, 20, 32 90 Fifth Avenue 0 0 0 0 0 0 0 5,352,756 0
14 Loan 20, 33 Petco Corporate Headquarters 0 0 0 0 0 0 0 605,000 0
15 Loan 18 Cabela’s Industrial Portfolio 0 0 0 0 0 0 0 0 0
15.01 Property   Cabela’s Prairie du Chien                  
15.02 Property   Cabela’s Triadelphia                  
15.03 Property   Cabela’s Tooele                  
16 Loan 34 One Allen Center 1,700,000 0 0 0 0 0 0 0 0
17 Loan 35 Waxahachie Marketplace 300,000 0 0 0 0 0 0 235,707 0
18 Loan 36 Space Mart Pennsylvania Portfolio 0 0 0 12,705 0 0 0 0 0
18.01 Property   Space Mart State College PA                  
18.02 Property   Space Mart Mechanicsburg PA                  
18.03 Property   Space Mart Hatfield PA                  
19 Loan 14, 20 Shops at Boardman 750,000 0 0 0 0 0 0 0 0
20 Loan 37 Space Mart New Jersey Portfolio 0 0 0 19,135 0 0 0 0 0
20.01 Property   Space Mart Sicklerville NJ                  
20.02 Property   Space Mart Souderton PA                  
20.03 Property   Space Mart Blackwood NJ                  
21 Loan   Colonia Verde 225,000 0 0 0 0 25,625 0 0 0
22 Loan   1301 University Avenue 0 0 0 0 0 0 0 0 0
23 Loan   Heritage Marketplace 200,000 0 0 0 0 0 0 363,089 0
24 Loan 9, 14, 38, 39 Esperanza 0 0 0 0 0 0 0 0 0
25 Loan   Champions of the West 0 0 0 0 0 0 0 0 0
26 Loan   Goodfriend Self Storage 0 0 0 0 0 30,000 0 0 0
27 Loan   Michaels Plaza 0 0 0 23,256 0 0 0 0 0
28 Loan 14, 40 Space Mart Virginia Portfolio 0 0 0 10,476 0 0 0 0 0
28.01 Property   Space Mart Midlothian VA                  
28.02 Property   Space Mart Richmond VA                  
29 Loan   Shops of Grand Canyon 300,000 0 0 0 0 0 0 56,550 0
30 Loan   Darmstadt Crossing 150,000 0 0 0 0 0 0 113,553 0
31 Loan 14, 41 6502-6530 South Academy Boulevard 219,000 0 0 172,128 0 0 0 17,583 0
32 Loan   Eliot Street Center 16,200 0 0 0 0 0 0 0 0
33 Loan 42, 43 Cash Wise Center 150,000 0 0 0 0 0 0 0 0
34 Loan   Ocoee Crossing 180,000 0 0 0 0 0 0 0 0
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 0 0 0 0 0 0 0 0 0
36 Loan   Albertsons Henderson 0 0 0 0 0 0 0 0 0

 

A-1-36 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description
1 Loan 8, 9 Worldwide Plaza  
2 Loan 10 Residence Inn Anaheim  
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio  
3.01 Property   Main & Redhill  
3.02 Property   Two Venture  
3.03 Property   Pacific Park Business Center  
3.04 Property   One Venture  
4 Loan   Life Time Fitness Portfolio LTF Rent Holdback Reserve
4.01 Property   Life Time Fitness Folsom  
4.02 Property   Life Time Fitness Fort Washington  
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio PIP Reserve
5.001 Property   Hilton Garden Inn Glastonbury  
5.002 Property   Sheraton Hotel Woodbury  
5.003 Property   DoubleTree Holland  
5.004 Property   Lexington Residence Inn  
5.005 Property   Residence Inn Mystic Groton  
5.006 Property   Lexington Courtyard  
5.007 Property   Residence Inn Baton Rouge  
5.008 Property   TownePlace Suites Boise Downtown  
5.009 Property   San Bernardino Hampton Inn & Suites  
5.010 Property   Fairfield Inn and Suites Reno Sparks  
5.011 Property   Kalamazoo-Portage Courtyard  
5.012 Property   Bismarck Residence Inn  
5.013 Property   Residence Inn Southington  
5.014 Property   Bloomington Fairfield Inn & Suites  
5.015 Property   Montgomeryville Staybridge Suites  
5.016 Property   TownePlace Suites Pocatello  
5.017 Property   Rockford Residence Inn  
5.018 Property   Residence Inn Danbury  
5.019 Property   Westminster Hampton Inn  
5.020 Property   Appleton Residence Inn  
5.021 Property   Quantico Courtyard  
5.022 Property   El Paso Staybridge Suites  
5.023 Property   Fargo Residence Inn  
5.024 Property   Langhorne SpringHill Suites  
5.025 Property   Fairfield Inn and Suites Bethlehem  
5.026 Property   Mendota Heights Fairfield Inn & Suites  
5.027 Property   Residence Inn Albuquerque  
5.028 Property   Residence Inn Kansas City Olathe  
5.029 Property   Residence Inn Monroe  
5.030 Property   Residence Inn San Antonio North Stone Oak  
5.031 Property   Amarillo Residence Inn  
5.032 Property   TownePlace Suites Scranton  
5.033 Property   SpringHill Suites Waterford  
5.034 Property   Madison Residence Inn  
5.035 Property   Peoria, IL Residence Inn  
5.036 Property   Lafayette Fairfield Inn & Suites  
5.037 Property   Eden Prairie Fairfield Inn & Suites  
5.038 Property   Tinley Park Fairfield Inn & Suites  
5.039 Property   St. Joseph Hampton Inn  
5.040 Property   Burnsville Hampton Inn  
5.041 Property   Peoria, IL Courtyard  
5.042 Property   Champaign Courtyard  
5.043 Property   Springfield Courtyard  
5.044 Property   Akron Courtyard  
5.045 Property   El Paso Holiday Inn Express & Suites  
5.046 Property   Memphis SpringHill Suites  
5.047 Property   Tinley Park Hampton Inn  
5.048 Property   Phoenix TownePlace Suites  
5.049 Property   Woodbury Hampton Inn  
5.050 Property   Colorado Springs Fairfield Inn  
5.051 Property   Wichita Falls Hampton Inn  
5.052 Property   Zanesville Hampton Inn  
5.053 Property   Holland Fairfield Inn & Suites  
5.054 Property   Lubbock Hampton Inn  
5.055 Property   Phoenix SpringHill Suites  
5.056 Property   Lewisville Residence Inn  
5.057 Property   Battle Creek Hampton Inn  
5.058 Property   Courtyard Scranton  
5.059 Property   Springfield Fairfield Inn & Suites  
5.060 Property   Branson Fairfield Inn & Suites  
5.061 Property   Toledo Fairfield Inn & Suites  

 

A-1-37 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description
5.062 Property   Corpus Christi Residence Inn  
5.063 Property   Columbus Homewood Suites  
5.064 Property   Houston Brookhollow SpringHill Suites  
5.065 Property   Residence Inn Fort Smith  
5.066 Property   Joliet Fairfield Inn & Suites North  
5.067 Property   Plano Fairfield Inn & Suites  
5.068 Property   Topeka Residence Inn  
5.069 Property   Bedford TownePlace Suites  
5.070 Property   Wichita Hampton Inn  
5.071 Property   Holiday Inn Express Malvern  
5.072 Property   Greeley Fairfield Inn & Suites  
5.073 Property   Amarillo Fairfield Inn & Suites  
5.074 Property   Dallas Homewood Suites  
5.075 Property   Oshkosh Fairfield Inn & Suites  
5.076 Property   Burnsville Fairfield Inn & Suites  
5.077 Property   Willowbrook Homewood Suites  
5.078 Property   Memphis Fairfield Inn & Suites  
5.079 Property   Mansfield Hampton Inn  
5.080 Property   Lubbock Fairfield Inn & Suites  
5.081 Property   Mishawaka Fairfield Inn & Suites  
5.082 Property   Abilene Hampton Inn  
5.083 Property   Akron Hampton Inn  
5.084 Property   Fort Worth Hampton Inn  
5.085 Property   Bloomington Courtyard  
5.086 Property   Fargo Comfort Suites  
5.087 Property   Findlay Fairfield Inn & Suites  
5.088 Property   Stevens Point Fairfield Inn & Suites  
5.089 Property   Quincy Fairfield Inn & Suites  
5.090 Property   Findlay Hampton Inn  
5.091 Property   Forsyth Fairfield Inn  
5.092 Property   Muncie Fairfield Inn  
5.093 Property   Bismarck South Fairfield Inn & Suites  
5.094 Property   Lee’s Summit Fairfield Inn & Suites  
5.095 Property   Norman Fairfield Inn & Suites  
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)  
5.097 Property   Council Bluffs Fairfield Inn & Suites  
5.098 Property   Terre Haute Fairfield Inn & Suites  
5.099 Property   Waco Fairfield Inn & Suites  
5.100 Property   Champaign Fairfield Inn & Suites  
5.101 Property   Houston Brookhollow TownePlace Suites  
5.102 Property   Corpus Christi Fairfield Inn & Suites  
5.103 Property   Fargo Fairfield Inn & Suites  
5.104 Property   Galesburg Fairfield Inn & Suites  
5.105 Property   Abilene Fairfield Inn & Suites  
5.106 Property   Billings Fairfield Inn & Suites  
5.107 Property   Peru Fairfield Inn & Suites  
5.108 Property   Mesquite Fairfield Inn & Suites  
5.109 Property   San Angelo Hampton Inn  
5.110 Property   Bismarck North Fairfield Inn & Suites  
5.111 Property   Willowbrook Hampton Inn  
5.112 Property   Toledo Country Inn & Suites  
5.113 Property   Dubuque Fairfield Inn  
5.114 Property   Kankakee Fairfield Inn  
5.115 Property   Canton Fairfield Inn & Suites  
5.116 Property   Westchase Fairfield Inn & Suites  
5.117 Property   Lima Fairfield Inn  
5.118 Property   Owatonna Country Inn & Suites  
5.119 Property   Saginaw Fairfield Inn  
5.120 Property   Youngstown Hampton Inn  
5.121 Property   Longview Fairfield Inn & Suites  
5.122 Property   Middletown Fairfield Inn  
5.123 Property   Mishawaka Best Western Plus  
5.124 Property   Tyler Fairfield Inn & Suites  
5.125 Property   Stafford Hampton Inn  
5.126 Property   Lincoln Fairfield Inn & Suites  
5.127 Property   Saginaw Comfort Suites  
5.128 Property   Humble Fairfield Inn & Suites  
5.129 Property   Corpus Christi Country Inn & Suites  
5.130 Property   Youngstown Fairfield Inn & Suites  
5.131 Property   Stillwater Fairfield Inn & Suites  
5.132 Property   Quail Springs Fairfield Inn & Suites  
5.133 Property   Temple Fairfield Inn & Suites  
5.134 Property   Topeka Fairfield Inn  
5.135 Property   Lincoln Comfort Suites  
5.136 Property   Wichita Comfort Inn  

 

A-1-38 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description
5.137 Property   Bloomington Comfort Suites  
5.138 Property   Grand Forks Fairfield Inn  
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio  
6.01 Property   Cabela’s Rogers  
6.02 Property   Cabela’s Lone Tree  
6.03 Property   Bass Pro San Antonio  
6.04 Property   Cabela’s Allen  
6.05 Property   Cabela’s Lehi  
6.06 Property   Bass Pro Tampa  
6.07 Property   Cabela’s Hammond  
6.08 Property   Bass Pro Round Rock  
6.09 Property   Cabela’s Fort Mill  
6.10 Property   Cabela’s Wichita  
6.11 Property   Cabela’s Owatonna  
6.12 Property   Cabela’s Centerville  
6.13 Property   Cabela’s Huntsville  
6.14 Property   Bass Pro Port St. Lucie  
6.15 Property   Cabela’s Waco  
6.16 Property   Cabela’s East Grand Forks  
7 Loan 20 Loma Linda  
8 Loan 15, 21, 22 Olympic Tower Free Rent Reserve ($11,843,236), Upfront Ground Rent Reserve ($2,154,345), Monthly Ground Rent Reserve ($153,680)
9 Loan 14, 15, 23, 24 The Triangle Unfunded Obligations Reserve
10 Loan 14, 25 Westin Palo Alto Ground Lease Reserve
11 Loan 26, 27 Inn at the Market  
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale Unfunded Obligations Reserve ($11,598,910.73), Ground Rent Reserve ($110,239.50)
12.01 Property   RXR Plaza  
12.02 Property   Omni  
13 Loan 14, 20, 32 90 Fifth Avenue Unfunded Obligations Reserve
14 Loan 20, 33 Petco Corporate Headquarters Rental Escrow Reserve
15 Loan 18 Cabela’s Industrial Portfolio  
15.01 Property   Cabela’s Prairie du Chien  
15.02 Property   Cabela’s Triadelphia  
15.03 Property   Cabela’s Tooele  
16 Loan 34 One Allen Center  
17 Loan 35 Waxahachie Marketplace Unfunded Obligations Reserve
18 Loan 36 Space Mart Pennsylvania Portfolio  
18.01 Property   Space Mart State College PA  
18.02 Property   Space Mart Mechanicsburg PA  
18.03 Property   Space Mart Hatfield PA  
19 Loan 14, 20 Shops at Boardman  
20 Loan 37 Space Mart New Jersey Portfolio  
20.01 Property   Space Mart Sicklerville NJ  
20.02 Property   Space Mart Souderton PA  
20.03 Property   Space Mart Blackwood NJ  
21 Loan   Colonia Verde  
22 Loan   1301 University Avenue  
23 Loan   Heritage Marketplace Unfunded Obligations Reserve
24 Loan 9, 14, 38, 39 Esperanza  
25 Loan   Champions of the West  
26 Loan   Goodfriend Self Storage  
27 Loan   Michaels Plaza  
28 Loan 14, 40 Space Mart Virginia Portfolio  
28.01 Property   Space Mart Midlothian VA  
28.02 Property   Space Mart Richmond VA  
29 Loan   Shops of Grand Canyon Unfunded Obligations Reserve
30 Loan   Darmstadt Crossing Unfunded Obligations Reserve
31 Loan 14, 41 6502-6530 South Academy Boulevard Unfunded Obligations Reserve
32 Loan   Eliot Street Center  
33 Loan 42, 43 Cash Wise Center  
34 Loan   Ocoee Crossing  
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast  
36 Loan   Albertsons Henderson  

 

A-1-39 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Borrower Name
1 Loan 8, 9 Worldwide Plaza WWP Office, LLC and WWP Amenities Holdings, LLC
2 Loan 10 Residence Inn Anaheim M8 Dev, LLC
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio Spectrum OPC, LLC
3.01 Property   Main & Redhill  
3.02 Property   Two Venture  
3.03 Property   Pacific Park Business Center  
3.04 Property   One Venture  
4 Loan   Life Time Fitness Portfolio LCN-LNK Folsom (Multi) LLC
4.01 Property   Life Time Fitness Folsom  
4.02 Property   Life Time Fitness Fort Washington  
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio Various
5.001 Property   Hilton Garden Inn Glastonbury  
5.002 Property   Sheraton Hotel Woodbury  
5.003 Property   DoubleTree Holland  
5.004 Property   Lexington Residence Inn  
5.005 Property   Residence Inn Mystic Groton  
5.006 Property   Lexington Courtyard  
5.007 Property   Residence Inn Baton Rouge  
5.008 Property   TownePlace Suites Boise Downtown  
5.009 Property   San Bernardino Hampton Inn & Suites  
5.010 Property   Fairfield Inn and Suites Reno Sparks  
5.011 Property   Kalamazoo-Portage Courtyard  
5.012 Property   Bismarck Residence Inn  
5.013 Property   Residence Inn Southington  
5.014 Property   Bloomington Fairfield Inn & Suites  
5.015 Property   Montgomeryville Staybridge Suites  
5.016 Property   TownePlace Suites Pocatello  
5.017 Property   Rockford Residence Inn  
5.018 Property   Residence Inn Danbury  
5.019 Property   Westminster Hampton Inn  
5.020 Property   Appleton Residence Inn  
5.021 Property   Quantico Courtyard  
5.022 Property   El Paso Staybridge Suites  
5.023 Property   Fargo Residence Inn  
5.024 Property   Langhorne SpringHill Suites  
5.025 Property   Fairfield Inn and Suites Bethlehem  
5.026 Property   Mendota Heights Fairfield Inn & Suites  
5.027 Property   Residence Inn Albuquerque  
5.028 Property   Residence Inn Kansas City Olathe  
5.029 Property   Residence Inn Monroe  
5.030 Property   Residence Inn San Antonio North Stone Oak  
5.031 Property   Amarillo Residence Inn  
5.032 Property   TownePlace Suites Scranton  
5.033 Property   SpringHill Suites Waterford  
5.034 Property   Madison Residence Inn  
5.035 Property   Peoria, IL Residence Inn  
5.036 Property   Lafayette Fairfield Inn & Suites  
5.037 Property   Eden Prairie Fairfield Inn & Suites  
5.038 Property   Tinley Park Fairfield Inn & Suites  
5.039 Property   St. Joseph Hampton Inn  
5.040 Property   Burnsville Hampton Inn  
5.041 Property   Peoria, IL Courtyard  
5.042 Property   Champaign Courtyard  
5.043 Property   Springfield Courtyard  
5.044 Property   Akron Courtyard  
5.045 Property   El Paso Holiday Inn Express & Suites  
5.046 Property   Memphis SpringHill Suites  
5.047 Property   Tinley Park Hampton Inn  
5.048 Property   Phoenix TownePlace Suites  
5.049 Property   Woodbury Hampton Inn  
5.050 Property   Colorado Springs Fairfield Inn  
5.051 Property   Wichita Falls Hampton Inn  
5.052 Property   Zanesville Hampton Inn  
5.053 Property   Holland Fairfield Inn & Suites  
5.054 Property   Lubbock Hampton Inn  
5.055 Property   Phoenix SpringHill Suites  
5.056 Property   Lewisville Residence Inn  
5.057 Property   Battle Creek Hampton Inn  
5.058 Property   Courtyard Scranton  
5.059 Property   Springfield Fairfield Inn & Suites  
5.060 Property   Branson Fairfield Inn & Suites  
5.061 Property   Toledo Fairfield Inn & Suites  

 

A-1-40 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Borrower Name
5.062 Property   Corpus Christi Residence Inn  
5.063 Property   Columbus Homewood Suites  
5.064 Property   Houston Brookhollow SpringHill Suites  
5.065 Property   Residence Inn Fort Smith  
5.066 Property   Joliet Fairfield Inn & Suites North  
5.067 Property   Plano Fairfield Inn & Suites  
5.068 Property   Topeka Residence Inn  
5.069 Property   Bedford TownePlace Suites  
5.070 Property   Wichita Hampton Inn  
5.071 Property   Holiday Inn Express Malvern  
5.072 Property   Greeley Fairfield Inn & Suites  
5.073 Property   Amarillo Fairfield Inn & Suites  
5.074 Property   Dallas Homewood Suites  
5.075 Property   Oshkosh Fairfield Inn & Suites  
5.076 Property   Burnsville Fairfield Inn & Suites  
5.077 Property   Willowbrook Homewood Suites  
5.078 Property   Memphis Fairfield Inn & Suites  
5.079 Property   Mansfield Hampton Inn  
5.080 Property   Lubbock Fairfield Inn & Suites  
5.081 Property   Mishawaka Fairfield Inn & Suites  
5.082 Property   Abilene Hampton Inn  
5.083 Property   Akron Hampton Inn  
5.084 Property   Fort Worth Hampton Inn  
5.085 Property   Bloomington Courtyard  
5.086 Property   Fargo Comfort Suites  
5.087 Property   Findlay Fairfield Inn & Suites  
5.088 Property   Stevens Point Fairfield Inn & Suites  
5.089 Property   Quincy Fairfield Inn & Suites  
5.090 Property   Findlay Hampton Inn  
5.091 Property   Forsyth Fairfield Inn  
5.092 Property   Muncie Fairfield Inn  
5.093 Property   Bismarck South Fairfield Inn & Suites  
5.094 Property   Lee’s Summit Fairfield Inn & Suites  
5.095 Property   Norman Fairfield Inn & Suites  
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)  
5.097 Property   Council Bluffs Fairfield Inn & Suites  
5.098 Property   Terre Haute Fairfield Inn & Suites  
5.099 Property   Waco Fairfield Inn & Suites  
5.100 Property   Champaign Fairfield Inn & Suites  
5.101 Property   Houston Brookhollow TownePlace Suites  
5.102 Property   Corpus Christi Fairfield Inn & Suites  
5.103 Property   Fargo Fairfield Inn & Suites  
5.104 Property   Galesburg Fairfield Inn & Suites  
5.105 Property   Abilene Fairfield Inn & Suites  
5.106 Property   Billings Fairfield Inn & Suites  
5.107 Property   Peru Fairfield Inn & Suites  
5.108 Property   Mesquite Fairfield Inn & Suites  
5.109 Property   San Angelo Hampton Inn  
5.110 Property   Bismarck North Fairfield Inn & Suites  
5.111 Property   Willowbrook Hampton Inn  
5.112 Property   Toledo Country Inn & Suites  
5.113 Property   Dubuque Fairfield Inn  
5.114 Property   Kankakee Fairfield Inn  
5.115 Property   Canton Fairfield Inn & Suites  
5.116 Property   Westchase Fairfield Inn & Suites  
5.117 Property   Lima Fairfield Inn  
5.118 Property   Owatonna Country Inn & Suites  
5.119 Property   Saginaw Fairfield Inn  
5.120 Property   Youngstown Hampton Inn  
5.121 Property   Longview Fairfield Inn & Suites  
5.122 Property   Middletown Fairfield Inn  
5.123 Property   Mishawaka Best Western Plus  
5.124 Property   Tyler Fairfield Inn & Suites  
5.125 Property   Stafford Hampton Inn  
5.126 Property   Lincoln Fairfield Inn & Suites  
5.127 Property   Saginaw Comfort Suites  
5.128 Property   Humble Fairfield Inn & Suites  
5.129 Property   Corpus Christi Country Inn & Suites  
5.130 Property   Youngstown Fairfield Inn & Suites  
5.131 Property   Stillwater Fairfield Inn & Suites  
5.132 Property   Quail Springs Fairfield Inn & Suites  
5.133 Property   Temple Fairfield Inn & Suites  
5.134 Property   Topeka Fairfield Inn  
5.135 Property   Lincoln Comfort Suites  
5.136 Property   Wichita Comfort Inn  

 

A-1-41 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Borrower Name
5.137 Property   Bloomington Comfort Suites  
5.138 Property   Grand Forks Fairfield Inn  
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio SPT Prairie 1 CB Drive, LLC, SPT Prairie 200 BP Drive, LLC, SPT Prairie 210 Demers Avenue, LLC, SPT Prairie 1000 CB Drive, LLC, SPT Prairie 2250 Gatlin Blvd., LLC, SPT Prairie 2427 N. Greenwich Road, LLC, SPT Prairie 2502 W. CB Drive, LLC, SPT Prairie 2700 Market Place Drive, LLC, SPT Prairie 3900 CB Drive, LLC, SPT Prairie 5500 Cornerstone North Blvd., LLC, SPT Prairie 7090 CB Drive NW, LLC, SPT Prairie 7700 CB Drive, LLC, SPT Prairie 10670 CB Drive, LLC, SPT Prairie 10501 Palm River Road, LLC, SPT Prairie 17907 IH-10 West, LLC and SPT Prairie 20200 Rogers Drive, LLC
6.01 Property   Cabela’s Rogers  
6.02 Property   Cabela’s Lone Tree  
6.03 Property   Bass Pro San Antonio  
6.04 Property   Cabela’s Allen  
6.05 Property   Cabela’s Lehi  
6.06 Property   Bass Pro Tampa  
6.07 Property   Cabela’s Hammond  
6.08 Property   Bass Pro Round Rock  
6.09 Property   Cabela’s Fort Mill  
6.10 Property   Cabela’s Wichita  
6.11 Property   Cabela’s Owatonna  
6.12 Property   Cabela’s Centerville  
6.13 Property   Cabela’s Huntsville  
6.14 Property   Bass Pro Port St. Lucie  
6.15 Property   Cabela’s Waco  
6.16 Property   Cabela’s East Grand Forks  
7 Loan 20 Loma Linda WI Loma Linda, LLC
8 Loan 15, 21, 22 Olympic Tower OT Real Estate Owner LLC
9 Loan 14, 15, 23, 24 The Triangle Triangle Center, LLC
10 Loan 14, 25 Westin Palo Alto Pacific Land Development Venture, L.P. and Palo Alto Hotel Development Venture, L.P.
11 Loan 26, 27 Inn at the Market Market Place Center, Ltd.
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 333 Earle Ovington Boulevard SPE LLC and Rexcorp Plaza SPE LLC
12.01 Property   RXR Plaza  
12.02 Property   Omni  
13 Loan 14, 20, 32 90 Fifth Avenue 90 Fifth Owner, LLC
14 Loan 20, 33 Petco Corporate Headquarters FidoCo Property LLC
15 Loan 18 Cabela’s Industrial Portfolio SPT Prairie 100 Distribution Road, LLC, SPT Prairie 2000 West CB Way, LLC and SPT Prairie 33901 State Highway 35, LLC
15.01 Property   Cabela’s Prairie du Chien  
15.02 Property   Cabela’s Triadelphia  
15.03 Property   Cabela’s Tooele  
16 Loan 34 One Allen Center BRI 1873 One Allen, LLC
17 Loan 35 Waxahachie Marketplace Waxahachie Dunhill LLC
18 Loan 36 Space Mart Pennsylvania Portfolio Hatfield Depot Self Storage, LLC, Lower Allen Township Storage, LLC and Stor-All Self Storage, LLC
18.01 Property   Space Mart State College PA  
18.02 Property   Space Mart Mechanicsburg PA  
18.03 Property   Space Mart Hatfield PA  
19 Loan 14, 20 Shops at Boardman WAOP Properties, LLC and The Shops at Boardman Park Properties, LLC
20 Loan 37 Space Mart New Jersey Portfolio Blackwood Storage, LLC, Winslow Township Storage, LLC and Franconia Storage, LLC
20.01 Property   Space Mart Sicklerville NJ  
20.02 Property   Space Mart Souderton PA  
20.03 Property   Space Mart Blackwood NJ  
21 Loan   Colonia Verde ROK Colonia Verde LLC
22 Loan   1301 University Avenue 1301 University Avenue, LLC
23 Loan   Heritage Marketplace MD Heritage, LP
24 Loan 9, 14, 38, 39 Esperanza Operadora Hotel Esperanza, S. de R.L. de C.V.
25 Loan   Champions of the West Champions of the West Plaza of Nevada LLC
26 Loan   Goodfriend Self Storage 4301 Tonnelle Storage, LLC
27 Loan   Michaels Plaza  10345 Magnolia Ave LLC
28 Loan 14, 40 Space Mart Virginia Portfolio Commonwealth Centre Storage, LLC and Janke Road Storage, LLC
28.01 Property   Space Mart Midlothian VA  
28.02 Property   Space Mart Richmond VA  
29 Loan   Shops of Grand Canyon Grand Canyon Center, LP
30 Loan   Darmstadt Crossing Sansone Darmstadt, LLC
31 Loan 14, 41 6502-6530 South Academy Boulevard Addison Cheyenne, LLC
32 Loan   Eliot Street Center Jefferson Park Holdings, LLC
33 Loan 42, 43 Cash Wise Center MO Cloud, LLC
34 Loan   Ocoee Crossing Ocoee Crossing Associates LLC
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast VP1 Music City LLC
36 Loan   Albertsons Henderson ALV 1, LLC and ALV 2, LLC

 

A-1-42 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
1 Loan 8, 9 Worldwide Plaza No SL Green Operating Partnership, L.P., RXR Real Estate Value Added Fund - Fund III LP, RXR RE VAF - Fund III Parallel A LP, RXR RE VAF - Fund III Parallel B LP, RXR RE VAF - Fund III Parallel B (REIT) LP, RXR RE VAF - Fund III Parallel C LP and RXR RE VAF - Fund III Parallel D LP Refinance 616,286,000
2 Loan 10 Residence Inn Anaheim No Mayur B. Patel Refinance 78,500,000
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio No Olen Properties Corp. Recapitalization 70,000,000
3.01 Property   Main & Redhill        
3.02 Property   Two Venture        
3.03 Property   Pacific Park Business Center        
3.04 Property   One Venture        
4 Loan   Life Time Fitness Portfolio No LCN North American Fund II REIT and LNK Partners III, L.P. Acquisition 57,000,000
4.01 Property   Life Time Fitness Folsom        
4.02 Property   Life Time Fitness Fort Washington        
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio No SCG Hotel Investors Holdings, L.P. Refinance 332,685,263
5.001 Property   Hilton Garden Inn Glastonbury        
5.002 Property   Sheraton Hotel Woodbury        
5.003 Property   DoubleTree Holland        
5.004 Property   Lexington Residence Inn        
5.005 Property   Residence Inn Mystic Groton        
5.006 Property   Lexington Courtyard        
5.007 Property   Residence Inn Baton Rouge        
5.008 Property   TownePlace Suites Boise Downtown        
5.009 Property   San Bernardino Hampton Inn & Suites        
5.010 Property   Fairfield Inn and Suites Reno Sparks        
5.011 Property   Kalamazoo-Portage Courtyard        
5.012 Property   Bismarck Residence Inn        
5.013 Property   Residence Inn Southington        
5.014 Property   Bloomington Fairfield Inn & Suites        
5.015 Property   Montgomeryville Staybridge Suites        
5.016 Property   TownePlace Suites Pocatello        
5.017 Property   Rockford Residence Inn        
5.018 Property   Residence Inn Danbury        
5.019 Property   Westminster Hampton Inn        
5.020 Property   Appleton Residence Inn        
5.021 Property   Quantico Courtyard        
5.022 Property   El Paso Staybridge Suites        
5.023 Property   Fargo Residence Inn        
5.024 Property   Langhorne SpringHill Suites        
5.025 Property   Fairfield Inn and Suites Bethlehem        
5.026 Property   Mendota Heights Fairfield Inn & Suites        
5.027 Property   Residence Inn Albuquerque        
5.028 Property   Residence Inn Kansas City Olathe        
5.029 Property   Residence Inn Monroe        
5.030 Property   Residence Inn San Antonio North Stone Oak        
5.031 Property   Amarillo Residence Inn        
5.032 Property   TownePlace Suites Scranton        
5.033 Property   SpringHill Suites Waterford        
5.034 Property   Madison Residence Inn        
5.035 Property   Peoria, IL Residence Inn        
5.036 Property   Lafayette Fairfield Inn & Suites        
5.037 Property   Eden Prairie Fairfield Inn & Suites        
5.038 Property   Tinley Park Fairfield Inn & Suites        
5.039 Property   St. Joseph Hampton Inn        
5.040 Property   Burnsville Hampton Inn        
5.041 Property   Peoria, IL Courtyard        
5.042 Property   Champaign Courtyard        
5.043 Property   Springfield Courtyard        
5.044 Property   Akron Courtyard        
5.045 Property   El Paso Holiday Inn Express & Suites        
5.046 Property   Memphis SpringHill Suites        
5.047 Property   Tinley Park Hampton Inn        
5.048 Property   Phoenix TownePlace Suites        
5.049 Property   Woodbury Hampton Inn        
5.050 Property   Colorado Springs Fairfield Inn        
5.051 Property   Wichita Falls Hampton Inn        
5.052 Property   Zanesville Hampton Inn        
5.053 Property   Holland Fairfield Inn & Suites        
5.054 Property   Lubbock Hampton Inn        
5.055 Property   Phoenix SpringHill Suites        
5.056 Property   Lewisville Residence Inn        
5.057 Property   Battle Creek Hampton Inn        
5.058 Property   Courtyard Scranton        
5.059 Property   Springfield Fairfield Inn & Suites        
5.060 Property   Branson Fairfield Inn & Suites        
5.061 Property   Toledo Fairfield Inn & Suites        

 

A-1-43 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
5.062 Property   Corpus Christi Residence Inn        
5.063 Property   Columbus Homewood Suites        
5.064 Property   Houston Brookhollow SpringHill Suites        
5.065 Property   Residence Inn Fort Smith        
5.066 Property   Joliet Fairfield Inn & Suites North        
5.067 Property   Plano Fairfield Inn & Suites        
5.068 Property   Topeka Residence Inn        
5.069 Property   Bedford TownePlace Suites        
5.070 Property   Wichita Hampton Inn        
5.071 Property   Holiday Inn Express Malvern        
5.072 Property   Greeley Fairfield Inn & Suites        
5.073 Property   Amarillo Fairfield Inn & Suites        
5.074 Property   Dallas Homewood Suites        
5.075 Property   Oshkosh Fairfield Inn & Suites        
5.076 Property   Burnsville Fairfield Inn & Suites        
5.077 Property   Willowbrook Homewood Suites        
5.078 Property   Memphis Fairfield Inn & Suites        
5.079 Property   Mansfield Hampton Inn        
5.080 Property   Lubbock Fairfield Inn & Suites        
5.081 Property   Mishawaka Fairfield Inn & Suites        
5.082 Property   Abilene Hampton Inn        
5.083 Property   Akron Hampton Inn        
5.084 Property   Fort Worth Hampton Inn        
5.085 Property   Bloomington Courtyard        
5.086 Property   Fargo Comfort Suites        
5.087 Property   Findlay Fairfield Inn & Suites        
5.088 Property   Stevens Point Fairfield Inn & Suites        
5.089 Property   Quincy Fairfield Inn & Suites        
5.090 Property   Findlay Hampton Inn        
5.091 Property   Forsyth Fairfield Inn        
5.092 Property   Muncie Fairfield Inn        
5.093 Property   Bismarck South Fairfield Inn & Suites        
5.094 Property   Lee’s Summit Fairfield Inn & Suites        
5.095 Property   Norman Fairfield Inn & Suites        
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)        
5.097 Property   Council Bluffs Fairfield Inn & Suites        
5.098 Property   Terre Haute Fairfield Inn & Suites        
5.099 Property   Waco Fairfield Inn & Suites        
5.100 Property   Champaign Fairfield Inn & Suites        
5.101 Property   Houston Brookhollow TownePlace Suites        
5.102 Property   Corpus Christi Fairfield Inn & Suites        
5.103 Property   Fargo Fairfield Inn & Suites        
5.104 Property   Galesburg Fairfield Inn & Suites        
5.105 Property   Abilene Fairfield Inn & Suites        
5.106 Property   Billings Fairfield Inn & Suites        
5.107 Property   Peru Fairfield Inn & Suites        
5.108 Property   Mesquite Fairfield Inn & Suites        
5.109 Property   San Angelo Hampton Inn        
5.110 Property   Bismarck North Fairfield Inn & Suites        
5.111 Property   Willowbrook Hampton Inn        
5.112 Property   Toledo Country Inn & Suites        
5.113 Property   Dubuque Fairfield Inn        
5.114 Property   Kankakee Fairfield Inn        
5.115 Property   Canton Fairfield Inn & Suites        
5.116 Property   Westchase Fairfield Inn & Suites        
5.117 Property   Lima Fairfield Inn        
5.118 Property   Owatonna Country Inn & Suites        
5.119 Property   Saginaw Fairfield Inn        
5.120 Property   Youngstown Hampton Inn        
5.121 Property   Longview Fairfield Inn & Suites        
5.122 Property   Middletown Fairfield Inn        
5.123 Property   Mishawaka Best Western Plus        
5.124 Property   Tyler Fairfield Inn & Suites        
5.125 Property   Stafford Hampton Inn        
5.126 Property   Lincoln Fairfield Inn & Suites        
5.127 Property   Saginaw Comfort Suites        
5.128 Property   Humble Fairfield Inn & Suites        
5.129 Property   Corpus Christi Country Inn & Suites        
5.130 Property   Youngstown Fairfield Inn & Suites        
5.131 Property   Stillwater Fairfield Inn & Suites        
5.132 Property   Quail Springs Fairfield Inn & Suites        
5.133 Property   Temple Fairfield Inn & Suites        
5.134 Property   Topeka Fairfield Inn        
5.135 Property   Lincoln Comfort Suites        
5.136 Property   Wichita Comfort Inn        

 

A-1-44 

 

 

GSMS 2017-GS8 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
5.137 Property   Bloomington Comfort Suites        
5.138 Property   Grand Forks Fairfield Inn        
6 Loan 18, 19 Bass Pro & Cabela’s Portfolio No Starwood Property Trust, Inc. Acquisition 194,900,000
6.01 Property   Cabela’s Rogers        
6.02 Property   Cabela’s Lone Tree        
6.03 Property   Bass Pro San Antonio        
6.04 Property   Cabela’s Allen        
6.05 Property   Cabela’s Lehi        
6.06 Property   Bass Pro Tampa        
6.07 Property   Cabela’s Hammond        
6.08 Property   Bass Pro Round Rock        
6.09 Property   Cabela’s Fort Mill        
6.10 Property   Cabela’s Wichita        
6.11 Property   Cabela’s Owatonna        
6.12 Property   Cabela’s Centerville        
6.13 Property   Cabela’s Huntsville        
6.14 Property   Bass Pro Port St. Lucie        
6.15 Property   Cabela’s Waco        
6.16 Property   Cabela’s East Grand Forks        
7 Loan 20 Loma Linda No Easterly Government Properties LP Acquisition 127,500,000
8 Loan 15, 21, 22 Olympic Tower No OPG Investment Holdings (US), LLC, Crown Retail Services LLC, Centurian Management Corporation and Crown 600 Broadway LLC Refinance 611,000,000
9 Loan 14, 15, 23, 24 The Triangle No Kamyar Mateen and Tyler Mateen Acquisition 41,250,000
10 Loan 14, 25 Westin Palo Alto No Clement Chen, III Refinance 83,000,000
11 Loan 26, 27 Inn at the Market No Craig Schafer Refinance 35,000,000
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale No RXR Properties Holdings LLC Refinance 197,950,000
12.01 Property   RXR Plaza        
12.02 Property   Omni        
13 Loan 14, 20, 32 90 Fifth Avenue No Aby Rosen and Michael Fuchs Refinance 104,500,000
14 Loan 20, 33 Petco Corporate Headquarters No USRA Net Lease II Capital Corp. Acquisition 71,500,000
15 Loan 18 Cabela’s Industrial Portfolio No Starwood Property Trust, Inc. Acquisition 71,000,000
15.01 Property   Cabela’s Prairie du Chien        
15.02 Property   Cabela’s Triadelphia        
15.03 Property   Cabela’s Tooele        
16 Loan 34 One Allen Center No Accesso Investment Properties VI. LLLP and Accesso Investment Properties VI (US), LLLP Acquisition 22,700,000
17 Loan 35 Waxahachie Marketplace No William L. Hutchinson Acquisition 21,750,000
18 Loan 36 Space Mart Pennsylvania Portfolio No Jeffrey A. Grubb, David N. Hill, Robert E. Poole, Jr. and BDR Properties, Inc. Refinance 20,650,000
18.01 Property   Space Mart State College PA        
18.02 Property   Space Mart Mechanicsburg PA        
18.03 Property   Space Mart Hatfield PA        
19 Loan 14, 20 Shops at Boardman No David L. Handel Refinance 42,600,000
20 Loan 37 Space Mart New Jersey Portfolio No Jeffrey A. Grubb, David N. Hill, Robert E. Poole, Jr. and BDR Properties, Inc. Refinance 18,700,000
20.01 Property   Space Mart Sicklerville NJ        
20.02 Property   Space Mart Souderton PA        
20.03 Property   Space Mart Blackwood NJ        
21 Loan   Colonia Verde No Ronald O. Keil Acquisition 17,800,000
22 Loan   1301 University Avenue No Brett M. Naylor and Ardath K. Solsrud Refinance 16,500,000
23 Loan   Heritage Marketplace No Mathew Rosenblatt, John Berman, Eric J. Wichterman, Corrine R. Wichterman and Eric J. Wichterman and Corrine R. Wichterman, co-trustees of the Eric J. Wichterman and Corrine R. Wichterman Trust u/a/d June 3, 2008, 2007419 Ontario Inc. and 2007414 Ontario Inc. Acquisition 15,750,000
24 Loan 9, 14, 38, 39 Esperanza No Flynn Properties Inc., Levy Family Partners, LLC and The Freidkin Group Refinance 40,000,000
25 Loan   Champions of the West No John P. Junge and John P. Junge, as Trustee of the Junge Revocable Trust Dated July 12, 2016 Recapitalization 14,250,000
26 Loan   Goodfriend Self Storage No Stephen L. Clark and Marc Slayton Refinance 13,400,000
27 Loan   Michaels Plaza No Kyung (Catherine) Kim Acquisition 13,300,000
28 Loan 14, 40 Space Mart Virginia Portfolio No Jeffrey A. Grubb, David N. Hill, Robert E. Poole, Jr. and BDR Properties, Inc. Refinance 12,650,000
28.01 Property   Space Mart Midlothian VA        
28.02 Property   Space Mart Richmond VA        
29 Loan   Shops of Grand Canyon No Kamyar Mateen Acquisition 12,500,000
30 Loan   Darmstadt Crossing No James G. Sansone, Timothy G. Sansone, Douglas G. Sansone and Nicholas G. Sansone Acquisition 9,700,000
31 Loan 14, 41 6502-6530 South Academy Boulevard No Aric Lasky, Timothy Siegel and Randy Banchik Refinance 7,350,000
32 Loan   Eliot Street Center No Nathan Adams Refinance 7,200,000
33 Loan 42, 43 Cash Wise Center No John I. Silverman Acquisition 6,570,000
34 Loan   Ocoee Crossing No Todd A. Sachse Refinance 6,500,000
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast No Donald L. Howard, Jr., Timothy G. Howard and Jeffrey A. Yeary Refinance 6,250,000
36 Loan   Albertsons Henderson No Mark Kooklani, Mina Kooklani and Mark Kooklani, as Trustee of the Kooklani Family Revocable Living Trust Dated August 22, 1996 Acquisition 5,170,000

 

A-1-45 

 

 

GSMS 2017-GS8 Annex A-1                            
                                 
Control Number Loan / Property Flag Footnotes Property Name Principal's New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox Cash Management
1 Loan 8, 9 Worldwide Plaza 0 583,714,000 266,626,128 1,466,626,128 983,098,561 0 33,991,488 0 0 449,536,079 1,466,626,128 Office: Hard /  Amenities: Springing Springing
2 Loan 10 Residence Inn Anaheim 0 0 0 78,500,000 65,223,538 0 714,036 198,449 12,363,977 0 78,500,000 Hard Springing
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio 0 0 0 70,000,000 0 0 869,490 781,000 68,349,510 0 70,000,000 Hard In Place
3.01 Property   Main & Redhill                          
3.02 Property   Two Venture                          
3.03 Property   Pacific Park Business Center                          
3.04 Property   One Venture                          
4 Loan   Life Time Fitness Portfolio 33,148,234 0 0 90,148,234 0 88,420,333 179,867 1,548,033 0 0 90,148,234 Hard In Place
4.01 Property   Life Time Fitness Folsom                          
4.02 Property   Life Time Fitness Fort Washington                          
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio 0 467,314,737 0 800,000,000 753,109,751 0 11,046,309 34,240,000 1,603,940 0 800,000,000 Soft Springing Hard Springing
5.001 Property   Hilton Garden Inn Glastonbury                          
5.002 Property   Sheraton Hotel Woodbury                          
5.003 Property   DoubleTree Holland                          
5.004 Property   Lexington Residence Inn                          
5.005 Property   Residence Inn Mystic Groton                          
5.006 Property   Lexington Courtyard                          
5.007 Property   Residence Inn Baton Rouge                          
5.008 Property   TownePlace Suites Boise Downtown                          
5.009 Property   San Bernardino Hampton Inn & Suites                          
5.010 Property   Fairfield Inn and Suites Reno Sparks                          
5.011 Property   Kalamazoo-Portage Courtyard                          
5.012 Property   Bismarck Residence Inn                          
5.013 Property   Residence Inn Southington                          
5.014 Property   Bloomington Fairfield Inn & Suites                          
5.015 Property   Montgomeryville Staybridge Suites                          
5.016 Property   TownePlace Suites Pocatello                          
5.017 Property   Rockford Residence Inn                          
5.018 Property   Residence Inn Danbury                          
5.019 Property   Westminster Hampton Inn                          
5.020 Property   Appleton Residence Inn                          
5.021 Property   Quantico Courtyard                          
5.022 Property   El Paso Staybridge Suites                          
5.023 Property   Fargo Residence Inn                          
5.024 Property   Langhorne SpringHill Suites                          
5.025 Property   Fairfield Inn and Suites Bethlehem                          
5.026 Property   Mendota Heights Fairfield Inn & Suites                          
5.027 Property   Residence Inn Albuquerque                          
5.028 Property   Residence Inn Kansas City Olathe                          
5.029 Property   Residence Inn Monroe                          
5.030 Property   Residence Inn San Antonio North Stone Oak                          
5.031 Property   Amarillo Residence Inn                          
5.032 Property   TownePlace Suites Scranton                          
5.033 Property   SpringHill Suites Waterford                          
5.034 Property   Madison Residence Inn                          
5.035 Property   Peoria, IL Residence Inn                          
5.036 Property   Lafayette Fairfield Inn & Suites                          
5.037 Property   Eden Prairie Fairfield Inn & Suites                          
5.038 Property   Tinley Park Fairfield Inn & Suites                          
5.039 Property   St. Joseph Hampton Inn                          
5.040 Property   Burnsville Hampton Inn                          
5.041 Property   Peoria, IL Courtyard                          
5.042 Property   Champaign Courtyard                          
5.043 Property   Springfield Courtyard                          
5.044 Property   Akron Courtyard                          
5.045 Property   El Paso Holiday Inn Express & Suites                          
5.046 Property   Memphis SpringHill Suites                          
5.047 Property   Tinley Park Hampton Inn                          
5.048 Property   Phoenix TownePlace Suites                          
5.049 Property   Woodbury Hampton Inn                          
5.050 Property   Colorado Springs Fairfield Inn                          
5.051 Property   Wichita Falls Hampton Inn                          
5.052 Property   Zanesville Hampton Inn                          
5.053 Property   Holland Fairfield Inn & Suites                          
5.054 Property   Lubbock Hampton Inn                          
5.055 Property   Phoenix SpringHill Suites                          
5.056 Property   Lewisville Residence Inn                          
5.057 Property   Battle Creek Hampton Inn                          
5.058 Property   Courtyard Scranton                          
5.059 Property   Springfield Fairfield Inn & Suites                          
5.060 Property   Branson Fairfield Inn & Suites                          
5.061 Property   Toledo Fairfield Inn & Suites                          

 

 

A-1-46 

 

 

 

GSMS 2017-GS8 Annex A-1                            
                                 
Control Number Loan / Property Flag Footnotes Property Name Principal's New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox Cash Management
5.062 Property   Corpus Christi Residence Inn                          
5.063 Property   Columbus Homewood Suites                          
5.064 Property   Houston Brookhollow SpringHill Suites                          
5.065 Property   Residence Inn Fort Smith                          
5.066 Property   Joliet Fairfield Inn & Suites North                          
5.067 Property   Plano Fairfield Inn & Suites                          
5.068 Property   Topeka Residence Inn                          
5.069 Property   Bedford TownePlace Suites                          
5.070 Property   Wichita Hampton Inn                          
5.071 Property   Holiday Inn Express Malvern                          
5.072 Property   Greeley Fairfield Inn & Suites                          
5.073 Property   Amarillo Fairfield Inn & Suites                          
5.074 Property   Dallas Homewood Suites                          
5.075 Property   Oshkosh Fairfield Inn & Suites                          
5.076 Property   Burnsville Fairfield Inn & Suites                          
5.077 Property   Willowbrook Homewood Suites                          
5.078 Property   Memphis Fairfield Inn & Suites                          
5.079 Property   Mansfield Hampton Inn                          
5.080 Property   Lubbock Fairfield Inn & Suites                          
5.081 Property   Mishawaka Fairfield Inn & Suites                          
5.082 Property   Abilene Hampton Inn                          
5.083 Property   Akron Hampton Inn                          
5.084 Property   Fort Worth Hampton Inn                          
5.085 Property   Bloomington Courtyard                          
5.086 Property   Fargo Comfort Suites                          
5.087 Property   Findlay Fairfield Inn & Suites                          
5.088 Property   Stevens Point Fairfield Inn & Suites                          
5.089 Property   Quincy Fairfield Inn & Suites                          
5.090 Property   Findlay Hampton Inn                          
5.091 Property   Forsyth Fairfield Inn                          
5.092 Property   Muncie Fairfield Inn                          
5.093 Property   Bismarck South Fairfield Inn & Suites                          
5.094 Property   Lee's Summit Fairfield Inn & Suites                          
5.095 Property   Norman Fairfield Inn & Suites                          
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                          
5.097 Property   Council Bluffs Fairfield Inn & Suites                          
5.098 Property   Terre Haute Fairfield Inn & Suites                          
5.099 Property   Waco Fairfield Inn & Suites                          
5.100 Property   Champaign Fairfield Inn & Suites                          
5.101 Property   Houston Brookhollow TownePlace Suites                          
5.102 Property   Corpus Christi Fairfield Inn & Suites                          
5.103 Property   Fargo Fairfield Inn & Suites                          
5.104 Property   Galesburg Fairfield Inn & Suites                          
5.105 Property   Abilene Fairfield Inn & Suites                          
5.106 Property   Billings Fairfield Inn & Suites                          
5.107 Property   Peru Fairfield Inn & Suites                          
5.108 Property   Mesquite Fairfield Inn & Suites                          
5.109 Property   San Angelo Hampton Inn                          
5.110 Property   Bismarck North Fairfield Inn & Suites                          
5.111 Property   Willowbrook Hampton Inn                          
5.112 Property   Toledo Country Inn & Suites                          
5.113 Property   Dubuque Fairfield Inn                          
5.114 Property   Kankakee Fairfield Inn                          
5.115 Property   Canton Fairfield Inn & Suites                          
5.116 Property   Westchase Fairfield Inn & Suites                          
5.117 Property   Lima Fairfield Inn                          
5.118 Property   Owatonna Country Inn & Suites                          
5.119 Property   Saginaw Fairfield Inn                          
5.120 Property   Youngstown Hampton Inn                          
5.121 Property   Longview Fairfield Inn & Suites                          
5.122 Property   Middletown Fairfield Inn                          
5.123 Property   Mishawaka Best Western Plus                          
5.124 Property   Tyler Fairfield Inn & Suites                          
5.125 Property   Stafford Hampton Inn                          
5.126 Property   Lincoln Fairfield Inn & Suites                          
5.127 Property   Saginaw Comfort Suites                          
5.128 Property   Humble Fairfield Inn & Suites                          
5.129 Property   Corpus Christi Country Inn & Suites                          
5.130 Property   Youngstown Fairfield Inn & Suites                          
5.131 Property   Stillwater Fairfield Inn & Suites                          
5.132 Property   Quail Springs Fairfield Inn & Suites                          
5.133 Property   Temple Fairfield Inn & Suites                          
5.134 Property   Topeka Fairfield Inn                          
5.135 Property   Lincoln Comfort Suites                          
5.136 Property   Wichita Comfort Inn                          

 

 

A-1-47 

 

 

 

GSMS 2017-GS8 Annex A-1                            
                                 
Control Number Loan / Property Flag Footnotes Property Name Principal's New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox Cash Management
5.137 Property   Bloomington Comfort Suites                          
5.138 Property   Grand Forks Fairfield Inn                          
6 Loan 18, 19 Bass Pro & Cabela's Portfolio 148,423,879 0 0 343,323,879 0 341,609,572 1,714,307 0 0 0 343,323,879 Hard Springing
6.01 Property   Cabela's Rogers                          
6.02 Property   Cabela's Lone Tree                          
6.03 Property   Bass Pro San Antonio                          
6.04 Property   Cabela's Allen                          
6.05 Property   Cabela's Lehi                          
6.06 Property   Bass Pro Tampa                          
6.07 Property   Cabela's Hammond                          
6.08 Property   Bass Pro Round Rock                          
6.09 Property   Cabela's Fort Mill                          
6.10 Property   Cabela's Wichita                          
6.11 Property   Cabela's Owatonna                          
6.12 Property   Cabela's Centerville                          
6.13 Property   Cabela's Huntsville                          
6.14 Property   Bass Pro Port St. Lucie                          
6.15 Property   Cabela's Waco                          
6.16 Property   Cabela's East Grand Forks                          
7 Loan 20 Loma Linda 85,973,286 0 0 213,473,286 0 212,500,000 973,286 0 0 0 213,473,286 Hard Springing
8 Loan 15, 21, 22 Olympic Tower 0 389,000,000 0 1,000,000,000 249,903,892 0 22,652,548 61,643,545 665,800,015 0 1,000,000,000 Hard In Place
9 Loan 14, 15, 23, 24 The Triangle 16,902,646 0 0 58,152,646 0 55,700,000 388,774 2,063,873 0 0 58,152,646 Hard Springing
10 Loan 14, 25 Westin Palo Alto 0 0 0 83,000,000 27,108,726 0 1,023,499 324,631 54,543,145 0 83,000,000 Hard Springing
11 Loan 26, 27 Inn at the Market 0 0 0 35,000,000 14,816,918 0 530,003 54,912 19,598,166 0 35,000,000 Springing Springing
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale 25,529,156 45,970,000 40,525,135 309,974,292 279,997,156 0 12,868,362 17,108,774 0 0 309,974,292 Hard Springing
12.01 Property   RXR Plaza                          
12.02 Property   Omni                          
13 Loan 14, 20, 32 90 Fifth Avenue 0 0 0 104,500,000 97,075,496 0 1,733,603 5,352,756 338,145 0 104,500,000 Hard Springing
14 Loan 20, 33 Petco Corporate Headquarters 39,483,225 0 0 110,983,225 0 110,000,000 378,225 605,000 0 0 110,983,225 Hard In Place
15 Loan 18 Cabela's Industrial Portfolio 56,782,559 0 0 127,782,559 0 127,353,058 429,501 0 0 0 127,782,559 Hard Springing
15.01 Property   Cabela's Prairie du Chien                          
15.02 Property   Cabela's Triadelphia                          
15.03 Property   Cabela's Tooele                          
16 Loan 34 One Allen Center 9,234,348 0 0 31,934,348 0 29,550,000 220,076 2,164,272 0 0 31,934,348 Hard Springing
17 Loan 35 Waxahachie Marketplace 10,437,972 0 0 32,187,972 0 31,122,449 144,533 920,990 0 0 32,187,972 Springing Springing
18 Loan 36 Space Mart Pennsylvania Portfolio 0 0 0 20,650,000 8,579,091 0 535,537 60,304 11,475,068 0 20,650,000 Springing Springing
18.01 Property   Space Mart State College PA                          
18.02 Property   Space Mart Mechanicsburg PA                          
18.03 Property   Space Mart Hatfield PA                          
19 Loan 14, 20 Shops at Boardman 5,030,508 0 0 47,630,508 46,576,594 0 244,771 809,144 0 0 47,630,508 Springing Springing
20 Loan 37 Space Mart New Jersey Portfolio 0 0 0 18,700,000 11,237,080 0 262,330 78,505 7,122,085 0 18,700,000 Springing Springing
20.01 Property   Space Mart Sicklerville NJ                          
20.02 Property   Space Mart Souderton PA                          
20.03 Property   Space Mart Blackwood NJ                          
21 Loan   Colonia Verde 7,108,734 0 0 24,908,734 0 24,500,000 345,342 63,392 0 0 24,908,734 Springing Springing
22 Loan   1301 University Avenue 0 0 0 16,500,000 14,524,939 0 282,527 225,593 1,466,941 0 16,500,000 Soft Springing
23 Loan   Heritage Marketplace 7,409,866 0 0 23,159,866 0 22,500,000 285,530 374,335 0 0 23,159,866 Springing Springing
24 Loan 9, 14, 38, 39 Esperanza 0 0 0 40,000,000 28,917,941 0 1,376,143 786,478 8,919,438 0 40,000,000 Hard In Place
25 Loan   Champions of the West 0 0 0 14,250,000 0 0 118,936 0 14,131,065 0 14,250,000 Springing Springing
26 Loan   Goodfriend Self Storage 0 0 0 13,400,000 8,199,583 0 315,675 30,000 4,854,742 0 13,400,000 None None
27 Loan   Michaels Plaza 9,332,584 0 0 22,632,584 0 22,150,000 383,913 98,671 0 0 22,632,584 Springing Springing
28 Loan 14, 40 Space Mart Virginia Portfolio 0 0 0 12,650,000 9,766,808 0 206,344 41,760 2,635,088 0 12,650,000 Springing Springing
28.01 Property   Space Mart Midlothian VA                          
28.02 Property   Space Mart Richmond VA                          
29 Loan   Shops of Grand Canyon 4,597,862 0 0 17,097,862 0 16,800,000 229,121 68,741 0 0 17,097,862 Springing Springing
30 Loan   Darmstadt Crossing 4,414,203 0 0 14,114,203 0 13,800,000 194,646 119,557 0 0 14,114,203 Springing Springing
31 Loan 14, 41 6502-6530 South Academy Boulevard 0 0 0 7,350,000 4,014,500 0 156,229 362,055 2,817,215 0 7,350,000 Hard Springing
32 Loan   Eliot Street Center 121,324 0 0 7,321,324 7,111,634 0 196,779 12,911 0 0 7,321,324 Springing Springing
33 Loan 42, 43 Cash Wise Center 2,995,085 0 0 9,565,085 0 9,100,000 252,533 212,552 0 0 9,565,085 Springing Springing
34 Loan   Ocoee Crossing 0 0 0 6,500,000 2,709,569 0 290,289 83,843 3,416,299 0 6,500,000 Springing Springing
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast 0 0 0 6,250,000 5,277,014 0 271,446 0 701,540 0 6,250,000 Springing Springing
36 Loan   Albertsons Henderson 4,650,295 0 0 9,820,295 0 9,750,000 70,295 0 0 0 9,820,295 Springing Springing

 

 

A-1-48 

 

 

 

GSMS 2017-GS8 Annex A-1    
         
Control Number Loan / Property Flag Footnotes Property Name Cash Management Triggers
1 Loan 8, 9 Worldwide Plaza (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.50%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
2 Loan 10 Residence Inn Anaheim (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event
3.01 Property   Main & Redhill  
3.02 Property   Two Venture  
3.03 Property   Pacific Park Business Center  
3.04 Property   One Venture  
4 Loan   Life Time Fitness Portfolio (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an LTF Tenant Trigger Event, (v) the occurrence of a Sponsor Covenant Event
4.01 Property   Life Time Fitness Folsom  
4.02 Property   Life Time Fitness Fort Washington  
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio (i) Debt Yield is less than 8.25%, (ii) termination, expiration or cancellation of any Approved Franchise Agreement
5.001 Property   Hilton Garden Inn Glastonbury  
5.002 Property   Sheraton Hotel Woodbury  
5.003 Property   DoubleTree Holland  
5.004 Property   Lexington Residence Inn  
5.005 Property   Residence Inn Mystic Groton  
5.006 Property   Lexington Courtyard  
5.007 Property   Residence Inn Baton Rouge  
5.008 Property   TownePlace Suites Boise Downtown  
5.009 Property   San Bernardino Hampton Inn & Suites  
5.010 Property   Fairfield Inn and Suites Reno Sparks  
5.011 Property   Kalamazoo-Portage Courtyard  
5.012 Property   Bismarck Residence Inn  
5.013 Property   Residence Inn Southington  
5.014 Property   Bloomington Fairfield Inn & Suites  
5.015 Property   Montgomeryville Staybridge Suites  
5.016 Property   TownePlace Suites Pocatello  
5.017 Property   Rockford Residence Inn  
5.018 Property   Residence Inn Danbury  
5.019 Property   Westminster Hampton Inn  
5.020 Property   Appleton Residence Inn  
5.021 Property   Quantico Courtyard  
5.022 Property   El Paso Staybridge Suites  
5.023 Property   Fargo Residence Inn  
5.024 Property   Langhorne SpringHill Suites  
5.025 Property   Fairfield Inn and Suites Bethlehem  
5.026 Property   Mendota Heights Fairfield Inn & Suites  
5.027 Property   Residence Inn Albuquerque  
5.028 Property   Residence Inn Kansas City Olathe  
5.029 Property   Residence Inn Monroe  
5.030 Property   Residence Inn San Antonio North Stone Oak  
5.031 Property   Amarillo Residence Inn  
5.032 Property   TownePlace Suites Scranton  
5.033 Property   SpringHill Suites Waterford  
5.034 Property   Madison Residence Inn  
5.035 Property   Peoria, IL Residence Inn  
5.036 Property   Lafayette Fairfield Inn & Suites  
5.037 Property   Eden Prairie Fairfield Inn & Suites  
5.038 Property   Tinley Park Fairfield Inn & Suites  
5.039 Property   St. Joseph Hampton Inn  
5.040 Property   Burnsville Hampton Inn  
5.041 Property   Peoria, IL Courtyard  
5.042 Property   Champaign Courtyard  
5.043 Property   Springfield Courtyard  
5.044 Property   Akron Courtyard  
5.045 Property   El Paso Holiday Inn Express & Suites  
5.046 Property   Memphis SpringHill Suites  
5.047 Property   Tinley Park Hampton Inn  
5.048 Property   Phoenix TownePlace Suites  
5.049 Property   Woodbury Hampton Inn  
5.050 Property   Colorado Springs Fairfield Inn  
5.051 Property   Wichita Falls Hampton Inn  
5.052 Property   Zanesville Hampton Inn  
5.053 Property   Holland Fairfield Inn & Suites  
5.054 Property   Lubbock Hampton Inn  
5.055 Property   Phoenix SpringHill Suites  
5.056 Property   Lewisville Residence Inn  
5.057 Property   Battle Creek Hampton Inn  
5.058 Property   Courtyard Scranton  
5.059 Property   Springfield Fairfield Inn & Suites  
5.060 Property   Branson Fairfield Inn & Suites  
5.061 Property   Toledo Fairfield Inn & Suites  

 

 

A-1-49 

 

 

 

GSMS 2017-GS8 Annex A-1    
         
Control Number Loan / Property Flag Footnotes Property Name Cash Management Triggers
5.062 Property   Corpus Christi Residence Inn  
5.063 Property   Columbus Homewood Suites  
5.064 Property   Houston Brookhollow SpringHill Suites  
5.065 Property   Residence Inn Fort Smith  
5.066 Property   Joliet Fairfield Inn & Suites North  
5.067 Property   Plano Fairfield Inn & Suites  
5.068 Property   Topeka Residence Inn  
5.069 Property   Bedford TownePlace Suites  
5.070 Property   Wichita Hampton Inn  
5.071 Property   Holiday Inn Express Malvern  
5.072 Property   Greeley Fairfield Inn & Suites  
5.073 Property   Amarillo Fairfield Inn & Suites  
5.074 Property   Dallas Homewood Suites  
5.075 Property   Oshkosh Fairfield Inn & Suites  
5.076 Property   Burnsville Fairfield Inn & Suites  
5.077 Property   Willowbrook Homewood Suites  
5.078 Property   Memphis Fairfield Inn & Suites  
5.079 Property   Mansfield Hampton Inn  
5.080 Property   Lubbock Fairfield Inn & Suites  
5.081 Property   Mishawaka Fairfield Inn & Suites  
5.082 Property   Abilene Hampton Inn  
5.083 Property   Akron Hampton Inn  
5.084 Property   Fort Worth Hampton Inn  
5.085 Property   Bloomington Courtyard  
5.086 Property   Fargo Comfort Suites  
5.087 Property   Findlay Fairfield Inn & Suites  
5.088 Property   Stevens Point Fairfield Inn & Suites  
5.089 Property   Quincy Fairfield Inn & Suites  
5.090 Property   Findlay Hampton Inn  
5.091 Property   Forsyth Fairfield Inn  
5.092 Property   Muncie Fairfield Inn  
5.093 Property   Bismarck South Fairfield Inn & Suites  
5.094 Property   Lee's Summit Fairfield Inn & Suites  
5.095 Property   Norman Fairfield Inn & Suites  
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)  
5.097 Property   Council Bluffs Fairfield Inn & Suites  
5.098 Property   Terre Haute Fairfield Inn & Suites  
5.099 Property   Waco Fairfield Inn & Suites  
5.100 Property   Champaign Fairfield Inn & Suites  
5.101 Property   Houston Brookhollow TownePlace Suites  
5.102 Property   Corpus Christi Fairfield Inn & Suites  
5.103 Property   Fargo Fairfield Inn & Suites  
5.104 Property   Galesburg Fairfield Inn & Suites  
5.105 Property   Abilene Fairfield Inn & Suites  
5.106 Property   Billings Fairfield Inn & Suites  
5.107 Property   Peru Fairfield Inn & Suites  
5.108 Property   Mesquite Fairfield Inn & Suites  
5.109 Property   San Angelo Hampton Inn  
5.110 Property   Bismarck North Fairfield Inn & Suites  
5.111 Property   Willowbrook Hampton Inn  
5.112 Property   Toledo Country Inn & Suites  
5.113 Property   Dubuque Fairfield Inn  
5.114 Property   Kankakee Fairfield Inn  
5.115 Property   Canton Fairfield Inn & Suites  
5.116 Property   Westchase Fairfield Inn & Suites  
5.117 Property   Lima Fairfield Inn  
5.118 Property   Owatonna Country Inn & Suites  
5.119 Property   Saginaw Fairfield Inn  
5.120 Property   Youngstown Hampton Inn  
5.121 Property   Longview Fairfield Inn & Suites  
5.122 Property   Middletown Fairfield Inn  
5.123 Property   Mishawaka Best Western Plus  
5.124 Property   Tyler Fairfield Inn & Suites  
5.125 Property   Stafford Hampton Inn  
5.126 Property   Lincoln Fairfield Inn & Suites  
5.127 Property   Saginaw Comfort Suites  
5.128 Property   Humble Fairfield Inn & Suites  
5.129 Property   Corpus Christi Country Inn & Suites  
5.130 Property   Youngstown Fairfield Inn & Suites  
5.131 Property   Stillwater Fairfield Inn & Suites  
5.132 Property   Quail Springs Fairfield Inn & Suites  
5.133 Property   Temple Fairfield Inn & Suites  
5.134 Property   Topeka Fairfield Inn  
5.135 Property   Lincoln Comfort Suites  
5.136 Property   Wichita Comfort Inn  

 

 

A-1-50 

 

 

 

GSMS 2017-GS8 Annex A-1    
         
Control Number Loan / Property Flag Footnotes Property Name Cash Management Triggers
5.137 Property   Bloomington Comfort Suites  
5.138 Property   Grand Forks Fairfield Inn  
6 Loan 18, 19 Bass Pro & Cabela's Portfolio (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.5%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Bass Pro Event
6.01 Property   Cabela's Rogers  
6.02 Property   Cabela's Lone Tree  
6.03 Property   Bass Pro San Antonio  
6.04 Property   Cabela's Allen  
6.05 Property   Cabela's Lehi  
6.06 Property   Bass Pro Tampa  
6.07 Property   Cabela's Hammond  
6.08 Property   Bass Pro Round Rock  
6.09 Property   Cabela's Fort Mill  
6.10 Property   Cabela's Wichita  
6.11 Property   Cabela's Owatonna  
6.12 Property   Cabela's Centerville  
6.13 Property   Cabela's Huntsville  
6.14 Property   Bass Pro Port St. Lucie  
6.15 Property   Cabela's Waco  
6.16 Property   Cabela's East Grand Forks  
7 Loan 20 Loma Linda (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.55%, (iii) failure to deliver financial statements as required in the Loan Agreement
8 Loan 15, 21, 22 Olympic Tower (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.842% or Aggregate Debt Yield is less than 5.20%, (iii) the occurrence of a Mezzanine Loan Event of Default
9 Loan 14, 15, 23, 24 The Triangle (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period
10 Loan 14, 25 Westin Palo Alto (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Trigger Event
11 Loan 26, 27 Inn at the Market (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
12.01 Property   RXR Plaza  
12.02 Property   Omni  
13 Loan 14, 20, 32 90 Fifth Avenue (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Compass Tenant Event Period
14 Loan 20, 33 Petco Corporate Headquarters (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) Bankruptcy action of Petco Tenant or any guarantor under the Petco Lease, (v) the occurrence of a Tenant Vacancy Period
15 Loan 18 Cabela's Industrial Portfolio (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.5%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Bass Pro Event
15.01 Property   Cabela's Prairie du Chien  
15.02 Property   Cabela's Triadelphia  
15.03 Property   Cabela's Tooele  
16 Loan 34 One Allen Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds
17 Loan 35 Waxahachie Marketplace (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
18 Loan 36 Space Mart Pennsylvania Portfolio The occurrence of an event of default
18.01 Property   Space Mart State College PA  
18.02 Property   Space Mart Mechanicsburg PA  
18.03 Property   Space Mart Hatfield PA  
19 Loan 14, 20 Shops at Boardman (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
20 Loan 37 Space Mart New Jersey Portfolio The occurrence of an event of default
20.01 Property   Space Mart Sicklerville NJ  
20.02 Property   Space Mart Souderton PA  
20.03 Property   Space Mart Blackwood NJ  
21 Loan   Colonia Verde (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
22 Loan   1301 University Avenue (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) Pre-Lease Occupancy Rate is less than 85% during March or 90% during June, (v) the occurrence of a Guarantor Covenant Event
23 Loan   Heritage Marketplace (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Guarantor Covenant Event
24 Loan 9, 14, 38, 39 Esperanza (i) the occurrence of an Event of Default, (ii) NCF is less than $3,500,000, (iii) failure to deliver financial statements as required in the Loan Agreement
25 Loan   Champions of the West (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.5%, (iii) failure to deliver financial statements as required in the Loan Agreement
26 Loan   Goodfriend Self Storage (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement
27 Loan   Michaels Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
28 Loan 14, 40 Space Mart Virginia Portfolio The occurrence of an event of default
28.01 Property   Space Mart Midlothian VA  
28.02 Property   Space Mart Richmond VA  
29 Loan   Shops of Grand Canyon (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement
30 Loan   Darmstadt Crossing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
31 Loan 14, 41 6502-6530 South Academy Boulevard (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement
32 Loan   Eliot Street Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement
33 Loan 42, 43 Cash Wise Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Cash Wise Trigger Event
34 Loan   Ocoee Crossing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
36 Loan   Albertsons Henderson (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event

 

 

A-1-51 

 

 

 

GSMS 2017-GS8 Annex A-1                    
                         
Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
1 Loan 8, 9 Worldwide Plaza No     516,286,000 323,714,000 3.6045425532% 260,000,000 Yes 1
2 Loan 10 Residence Inn Anaheim No             Yes 2
3 Loan 11, 12, 13, 14, 15 Spectrum Office Portfolio               Yes 3
3.01 Property   Main & Redhill No             Yes 3.01
3.02 Property   Two Venture No             Yes 3.02
3.03 Property   Pacific Park Business Center No             Yes 3.03
3.04 Property   One Venture No             Yes 3.04
4 Loan   Life Time Fitness Portfolio               Yes 4
4.01 Property   Life Time Fitness Folsom No             Yes 4.01
4.02 Property   Life Time Fitness Fort Washington No             Yes 4.02
5 Loan 14, 16, 17 Starwood Lodging Hotel Portfolio       282,685,263 467,314,737 4.59850%   Yes 5
5.001 Property   Hilton Garden Inn Glastonbury No             Yes 5.001
5.002 Property   Sheraton Hotel Woodbury No             Yes 5.002
5.003 Property   DoubleTree Holland No             Yes 5.003
5.004 Property   Lexington Residence Inn No             Yes 5.004
5.005 Property   Residence Inn Mystic Groton No             Yes 5.005
5.006 Property   Lexington Courtyard No             Yes 5.006
5.007 Property   Residence Inn Baton Rouge No             Yes 5.007
5.008 Property   TownePlace Suites Boise Downtown No             Yes 5.008
5.009 Property   San Bernardino Hampton Inn & Suites No             Yes 5.009
5.010 Property   Fairfield Inn and Suites Reno Sparks No             Yes 5.010
5.011 Property   Kalamazoo-Portage Courtyard No             Yes 5.011
5.012 Property   Bismarck Residence Inn No             Yes 5.012
5.013 Property   Residence Inn Southington No             Yes 5.013
5.014 Property   Bloomington Fairfield Inn & Suites No             Yes 5.014
5.015 Property   Montgomeryville Staybridge Suites No             Yes 5.015
5.016 Property   TownePlace Suites Pocatello No             Yes 5.016
5.017 Property   Rockford Residence Inn No             Yes 5.017
5.018 Property   Residence Inn Danbury No             Yes 5.018
5.019 Property   Westminster Hampton Inn No             Yes 5.019
5.020 Property   Appleton Residence Inn No             Yes 5.020
5.021 Property   Quantico Courtyard No             Yes 5.021
5.022 Property   El Paso Staybridge Suites Yes 3/31/2030 174,030         Yes 5.022
5.023 Property   Fargo Residence Inn No             Yes 5.023
5.024 Property   Langhorne SpringHill Suites No             Yes 5.024
5.025 Property   Fairfield Inn and Suites Bethlehem No             Yes 5.025
5.026 Property   Mendota Heights Fairfield Inn & Suites No             Yes 5.026
5.027 Property   Residence Inn Albuquerque No             Yes 5.027
5.028 Property   Residence Inn Kansas City Olathe No             Yes 5.028
5.029 Property   Residence Inn Monroe No             Yes 5.029
5.030 Property   Residence Inn San Antonio North Stone Oak No             Yes 5.030
5.031 Property   Amarillo Residence Inn No             Yes 5.031
5.032 Property   TownePlace Suites Scranton No             Yes 5.032
5.033 Property   SpringHill Suites Waterford No             Yes 5.033
5.034 Property   Madison Residence Inn No             Yes 5.034
5.035 Property   Peoria, IL Residence Inn No             Yes 5.035
5.036 Property   Lafayette Fairfield Inn & Suites No             Yes 5.036
5.037 Property   Eden Prairie Fairfield Inn & Suites No             Yes 5.037
5.038 Property   Tinley Park Fairfield Inn & Suites No             Yes 5.038
5.039 Property   St. Joseph Hampton Inn No             Yes 5.039
5.040 Property   Burnsville Hampton Inn No             Yes 5.040
5.041 Property   Peoria, IL Courtyard No             Yes 5.041
5.042 Property   Champaign Courtyard Yes 9/30/2049 23,624         Yes 5.042
5.043 Property   Springfield Courtyard No             Yes 5.043
5.044 Property   Akron Courtyard No             Yes 5.044
5.045 Property   El Paso Holiday Inn Express & Suites Yes 3/31/2030 120,970         Yes 5.045
5.046 Property   Memphis SpringHill Suites No             Yes 5.046
5.047 Property   Tinley Park Hampton Inn No             Yes 5.047
5.048 Property   Phoenix TownePlace Suites No             Yes 5.048
5.049 Property   Woodbury Hampton Inn No             Yes 5.049
5.050 Property   Colorado Springs Fairfield Inn No             Yes 5.050
5.051 Property   Wichita Falls Hampton Inn No             Yes 5.051
5.052 Property   Zanesville Hampton Inn No             Yes 5.052
5.053 Property   Holland Fairfield Inn & Suites No             Yes 5.053
5.054 Property   Lubbock Hampton Inn No             Yes 5.054
5.055 Property   Phoenix SpringHill Suites No             Yes 5.055
5.056 Property   Lewisville Residence Inn No             Yes 5.056
5.057 Property   Battle Creek Hampton Inn No             Yes 5.057
5.058 Property   Courtyard Scranton No             Yes 5.058
5.059 Property   Springfield Fairfield Inn & Suites No             Yes 5.059
5.060 Property   Branson Fairfield Inn & Suites No             Yes 5.060
5.061 Property   Toledo Fairfield Inn & Suites No             Yes 5.061

 

 

A-1-52 

 

 

 

GSMS 2017-GS8 Annex A-1                    
                         
Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
5.062 Property   Corpus Christi Residence Inn No             Yes 5.062
5.063 Property   Columbus Homewood Suites No             Yes 5.063
5.064 Property   Houston Brookhollow SpringHill Suites No             Yes 5.064
5.065 Property   Residence Inn Fort Smith No             Yes 5.065
5.066 Property   Joliet Fairfield Inn & Suites North No             Yes 5.066
5.067 Property   Plano Fairfield Inn & Suites No             Yes 5.067
5.068 Property   Topeka Residence Inn No             Yes 5.068
5.069 Property   Bedford TownePlace Suites No             Yes 5.069
5.070 Property   Wichita Hampton Inn No             Yes 5.070
5.071 Property   Holiday Inn Express Malvern No             Yes 5.071
5.072 Property   Greeley Fairfield Inn & Suites No             Yes 5.072
5.073 Property   Amarillo Fairfield Inn & Suites No             Yes 5.073
5.074 Property   Dallas Homewood Suites No             Yes 5.074
5.075 Property   Oshkosh Fairfield Inn & Suites No             Yes 5.075
5.076 Property   Burnsville Fairfield Inn & Suites No             Yes 5.076
5.077 Property   Willowbrook Homewood Suites No             Yes 5.077
5.078 Property   Memphis Fairfield Inn & Suites No             Yes 5.078
5.079 Property   Mansfield Hampton Inn No             Yes 5.079
5.080 Property   Lubbock Fairfield Inn & Suites No             Yes 5.080
5.081 Property   Mishawaka Fairfield Inn & Suites No             Yes 5.081
5.082 Property   Abilene Hampton Inn No             Yes 5.082
5.083 Property   Akron Hampton Inn No             Yes 5.083
5.084 Property   Fort Worth Hampton Inn No             Yes 5.084
5.085 Property   Bloomington Courtyard No             Yes 5.085
5.086 Property   Fargo Comfort Suites No             Yes 5.086
5.087 Property   Findlay Fairfield Inn & Suites No             Yes 5.087
5.088 Property   Stevens Point Fairfield Inn & Suites No             Yes 5.088
5.089 Property   Quincy Fairfield Inn & Suites No             Yes 5.089
5.090 Property   Findlay Hampton Inn No             Yes 5.090
5.091 Property   Forsyth Fairfield Inn No             Yes 5.091
5.092 Property   Muncie Fairfield Inn No             Yes 5.092
5.093 Property   Bismarck South Fairfield Inn & Suites No             Yes 5.093
5.094 Property   Lee's Summit Fairfield Inn & Suites No             Yes 5.094
5.095 Property   Norman Fairfield Inn & Suites No             Yes 5.095
5.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) No             Yes 5.096
5.097 Property   Council Bluffs Fairfield Inn & Suites No             Yes 5.097
5.098 Property   Terre Haute Fairfield Inn & Suites No             Yes 5.098
5.099 Property   Waco Fairfield Inn & Suites No             Yes 5.099
5.100 Property   Champaign Fairfield Inn & Suites Yes 9/30/2049 17,104         Yes 5.100
5.101 Property   Houston Brookhollow TownePlace Suites No             Yes 5.101
5.102 Property   Corpus Christi Fairfield Inn & Suites No             Yes 5.102
5.103 Property   Fargo Fairfield Inn & Suites No             Yes 5.103
5.104 Property   Galesburg Fairfield Inn & Suites No             Yes 5.104
5.105 Property   Abilene Fairfield Inn & Suites No             Yes 5.105
5.106 Property   Billings Fairfield Inn & Suites No             Yes 5.106
5.107 Property   Peru Fairfield Inn & Suites No             Yes 5.107
5.108 Property   Mesquite Fairfield Inn & Suites Yes 1/31/2096 559,737         Yes 5.108
5.109 Property   San Angelo Hampton Inn No             Yes 5.109
5.110 Property   Bismarck North Fairfield Inn & Suites No             Yes 5.110
5.111 Property   Willowbrook Hampton Inn No             Yes 5.111
5.112 Property   Toledo Country Inn & Suites No             Yes 5.112
5.113 Property   Dubuque Fairfield Inn No             Yes 5.113
5.114 Property   Kankakee Fairfield Inn No             Yes 5.114
5.115 Property   Canton Fairfield Inn & Suites No             Yes 5.115
5.116 Property   Westchase Fairfield Inn & Suites No             Yes 5.116
5.117 Property   Lima Fairfield Inn No             Yes 5.117
5.118 Property   Owatonna Country Inn & Suites No             Yes 5.118
5.119 Property   Saginaw Fairfield Inn No             Yes 5.119
5.120 Property   Youngstown Hampton Inn No             Yes 5.120
5.121 Property   Longview Fairfield Inn & Suites No             Yes 5.121
5.122 Property   Middletown Fairfield Inn No             Yes 5.122
5.123 Property   Mishawaka Best Western Plus No             Yes 5.123
5.124 Property   Tyler Fairfield Inn & Suites No             Yes 5.124
5.125 Property   Stafford Hampton Inn No             Yes 5.125
5.126 Property   Lincoln Fairfield Inn & Suites No             Yes 5.126
5.127 Property   Saginaw Comfort Suites No             Yes 5.127
5.128 Property   Humble Fairfield Inn & Suites No             Yes 5.128
5.129 Property   Corpus Christi Country Inn & Suites No             Yes 5.129
5.130 Property   Youngstown Fairfield Inn & Suites No             Yes 5.130
5.131 Property   Stillwater Fairfield Inn & Suites No             Yes 5.131
5.132 Property   Quail Springs Fairfield Inn & Suites No             Yes 5.132
5.133 Property   Temple Fairfield Inn & Suites No             Yes 5.133
5.134 Property   Topeka Fairfield Inn No             Yes 5.134
5.135 Property   Lincoln Comfort Suites No             Yes 5.135
5.136 Property   Wichita Comfort Inn No             Yes 5.136

 

 

A-1-53 

 

 

 

GSMS 2017-GS8 Annex A-1                    
                         
Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
5.137 Property   Bloomington Comfort Suites No             Yes 5.137
5.138 Property   Grand Forks Fairfield Inn No             Yes 5.138
6 Loan 18, 19 Bass Pro & Cabela's Portfolio       147,400,000       Yes 6
6.01 Property   Cabela's Rogers No             Yes 6.01
6.02 Property   Cabela's Lone Tree No             Yes 6.02
6.03 Property   Bass Pro San Antonio No             Yes 6.03
6.04 Property   Cabela's Allen No             Yes 6.04
6.05 Property   Cabela's Lehi No             Yes 6.05
6.06 Property   Bass Pro Tampa No             Yes 6.06
6.07 Property   Cabela's Hammond No             Yes 6.07
6.08 Property   Bass Pro Round Rock No             Yes 6.08
6.09 Property   Cabela's Fort Mill No             Yes 6.09
6.10 Property   Cabela's Wichita No             Yes 6.10
6.11 Property   Cabela's Owatonna No             Yes 6.11
6.12 Property   Cabela's Centerville No             Yes 6.12
6.13 Property   Cabela's Huntsville No             Yes 6.13
6.14 Property   Bass Pro Port St. Lucie No             Yes 6.14
6.15 Property   Cabela's Waco No             Yes 6.15
6.16 Property   Cabela's East Grand Forks No             Yes 6.16
7 Loan 20 Loma Linda No     80,000,000       Yes 7
8 Loan 15, 21, 22 Olympic Tower Yes 9/30/2074 1,750,000 567,000,000 149,000,000 3.95394737% 240,000,000 Yes 8
9 Loan 14, 15, 23, 24 The Triangle No             Yes 9
10 Loan 14, 25 Westin Palo Alto Yes 1/9/2052 345,000 43,000,000       Yes 10
11 Loan 26, 27 Inn at the Market No             Yes 11
12 Loan 15, 20, 28, 29, 30, 31 Long Island Prime Portfolio - Uniondale       164,180,000     45,970,000 Yes 12
12.01 Property   RXR Plaza Yes 4/30/2083 819,250         Yes 12.01
12.02 Property   Omni Yes 1/31/2088 687,510         Yes 12.02
13 Loan 14, 20, 32 90 Fifth Avenue No     70,750,000       Yes 13
14 Loan 20, 33 Petco Corporate Headquarters No     41,000,000       Yes 14
15 Loan 18 Cabela's Industrial Portfolio       42,600,000       Yes 15
15.01 Property   Cabela's Prairie du Chien No             Yes 15.01
15.02 Property   Cabela's Triadelphia No             Yes 15.02
15.03 Property   Cabela's Tooele No             Yes 15.03
16 Loan 34 One Allen Center No             Yes 16
17 Loan 35 Waxahachie Marketplace No             Yes 17
18 Loan 36 Space Mart Pennsylvania Portfolio               Yes 18
18.01 Property   Space Mart State College PA No             Yes 18.01
18.02 Property   Space Mart Mechanicsburg PA No             Yes 18.02
18.03 Property   Space Mart Hatfield PA No             Yes 18.03
19 Loan 14, 20 Shops at Boardman No     23,000,000       Yes 19
20 Loan 37 Space Mart New Jersey Portfolio               Yes 20
20.01 Property   Space Mart Sicklerville NJ No             Yes 20.01
20.02 Property   Space Mart Souderton PA No             Yes 20.02
20.03 Property   Space Mart Blackwood NJ No             Yes 20.03
21 Loan   Colonia Verde No             Yes 21
22 Loan   1301 University Avenue No             Yes 22
23 Loan   Heritage Marketplace No             Yes 23
24 Loan 9, 14, 38, 39 Esperanza No     25,000,000       Yes 24
25 Loan   Champions of the West No             Yes 25
26 Loan   Goodfriend Self Storage No             Yes 26
27 Loan   Michaels Plaza No             Yes 27
28 Loan 14, 40 Space Mart Virginia Portfolio               Yes 28
28.01 Property   Space Mart Midlothian VA No             Yes 28.01
28.02 Property   Space Mart Richmond VA No             Yes 28.02
29 Loan   Shops of Grand Canyon No             Yes 29
30 Loan   Darmstadt Crossing No             Yes 30
31 Loan 14, 41 6502-6530 South Academy Boulevard No             Yes 31
32 Loan   Eliot Street Center No             Yes 32
33 Loan 42, 43 Cash Wise Center No             Yes 33
34 Loan   Ocoee Crossing No             Yes 34
35 Loan 14, 44, 45 WoodSpring Suites Nashville Southeast No             Yes 35
36 Loan   Albertsons Henderson No             Yes 36

 

A-1-54 

 

 

Footnotes to Annex A-1

 

(1)The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.

 

(2)The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.

 

(3)The open period is inclusive of the Maturity Date.

 

(4)Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).

 

(5)Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.

 

(6)The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.

 

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

 

(8)The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the WPT 2017-WWP securitization transaction. See “The Whole Loans” in the prospectus for additional details.

 

(9)The lockout period will be at least 24 payment dates beginning with and including the first payment date of December 2017. For the purpose of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer.

 

(10)The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in September 2017 through August 2018, $68,982 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in August.

 

(11)The 2014 EGI, 2014 Expenses, 2014 NOI, 2015 EGI, 2015 Expenses and 2015 NOI represent results for three Mortgaged Properties, One Venture, Two Venture and Pacific Park Business Center and do not represent results from Main & Redhill. The 2016 EGI, 2016 Expenses and 2016 NOI represent results for three Mortgaged Properties, One Venture, Two Venture and Pacific Park Business Center in addition to annualized results from Main & Redhill from April 2016 to December 2016.

 

(12)On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $670,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $27,895.

 

(13)On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $111,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $9,289.

 

(14)The Appraised Value represents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.

 

(15)For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.

 

(16)The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the GSMS 2017-SLP securitization transaction. See “The Whole Loans” in the prospectus for additional details.

 

(17)The Appraised Value represents the aggregate “as-is” appraised value of the Starwood Lodging Hotel Portfolio Properties of $1,089,600,000 plus approximately a 6.9% portfolio premium. The Cut-off Date LTV Ratio for the Starwood Lodging Hotel Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 30.5%.

 

(18)The Mortgage Loan is a controlling part of a whole loan structure that will be serviced under the GSMS 2017-GS8 securitization transaction. See “The Whole Loans” in the prospectus for additional details.

 

A-1-55 

 

 

(19)No yield maintenance premium will be payable with respect to the first $25,000,000 of principal voluntarily repaid.

 

(20)The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the GSMS 2017-GS7 securitization transaction. See “The Whole Loans” in the prospectus for additional details.

 

(21)The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the Olympic Tower 2017-OT securitization transaction. See “The Whole Loans” in the prospectus for additional details.

 

(22)The lockout period will be at least 30 payment dates beginning with and including the first payment date of June 2017. For the purpose of this prospectus, the assumed lockout period of 30 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer.

 

(23)On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $600,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $3,409 until the amount in the TI/LC account reaches $1,000,000.

 

(24)The Most Recent EGI, Most Recent Expenses and Most Recent NOI represent annualized results for the period from January 2017 to July 2017.

 

(25)The Mortgage Loan is a non-controlling part of a whole loan structure that will be serviced under the LSTAR 2017-5 securitization transaction. See “The Whole Loans” in the prospectus for additional details.

 

(26)The Appraised Value represents the “Retrospective Value” of the Mortgaged Property as the borrower is in the process of converting office space into two additional hotel rooms.

 

(27)The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in December 2017 through November 2018, $30,676 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to any future franchise or license agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in October.

 

(28)The Ongoing TI/LC Reserve will be equal to $199,244, plus the amount of any accumulated tenant improvements and leasing commissions shortfall, minus the product of the square footage of each property released from the lien of the mortgage times $0.125.

 

(29)The Ongoing Replacement Reserve will be equal to $33,207, plus the amount of any accumulated capital expenditure shortfall, minus the product of the square footage of each property released from the lien of the mortgage times $0.020833333.

 

(30)On each Due Date through and including the Due Date in June 2019, borrower is required to remit to the lender, for deposit into the Ongoing Deferred Maintenance Reserve, an amount equal to the lesser of $55,603 and the amount necessary to cause the amount contained in the deferred maintenance and environmental escrow account to equal $1,334,472, less the sum of (i) the amount theretofore disbursed from the deferred maintenance and environmental escrow account plus (ii) the aggregate amount set forth on “Schedule C” in the related Long Island Prime Portfolio - Uniondale loan documents with respect to each item for which lender has received reasonably satisfactory evidence that the work related to such item has been completed and no amounts have theretofore been disbursed from the deferred maintenance and environmental escrow account with respect to such item.

 

(31)The lockout period will be at least 29 payment dates beginning with and including the first payment date of July 2017. For the purpose of this prospectus, the assumed lockout period of 29 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer.

 

(32)The lockout period will be at least 28 payment dates beginning with and including the first payment date of August 2017. For the purpose of this prospectus, the assumed lockout period of 28 payment dates is based on the expected GSMS 2017-GS8 securitization closing date in November 2017. The actual lockout period may be longer.

 

(33)The Appraised Value represents the “Sale-Leaseback Scenario” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “Sale-Leaseback Scenario” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.

 

(34)On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $1,700,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $12,542.

 

(35)On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $300,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $12,500.

 

A-1-56 

 

 

(36)The Appraised Value represents the aggregate “as-is” appraised value of the Space Mart Pennsylvania Portfolio of $27,630,000 plus approximately an 8.3% portfolio premium. The Cut-off Date LTV Ratio for the Space Mart Pennsylvania Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 74.7%.

 

(37)The Appraised Value represents the aggregate “as-is” appraised value of the Space Mart New Jersey Portfolio of $25,030,000 plus approximately an 8.7% portfolio premium. The Cut-off Date LTV Ratio for the Space Mart New Jersey Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 74.7%.

 

(38)The Mortgage Loan is a non-controlling part of a whole loan structure that is expected to be governed by the GSMS 2017-GS8 pooling and servicing agreement for this securitization only temporarily, until the securitization of the pari passu companion loan. See “The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus for additional details.

 

(39)The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to the greater of (i) 1/12 of the product of 4% and the aggregate revenues of the immediately preceding 12 months, excluding any portion thereof attributable to the villas/fractional rental revenue, neighboring residence revenue, amounts received from the sale of fixed week interests, Chileno Bay revenues and rent received from any lease and (ii) 1/12 of the annual amount required to be reserved with respect to FF&E pursuant to the approved property management agreement (or any franchise agreement), if any.

 

(40)The Appraised Value represents the aggregate “as-is” appraised value of the Space Mart Virginia Portfolio of $16,920,000 plus approximately an 8.4% portfolio premium. The Cut-off Date LTV Ratio for the Space Mart Virginia Portfolio Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 74.8%.

 

(41)On each Due Date through and including October 2018, the Ongoing TI/LC reserve will be $9,583. On each Due Date thereafter, the Ongoing TI/LC Reserve will be $5,208, capped at a TI/LC Cap of $219,000. In the event that premises at the Property comprising at least 16,500 rentable square feet are renewed or re-leased pursuant to a Qualifying Lease for a term that expires on or after October 6, 2028, the TI/LC cap will be $125,000.

 

(42)On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $150,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $4,167.

 

(43)On each Due Date, if and to the extent the amount contained in the replacement reserve account is less than the $50,000, the borrower is required to deposit into the replacement reserve account an Ongoing Replacement Reserve amount equal to $1,182.

 

(44)The 2016 EGI, 2016 Expenses and 2016 NOI represent annualized results for the period from March 2016 to December 2016.

 

(45)The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in December 2017 through November 2018, $7,309 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in October.

 

A-1-57