FWP 1 n733_anx1-x5.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-02
     

 

     
     
     
 

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated) at any time prior to issuance or availability of a final prospectus.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

 
     
     
     
     
     
     

 

 

 

 

GSMS 2016-GS3 Annex A-1

                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Related Group Crossed Group Address
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards NAP NAP 10 Hudson Yards
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison NAP NAP 540 West Madison Street
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio NAP NAP  
3.01 Property       Hannibal     3851 and 3855 Santa Fe Avenue and 2226, 2230, 2240, 2250 and 2332 East 38th Street
3.02 Property       Kraco     2411 and 2415 North Santa Fe Avenue, 419, 439, 505, 507, 514, 520, 531 and 537 East Euclid Avenue and 430 East Carlin Avenue
3.03 Property       New WinCup - Phoenix     7980 West Buckeye Road
3.04 Property       Worlds Finest Chocolates     4825 South Lawndale Avenue
3.05 Property       SET - MI     36211 South Huron Road
3.06 Property       Plaid - Decatur     2331 Mellon Court
3.07 Property       Oracle Packaging     220 Polo Road
3.08 Property       TestAmerica - West SAC     880 Riverside Parkway
3.09 Property       TestAmerica - Arvada     4955 Yarrow Street
3.10 Property       Northwest Mailing Service     5401-5501 West Grand Avenue
3.11 Property       Lyons     11301-11401 Electron Drive
3.12 Property       Wilbert Plastics     2930 Greenville Highway
3.13 Property       Angstrom Graphics     4437 East 49th Street
3.14 Property       New WinCup - Stone Mountain     4600-4680 Lewis Road
3.15 Property       Universal Pool - Armory     300 West Armory Drive
3.16 Property       Jade-Sterling - IL     5100 West 73rd Street and 7201 South Leamington Avenue
3.17 Property       Plaid - Norcross     3225 Westech Drive
3.18 Property       Phillips and Temro     9700 West 74th Street
3.19 Property       TestAmerica - Savannah     5102 LaRoche Avenue
3.20 Property       Hover-Davis     100 Paragon Drive
3.21 Property       Jade-Sterling - OH     200 Francis D Kenneth Drive and 2300 East Aurora Road
3.22 Property       Fitz Aerospace     6625 Iron Horse Boulevard
3.23 Property       MVP Charleston     1031 LeGrand Boulevard
3.24 Property       Paragon Tech     5775 East Ten Mile Road
3.25 Property       Aramsco and Bulls Eye     1480 Grandview Avenue
3.26 Property       Shale-Inland     9500, 9521, 9545-9555 Ainslie Street and 9550 Kelvin Lane
3.27 Property       M.P. Pumps     34800 Bennett Drive
3.28 Property       TestAmerica - Pensacola     3355 McLemore Drive
3.29 Property       Microfinish     4001 Gratiot Avenue and 3981 Sarpy Avenue
3.30 Property       MVP Mayfield     112 Industrial Road
3.31 Property       Builders FirstSource     1602 Industrial Park Drive
3.32 Property       Banner     17382 Foltz Parkway
3.33 Property       SET - IN     1 Steel Way
3.34 Property       Progressive Metal     1200, 1300 & 1460 Channing Avenue
3.35 Property       Universal Pool - 166th     2 West 166th Street
3.36 Property       SITEL     1417 North Magnolia Avenue
3.37 Property       TestAmerica - Tallahassee     2846 Industrial Plaza Drive
3.38 Property       Texas Die Casting     600 South Loop 485
3.39 Property       TestAmerica - Corpus Christi     1733 North Padre Island Drive
4 Loan 16, 21 GSMC, UBS GSMC The Falls NAP NAP 8888 Southwest 136th Street
5 Loan 22 GSMC GSMC Hamilton Place NAP NAP 2100 Hamilton Place Boulevard
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center NAP NAP 7630 and 7670 South Chester Street and 9200, 9401, 9501 and 9601 East Panorama Circle
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 Group 2 NAP  
7.01 Property       645 Stockton Street     645 Stockton Street
7.02 Property       400 Duboce Avenue     400 Duboce Avenue
7.03 Property       950 Franklin Street     950 Franklin Street
7.04 Property       1340-1390 Taylor Street     1340-1390 Taylor Street
7.05 Property       601 O’Farrell Street     601 O’Farrell Street
7.06 Property       2677 Larkin Street     2677 Larkin Street

 

 

 

 

GSMS 2016-GS3 Annex A-1

                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Related Group Crossed Group Address
7.07 Property       1801 Gough Street     1801 Gough Street
7.08 Property       845 California Street     845 California Street
7.09 Property       1290 20th Avenue     1290 20th Avenue
7.10 Property       78 Buchanan Street     78 Buchanan Street
7.11 Property       1870 Pacific Avenue     1870 Pacific Avenue
7.12 Property       500 Stanyan Street     500 Stanyan Street
7.13 Property       540 Leavenworth Street     540 Leavenworth Street
7.14 Property       1401 Jones Street     1401 Jones Street
7.15 Property       676 Geary Street     676 Geary Street
7.16 Property       100 Broderick Street     100 Broderick Street
7.17 Property       2075 Market Street     2075 Market Street
7.18 Property       621 Stockton Street     621 Stockton Street
7.19 Property       1660 Bay Street     1660 Bay Street
7.20 Property       655 Stockton Street     655 Stockton Street
7.21 Property       2238 Hyde Street     2238 Hyde Street
7.22 Property       2600 Van Ness Avenue     2600 Van Ness Avenue
7.23 Property       355 Fulton Street     355 Fulton Street
7.24 Property       1520 Gough Street     1520 Gough Street
7.25 Property       1126 Bush Street     1126 Bush Street
7.26 Property       1547 Clay Street     1547 Clay Street
7.27 Property       840 California Street     840 California Street
7.28 Property       925 Geary Street     925 Geary Street
7.29 Property       691 O’Farrell Street     691 O’Farrell Street
7.30 Property       2363 Van Ness Avenue     2363 Van Ness Avenue
7.31 Property       1840 Clay Street     1840 Clay Street
7.32 Property       1020 Post Street     1020 Post Street
7.33 Property       2975 Van Ness Avenue     2975 Van Ness Avenue
7.34 Property       755 O’Farrell Street     755 O’Farrell Street
7.35 Property       106 Sanchez Street     106 Sanchez Street
7.36 Property       709 Geary Street     709 Geary Street
7.37 Property       1440 Sutter Street     1440 Sutter Street
7.38 Property       1690 North Point     1690 North Point
7.39 Property       1753 Mason Street     1753 Mason Street
7.40 Property       915 Pierce Street     915 Pierce Street
7.41 Property       520 Buchanan Street     520 Buchanan Street
7.42 Property       3210 Gough Street     3210 Gough Street
7.43 Property       124 Mason Street     124 Mason Street
7.44 Property       50 Joice Street     50 Joice Street
7.45 Property       2038 Divisadero Street     2038 Divisadero Street
7.46 Property       340 Church Street     340 Church Street
7.47 Property       411 15th Avenue     411 15th Avenue
7.48 Property       1855 10th Avenue     1855 10th Avenue
7.49 Property       1260 Broadway Street     1260 Broadway Street
7.50 Property       449 O’Farrell Street     449 O’Farrell Street
7.51 Property       235 Church Street     235 Church Street
7.52 Property       4540 California Street     4540 California Street
7.53 Property       2500 Van Ness Avenue     2500 Van Ness Avenue
7.54 Property       346 Leavenworth Street     346 Leavenworth Street
7.55 Property       3264-3274 Mission Street     3264-3274 Mission Street
7.56 Property       3715 California Street     3715 California Street
7.57 Property       325 9th Avenue     325 9th Avenue
7.58 Property       1656 Leavenworth Street     1656 Leavenworth Street
7.59 Property       252-258 Church Street     252-258 Church Street
7.60 Property       500-506 Bartlett Street     500-506 Bartlett Street
7.61 Property       1500-1514 Geneva Avenue     1500-1514 Geneva Avenue
8 Loan 31, 32 GSMC GSMC Hilton Irvine NAP NAP 18800 MacArthur Boulevard
9 Loan   GSMC GSMC Laredo Industrial Portfolio NAP NAP  
9.01 Property       11302 Eastpoint Drive Buildings A-C     11302 Eastpoint Drive Buildings A-C
9.02 Property       417 Union Pacific Boulevard     417 Union Pacific Boulevard
9.03 Property       11909 Hayter Road     11909 Hayter Road
9.04 Property       505 Union Pacific Boulevard     505 Union Pacific Boulevard
9.05 Property       418 Union Pacific Boulevard     418 Union Pacific Boulevard
9.06 Property       11921 Hayter Road     11921 Hayter Road
10 Loan   GSCRE GSMC Eagle View Apartments NAP NAP 84 Silver Maple Ridge
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle Group 1 NAP 201 Harrison Oaks Boulevard
12 Loan 36 GSMC GSMC Cool Springs Commons NAP NAP 7100 Commerce Way
13 Loan 37 GSMC GSMC Middletown Commons Group 3 NAP 13301 and 13401 Shelbyville Road
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande NAP NAP 590 East Trenton Road

 

 

 

 

GSMS 2016-GS3 Annex A-1

                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Related Group Crossed Group Address
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport Group 1 NAP 7900 Northeast 82nd Avenue
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore NAP NAP  
16.01 Property       SpringHill Suites Pittsburgh North Shore     223 Federal Street
16.02 Property       Residence Inn Pittsburgh North Shore     574 West General Robinson Street
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 Group 2 NAP  
17.01 Property       701 Taylor Street     701 Taylor Street
17.02 Property       1301 Leavenworth Street     1301 Leavenworth Street
17.03 Property       947 Bush Street     947 Bush Street
17.04 Property       685 Geary Street     685 Geary Street
17.05 Property       3809 20th Street     3809 20th Street
17.06 Property       434 Leavenworth Street     434 Leavenworth Street
17.07 Property       1050 Post Street     1050 Post Street
17.08 Property       814 California Street     814 California Street
17.09 Property       267-273 Green Street     267-273 Green Street
17.10 Property       2898 Jackson Street     2898 Jackson Street
17.11 Property       3820 Scott Street     3820 Scott Street
17.12 Property       600 Oak Street     600 Oak Street
17.13 Property       861 Post Street     861 Post Street
17.14 Property       3783 20th Street     3783 20th Street
18 Loan   GSMC GSMC Luton Ranch NAP NAP 3850 and 3902 East US Highway 377
19 Loan   GSMC GSMC 345 West 14th Street NAP NAP 345 West 14th Street
20 Loan   GSMC GSMC Lincoln Corners NAP NAP 2109-2221 West Lincoln Street
21 Loan   GSMC GSMC South Congress NAP NAP 1400 South Congress Avenue and 1407 Eva Street
22 Loan   GSMC GSMC South Valley Plaza NAP NAP 6900-6986 Chestnut Street
23 Loan 37 GSMC GSMC Strong Station Group 3 NAP 7504 Highway 72 West
24 Loan   GSMC GSMC Rancho La Costa NAP NAP 7730, 7740 and 7750 Rancho Santa Fe Road
25 Loan 29 GSMC GSMC Grand Blanc Industrial NAP NAP 7075 South Dort Highway
26 Loan   GSMC GSMC Pecos Legacy Center NAP NAP 2556-2584 Wigwam Parkway
27 Loan 37 GSMC GSMC Crossings of Hoover Group 3 NAP 5180 and 5250 Medford Drive
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka Group 1 NAP 1717 Southwest Topeka Boulevard
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio NAP NAP  
29.01 Property       Cumberland Station     768 South Jefferson Avenue
29.02 Property       Taylorsville Shopping Center     817 NC Highway 16 South
30 Loan 37 GSMC GSMC Vestavia Commons Group 3 NAP 1031 Montgomery Highway
31 Loan 29 GSMC GSMC James Building NAP NAP 735 Broad Street
32 Loan   GSMC GSMC Ralston Plaza Shopping Center NAP NAP 6410-6490 Ward and 12325-12399 Ralston Road
33 Loan   GSMC GSMC River Ridge Shopping Center NAP NAP 1410-1456 River Ridge Drive
34 Loan 48 GSMC GSMC Central Parc at Heathrow NAP NAP 910-920 International Parkway

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name City State Zip Code General Property Type Detailed Property Type
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards New York New York 10001 Office CBD
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison Chicago Illinois 60661 Office CBD
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio          
3.01 Property       Hannibal Vernon California 90058 Industrial Manufacturing
3.02 Property       Kraco Compton California 90222 Industrial Warehouse/Distribution
3.03 Property       New WinCup - Phoenix Tolleson Arizona 85353 Industrial Flex
3.04 Property       Worlds Finest Chocolates Chicago Illinois 60632 Industrial Manufacturing
3.05 Property       SET - MI Huron Township Michigan 48164 Industrial Manufacturing
3.06 Property       Plaid - Decatur Decatur Georgia 30035 Industrial Warehouse
3.07 Property       Oracle Packaging Winston-Salem North Carolina 27105 Industrial Manufacturing
3.08 Property       TestAmerica - West SAC West Sacramento California 95605 Industrial Flex
3.09 Property       TestAmerica - Arvada Arvada Colorado 80002 Industrial Flex
3.10 Property       Northwest Mailing Service Chicago Illinois 60639 Industrial Manufacturing
3.11 Property       Lyons Louisville Kentucky 40299 Industrial Manufacturing
3.12 Property       Wilbert Plastics Easley South Carolina 29640 Industrial Warehouse/Distribution
3.13 Property       Angstrom Graphics Cuyahoga Heights Ohio 44125 Industrial Flex
3.14 Property       New WinCup - Stone Mountain Stone Mountain Georgia 30083 Industrial Warehouse
3.15 Property       Universal Pool - Armory South Holland Illinois 60473 Industrial Warehouse/Distribution
3.16 Property       Jade-Sterling - IL Bedford Park Illinois 60638 Industrial Warehouse/Distribution
3.17 Property       Plaid - Norcross Norcross Georgia 30092 Industrial Warehouse
3.18 Property       Phillips and Temro Eden Prairie Minnesota 55344 Industrial Manufacturing
3.19 Property       TestAmerica - Savannah Savannah Georgia 31404 Industrial Flex
3.20 Property       Hover-Davis Rochester New York 14624 Industrial Flex
3.21 Property       Jade-Sterling - OH Twinsburg and Aurora Ohio 44087 and 44202 Industrial Flex
3.22 Property       Fitz Aerospace North Richland Hills Texas 76180 Industrial Manufacturing
3.23 Property       MVP Charleston Charleston South Carolina 29492 Industrial Flex
3.24 Property       Paragon Tech Warren Michigan 48091 Industrial Manufacturing
3.25 Property       Aramsco and Bulls Eye West Deptford Township New Jersey 08066 Industrial Flex
3.26 Property       Shale-Inland Schiller Park Illinois 60176 Industrial Manufacturing
3.27 Property       M.P. Pumps Fraser Michigan 48026 Industrial Manufacturing
3.28 Property       TestAmerica - Pensacola Pensacola Florida 32514 Industrial Flex
3.29 Property       Microfinish St. Louis Missouri 63110 Industrial Manufacturing
3.30 Property       MVP Mayfield Mayfield Kentucky 42066 Industrial Manufacturing
3.31 Property       Builders FirstSource Plant City Florida 33566 Industrial Manufacturing
3.32 Property       Banner Strongsville Ohio 44149 Industrial Flex
3.33 Property       SET - IN North Vernon Indiana 47265 Industrial Manufacturing
3.34 Property       Progressive Metal Ferndale Michigan 48220 Industrial Manufacturing
3.35 Property       Universal Pool - 166th South Holland Illinois 60473 Industrial Warehouse/Distribution
3.36 Property       SITEL Ocala Florida 34475 Industrial Flex
3.37 Property       TestAmerica - Tallahassee Tallahassee Florida 32301 Industrial Flex
3.38 Property       Texas Die Casting Gladewater Texas 75647 Industrial Manufacturing
3.39 Property       TestAmerica - Corpus Christi Corpus Christi Texas 78408 Industrial Warehouse/Distribution
4 Loan 16, 21 GSMC, UBS GSMC The Falls Miami Florida 33176 Retail Anchored
5 Loan 22 GSMC GSMC Hamilton Place Chattanooga Tennessee 37421 Retail Super Regional Mall
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center Centennial Colorado 80112 Office General Suburban
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1          
7.01 Property       645 Stockton Street San Francisco California 94108 Multifamily High-Rise
7.02 Property       400 Duboce Avenue San Francisco California 94117 Multifamily Mid-Rise
7.03 Property       950 Franklin Street San Francisco California 94109 Multifamily Mid-Rise Multifamily with Retail
7.04 Property       1340-1390 Taylor Street San Francisco California 94108 Multifamily Mid-Rise
7.05 Property       601 O’Farrell Street San Francisco California 94109 Multifamily Mid-Rise Multifamily with Retail
7.06 Property       2677 Larkin Street San Francisco California 94109 Multifamily Mid-Rise

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name City State Zip Code General Property Type Detailed Property Type
7.07 Property       1801 Gough Street San Francisco California 94109 Multifamily Mid-Rise
7.08 Property       845 California Street San Francisco California 94108 Multifamily Mid-Rise
7.09 Property       1290 20th Avenue San Francisco California 94122 Multifamily Mid-Rise Multifamily with Retail
7.10 Property       78 Buchanan Street San Francisco California 94102 Multifamily Mid-Rise
7.11 Property       1870 Pacific Avenue San Francisco California 94109 Multifamily Mid-Rise
7.12 Property       500 Stanyan Street San Francisco California 94117 Multifamily Mid-Rise
7.13 Property       540 Leavenworth Street San Francisco California 94109 Multifamily Mid-Rise
7.14 Property       1401 Jones Street San Francisco California 94109 Multifamily Mid-Rise
7.15 Property       676 Geary Street San Francisco California 94102 Multifamily Mid-Rise Multifamily with Retail
7.16 Property       100 Broderick Street San Francisco California 94115 Multifamily Mid-Rise
7.17 Property       2075 Market Street San Francisco California 94114 Multifamily Mid-Rise Multifamily with Retail
7.18 Property       621 Stockton Street San Francisco California 94108 Multifamily Mid-Rise
7.19 Property       1660 Bay Street San Francisco California 94123 Multifamily Mid-Rise
7.20 Property       655 Stockton Street San Francisco California 94108 Multifamily Mid-Rise
7.21 Property       2238 Hyde Street San Francisco California 94109 Multifamily High-Rise
7.22 Property       2600 Van Ness Avenue San Francisco California 94109 Multifamily Mid-Rise
7.23 Property       355 Fulton Street San Francisco California 94102 Multifamily Mid-Rise
7.24 Property       1520 Gough Street San Francisco California 94109 Multifamily Mid-Rise
7.25 Property       1126 Bush Street San Francisco California 94109 Multifamily Mid-Rise
7.26 Property       1547 Clay Street San Francisco California 94109 Multifamily Mid-Rise
7.27 Property       840 California Street San Francisco California 94108 Multifamily Mid-Rise
7.28 Property       925 Geary Street San Francisco California 94109 Multifamily Mid-Rise
7.29 Property       691 O’Farrell Street San Francisco California 94109 Multifamily Mid-Rise Multifamily with Retail
7.30 Property       2363 Van Ness Avenue San Francisco California 94109 Multifamily Mid-Rise Multifamily with Retail
7.31 Property       1840 Clay Street San Francisco California 94109 Multifamily Mid-Rise
7.32 Property       1020 Post Street San Francisco California 94109 Multifamily Mid-Rise
7.33 Property       2975 Van Ness Avenue San Francisco California 94109 Multifamily Garden
7.34 Property       755 O’Farrell Street San Francisco California 94109 Multifamily Mid-Rise Multifamily with Retail
7.35 Property       106 Sanchez Street San Francisco California 94114 Multifamily Mid-Rise
7.36 Property       709 Geary Street San Francisco California 94109 Multifamily Mid-Rise Multifamily with Retail
7.37 Property       1440 Sutter Street San Francisco California 94109 Multifamily Mid-Rise
7.38 Property       1690 North Point San Francisco California 94123 Multifamily Mid-Rise
7.39 Property       1753 Mason Street San Francisco California 94133 Multifamily Mid-Rise Multifamily with Retail
7.40 Property       915 Pierce Street San Francisco California 94115 Multifamily Mid-Rise
7.41 Property       520 Buchanan Street San Francisco California 94102 Multifamily Mid-Rise
7.42 Property       3210 Gough Street San Francisco California 94123 Multifamily Garden
7.43 Property       124 Mason Street San Francisco California 94102 Multifamily Mid-Rise
7.44 Property       50 Joice Street San Francisco California 94108 Multifamily Mid-Rise
7.45 Property       2038 Divisadero Street San Francisco California 94115 Multifamily Mid-Rise
7.46 Property       340 Church Street San Francisco California 94114 Multifamily Mid-Rise
7.47 Property       411 15th Avenue San Francisco California 94118 Multifamily Mid-Rise Multifamily with Retail
7.48 Property       1855 10th Avenue San Francisco California 94122 Multifamily Mid-Rise
7.49 Property       1260 Broadway Street San Francisco California 94109 Multifamily Mid-Rise
7.50 Property       449 O’Farrell Street San Francisco California 94102 Multifamily Mid-Rise Multifamily with Retail
7.51 Property       235 Church Street San Francisco California 94114 Multifamily Mid-Rise Multifamily with Retail
7.52 Property       4540 California Street San Francisco California 94118 Multifamily Mid-Rise
7.53 Property       2500 Van Ness Avenue San Francisco California 94109 Multifamily Mid-Rise
7.54 Property       346 Leavenworth Street San Francisco California 94102 Multifamily Mid-Rise
7.55 Property       3264-3274 Mission Street San Francisco California 94110 Multifamily Garden Multifamily with Retail
7.56 Property       3715 California Street San Francisco California 94118 Multifamily Garden
7.57 Property       325 9th Avenue San Francisco California 94118 Multifamily Mid-Rise
7.58 Property       1656 Leavenworth Street San Francisco California 94109 Multifamily Mid-Rise
7.59 Property       252-258 Church Street San Francisco California 94114 Multifamily Mid-Rise Multifamily with Retail
7.60 Property       500-506 Bartlett Street San Francisco California 94110 Multifamily Garden
7.61 Property       1500-1514 Geneva Avenue San Francisco California 94112 Multifamily Garden Multifamily with Retail
8 Loan 31, 32 GSMC GSMC Hilton Irvine Irvine California 92612 Hospitality Full Service
9 Loan   GSMC GSMC Laredo Industrial Portfolio          
9.01 Property       11302 Eastpoint Drive Buildings A-C Laredo Texas 78045 Industrial Warehouse/Distribution
9.02 Property       417 Union Pacific Boulevard Laredo Texas 78045 Industrial Warehouse/Distribution
9.03 Property       11909 Hayter Road Laredo Texas 78045 Industrial Warehouse/Distribution
9.04 Property       505 Union Pacific Boulevard Laredo Texas 78045 Industrial Warehouse/Distribution
9.05 Property       418 Union Pacific Boulevard Laredo Texas 78045 Industrial Warehouse/Distribution
9.06 Property       11921 Hayter Road Laredo Texas 78045 Industrial Warehouse/Distribution
10 Loan   GSCRE GSMC Eagle View Apartments Charleston West Virginia 25306 Multifamily Garden
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle Cary North Carolina 27513 Hospitality Full Service
12 Loan 36 GSMC GSMC Cool Springs Commons Brentwood Tennessee 37027 Office General Suburban
13 Loan 37 GSMC GSMC Middletown Commons Louisville Kentucky 40223 Retail Anchored
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande Edinburg Texas 78539 Retail Anchored

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name City State Zip Code General Property Type Detailed Property Type
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport Portland Oregon 97220 Hospitality Full Service
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore          
16.01 Property       SpringHill Suites Pittsburgh North Shore Pittsburgh Pennsylvania 15212 Hospitality Limited Service
16.02 Property       Residence Inn Pittsburgh North Shore Pittsburgh Pennsylvania 15212 Hospitality Extended Stay
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2          
17.01 Property       701 Taylor Street San Francisco California 94108 Multifamily Mid-Rise Multifamily with Retail
17.02 Property       1301 Leavenworth Street San Francisco California 94109 Multifamily Mid-Rise
17.03 Property       947 Bush Street San Francisco California 94109 Multifamily Mid-Rise
17.04 Property       685 Geary Street San Francisco California 94102 Multifamily Mid-Rise Multifamily with Retail
17.05 Property       3809 20th Street San Francisco California 94114 Multifamily Mid-Rise
17.06 Property       434 Leavenworth Street San Francisco California 94102 Multifamily Mid-Rise
17.07 Property       1050 Post Street San Francisco California 94109 Multifamily Mid-Rise
17.08 Property       814 California Street San Francisco California 94108 Multifamily Mid-Rise
17.09 Property       267-273 Green Street San Francisco California 94133 Multifamily Mid-Rise
17.10 Property       2898 Jackson Street San Francisco California 94115 Multifamily Garden
17.11 Property       3820 Scott Street San Francisco California 94123 Multifamily Mid-Rise
17.12 Property       600 Oak Street San Francisco California 94117 Multifamily Mid-Rise
17.13 Property       861 Post Street San Francisco California 94109 Multifamily Mid-Rise
17.14 Property       3783 20th Street San Francisco California 94110 Multifamily Mid-Rise
18 Loan   GSMC GSMC Luton Ranch Granbury Texas 76049 Retail Anchored
19 Loan   GSMC GSMC 345 West 14th Street New York New York 10014 Retail Single Tenant Retail
20 Loan   GSMC GSMC Lincoln Corners Harlingen Texas 78552 Retail Anchored
21 Loan   GSMC GSMC South Congress Austin Texas 78704 Mixed Use Retail/Office
22 Loan   GSMC GSMC South Valley Plaza Gilroy California 95020 Retail Anchored
23 Loan 37 GSMC GSMC Strong Station Huntsville Alabama 35758 Retail Anchored
24 Loan   GSMC GSMC Rancho La Costa Carlsbad California 92009 Retail Anchored
25 Loan 29 GSMC GSMC Grand Blanc Industrial Grand Blanc Michigan 48439 Industrial Warehouse
26 Loan   GSMC GSMC Pecos Legacy Center Henderson Nevada 89074 Retail Anchored
27 Loan 37 GSMC GSMC Crossings of Hoover Hoover Alabama 35244 Retail Anchored
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka Topeka Kansas 66612 Hospitality Full Service
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio          
29.01 Property       Cumberland Station Cookeville Tennessee 38501 Retail Shadow Anchored
29.02 Property       Taylorsville Shopping Center Taylorsville North Carolina 28681 Retail Shadow Anchored
30 Loan 37 GSMC GSMC Vestavia Commons Vestavia Hills Alabama 35216 Retail Anchored
31 Loan 29 GSMC GSMC James Building Chattanooga Tennessee 37402 Office CBD
32 Loan   GSMC GSMC Ralston Plaza Shopping Center Arvada Colorado 80004 Retail Unanchored
33 Loan   GSMC GSMC River Ridge Shopping Center Clemmons North Carolina 27012 Retail Anchored
34 Loan 48 GSMC GSMC Central Parc at Heathrow Lake Mary Florida 32746 Retail Unanchored

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 2016 NAP 1,813,465 SF 390.47 Fee Simple
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 2003 NAP 1,098,633 SF 147.72 Fee Simple
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio     6,298,728 SF 48.84  
3.01 Property       Hannibal 1927-1980 NAP 429,122 SF   Fee Simple
3.02 Property       Kraco 1947-1988 1988 364,440 SF   Fee Simple
3.03 Property       New WinCup - Phoenix 1989 2010 322,070 SF   Fee Simple
3.04 Property       Worlds Finest Chocolates 1953 NAP 434,252 SF   Fee Simple
3.05 Property       SET - MI 1988 2015 284,351 SF   Fee Simple
3.06 Property       Plaid - Decatur 1983 NAP 282,514 SF   Fee Simple
3.07 Property       Oracle Packaging 1962 1975, 1976, 1980, 1991, 1999 437,911 SF   Fee Simple
3.08 Property       TestAmerica - West SAC 1994 NAP 66,203 SF   Fee Simple
3.09 Property       TestAmerica - Arvada 1984 1985, 1986 57,966 SF   Fee Simple
3.10 Property       Northwest Mailing Service 1957 1996, 2006 228,032 SF   Fee Simple
3.11 Property       Lyons 1981, 1987 NAP 172,758 SF   Fee Simple
3.12 Property       Wilbert Plastics 1990 NAP 257,086 SF   Fee Simple
3.13 Property       Angstrom Graphics 1938-1998 NAP 231,505 SF   Fee Simple
3.14 Property       New WinCup - Stone Mountain 1966 1974 220,380 SF   Fee Simple
3.15 Property       Universal Pool - Armory 1971 NAP 240,255 SF   Fee Simple
3.16 Property       Jade-Sterling - IL 1954 1970-1989 215,389 SF   Fee Simple
3.17 Property       Plaid - Norcross 2000 NAP 71,620 SF   Fee Simple
3.18 Property       Phillips and Temro 1974 2012 101,680 SF   Fee Simple
3.19 Property       TestAmerica - Savannah 1988 NAP 54,284 SF   Fee Simple
3.20 Property       Hover-Davis 2000 NAP 66,100 SF   Fee Simple
3.21 Property       Jade-Sterling - OH 1975-1997 NAP 174,511 SF   Fee Simple
3.22 Property       Fitz Aerospace 1976 NAP 129,000 SF   Fee Simple
3.23 Property       MVP Charleston 2000 NAP 108,000 SF   Fee Simple
3.24 Property       Paragon Tech 1956 1996 88,857 SF   Fee Simple
3.25 Property       Aramsco and Bulls Eye 1970 1988 99,783 SF   Fee Simple
3.26 Property       Shale-Inland 1959, 1962, 1968, 1996 NAP 193,789 SF   Fee Simple
3.27 Property       M.P. Pumps 1983 NAP 81,769 SF   Fee Simple
3.28 Property       TestAmerica - Pensacola 1995 NAP 21,911 SF   Fee Simple
3.29 Property       Microfinish 1976 NAP 144,786 SF   Fee Simple
3.30 Property       MVP Mayfield 1994 NAP 101,244 SF   Fee Simple
3.31 Property       Builders FirstSource 1985 2012 116,897 SF   Fee Simple
3.32 Property       Banner 1989 NAP 58,450 SF   Fee Simple
3.33 Property       SET - IN 1955 1998 117,376 SF   Fee Simple
3.34 Property       Progressive Metal 1950 1960 58,250 SF   Fee Simple
3.35 Property       Universal Pool - 166th 1969 2006 109,814 SF   Fee Simple
3.36 Property       SITEL 1960 2012 46,812 SF   Fee Simple
3.37 Property       TestAmerica - Tallahassee 1989 NAP 16,500 SF   Fee Simple
3.38 Property       Texas Die Casting 1982, 1984-1998 NAP 78,177 SF   Fee Simple
3.39 Property       TestAmerica - Corpus Christi 1986 NAP 14,884 SF   Fee Simple
4 Loan 16, 21 GSMC, UBS GSMC The Falls 1980 1996 839,507 SF 178.68 Fee Simple
5 Loan 22 GSMC GSMC Hamilton Place 1987, 1995, 2006 2011 391,041 SF 272.52 Fee Simple
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 1996, 1997, 1998, 2001, 2008 NAP 780,648 SF 170.37 Fee Simple
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1     1,726 Units 133,400.93  
7.01 Property       645 Stockton Street 1928 NAP 70 Units   Fee Simple
7.02 Property       400 Duboce Avenue 1905 NAP 79 Units   Fee Simple
7.03 Property       950 Franklin Street 1931 NAP 54 Units   Fee Simple
7.04 Property       1340-1390 Taylor Street 1923 NAP 35 Units   Fee Simple
7.05 Property       601 O’Farrell Street 1928 NAP 79 Units   Fee Simple
7.06 Property       2677 Larkin Street 1923 NAP 33 Units   Fee Simple

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest
7.07 Property       1801 Gough Street 1927 NAP 41 Units   Fee Simple
7.08 Property       845 California Street 1931 NAP 58 Units   Fee Simple
7.09 Property       1290 20th Avenue 1928 NAP 38 Units   Fee Simple
7.10 Property       78 Buchanan Street 1929 NAP 36 Units   Fee Simple
7.11 Property       1870 Pacific Avenue 1937 NAP 30 Units   Fee Simple
7.12 Property       500 Stanyan Street 1928 NAP 36 Units   Fee Simple
7.13 Property       540 Leavenworth Street 1914 2015 44 Units   Fee Simple
7.14 Property       1401 Jones Street 1910 NAP 36 Units   Fee Simple
7.15 Property       676 Geary Street 1923 NAP 56 Units   Fee Simple
7.16 Property       100 Broderick Street 1928 NAP 35 Units   Fee Simple
7.17 Property       2075 Market Street 1914 NAP 32 Units   Fee Simple
7.18 Property       621 Stockton Street 1917 NAP 23 Units   Fee Simple
7.19 Property       1660 Bay Street 1939 NAP 24 Units   Fee Simple
7.20 Property       655 Stockton Street 1915 NAP 35 Units   Fee Simple
7.21 Property       2238 Hyde Street 1928 NAP 17 Units   Fee Simple
7.22 Property       2600 Van Ness Avenue 1926 NAP 32 Units   Fee Simple
7.23 Property       355 Fulton Street 1926 NAP 41 Units   Fee Simple
7.24 Property       1520 Gough Street 1928 NAP 38 Units   Fee Simple
7.25 Property       1126 Bush Street 1923 NAP 33 Units   Fee Simple
7.26 Property       1547 Clay Street 1911 NAP 27 Units   Fee Simple
7.27 Property       840 California Street 1917 NAP 31 Units   Fee Simple
7.28 Property       925 Geary Street 1913 NAP 48 Units   Fee Simple
7.29 Property       691 O’Farrell Street 1916 NAP 36 Units   Fee Simple
7.30 Property       2363 Van Ness Avenue 1926 NAP 19 Units   Fee Simple
7.31 Property       1840 Clay Street 1927 NAP 20 Units   Fee Simple
7.32 Property       1020 Post Street 1915 NAP 43 Units   Fee Simple
7.33 Property       2975 Van Ness Avenue 1927 NAP 21 Units   Fee Simple
7.34 Property       755 O’Farrell Street 1922 NAP 34 Units   Fee Simple
7.35 Property       106 Sanchez Street 1924 NAP 18 Units   Fee Simple
7.36 Property       709 Geary Street 1917 NAP 35 Units   Fee Simple
7.37 Property       1440 Sutter Street 1976 NAP 15 Units   Fee Simple
7.38 Property       1690 North Point 1937 NAP 18 Units   Fee Simple
7.39 Property       1753 Mason Street 1906 NAP 14 Units   Fee Simple
7.40 Property       915 Pierce Street 1934 NAP 18 Units   Fee Simple
7.41 Property       520 Buchanan Street 1924 NAP 19 Units   Fee Simple
7.42 Property       3210 Gough Street 1925 NAP 15 Units   Fee Simple
7.43 Property       124 Mason Street 1913 NAP 31 Units   Fee Simple
7.44 Property       50 Joice Street 1948 NAP 13 Units   Fee Simple
7.45 Property       2038 Divisadero Street 1964 NAP 12 Units   Fee Simple
7.46 Property       340 Church Street 1925 NAP 12 Units   Fee Simple
7.47 Property       411 15th Avenue 1920 NAP 14 Units   Fee Simple
7.48 Property       1855 10th Avenue 1961 NAP 18 Units   Fee Simple
7.49 Property       1260 Broadway Street 1928 NAP 18 Units   Fee Simple
7.50 Property       449 O’Farrell Street 1917 NAP 28 Units   Fee Simple
7.51 Property       235 Church Street 1925 NAP 8 Units   Fee Simple
7.52 Property       4540 California Street 1923 NAP 12 Units   Fee Simple
7.53 Property       2500 Van Ness Avenue 1922 NAP 12 Units   Fee Simple
7.54 Property       346 Leavenworth Street 1924 NAP 25 Units   Fee Simple
7.55 Property       3264-3274 Mission Street 1906 NAP 8 Units   Fee Simple
7.56 Property       3715 California Street 1927 NAP 12 Units   Fee Simple
7.57 Property       325 9th Avenue 1924 NAP 12 Units   Fee Simple
7.58 Property       1656 Leavenworth Street 1916 NAP 12 Units   Fee Simple
7.59 Property       252-258 Church Street 1908 NAP 4 Units   Fee Simple
7.60 Property       500-506 Bartlett Street 1890 NAP 4 Units   Fee Simple
7.61 Property       1500-1514 Geneva Avenue 1958 NAP 5 Units   Fee Simple
8 Loan 31, 32 GSMC GSMC Hilton Irvine 1985 2015-2016 306 Rooms 179,738.56 Fee Simple
9 Loan   GSMC GSMC Laredo Industrial Portfolio     1,352,048 SF 37.02  
9.01 Property       11302 Eastpoint Drive Buildings A-C 2001, 2007 NAP 665,282 SF   Fee Simple
9.02 Property       417 Union Pacific Boulevard 1994 NAP 199,540 SF   Fee Simple
9.03 Property       11909 Hayter Road 2004 NAP 144,976 SF   Fee Simple
9.04 Property       505 Union Pacific Boulevard 1996 NAP 105,205 SF   Fee Simple
9.05 Property       418 Union Pacific Boulevard 1998 NAP 136,500 SF   Fee Simple
9.06 Property       11921 Hayter Road 2004 NAP 100,545 SF   Fee Simple
10 Loan   GSCRE GSMC Eagle View Apartments 2015-2016 NAP 335 Units 149,253.73 Fee Simple
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 1997 2015 273 Rooms 137,435.90 Fee Simple
12 Loan 36 GSMC GSMC Cool Springs Commons 1983, 1990 2005 301,697 SF 122.64 Fee Simple
13 Loan 37 GSMC GSMC Middletown Commons 2015 NAP 236,341 SF 150.26 Fee Simple
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 2008, 2012, 2015 NAP 460,195 SF 70.62 Fee Simple

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Year Built Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 1998 NAP 251 Rooms 229,561.75 Leasehold
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore     378 Rooms 181,390.77  
16.01 Property       SpringHill Suites Pittsburgh North Shore 2005 2012 198 Rooms   Fee Simple
16.02 Property       Residence Inn Pittsburgh North Shore 2010 NAP 180 Rooms   Fee Simple
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2     430 Units 176,744.19  
17.01 Property       701 Taylor Street 1918 NAP 55 Units   Fee Simple
17.02 Property       1301 Leavenworth Street 1907 NAP 24 Units   Fee Simple
17.03 Property       947 Bush Street 1910 NAP 53 Units   Fee Simple
17.04 Property       685 Geary Street 1916 NAP 43 Units   Fee Simple
17.05 Property       3809 20th Street 1922 NAP 25 Units   Fee Simple
17.06 Property       434 Leavenworth Street 1924 NAP 69 Units   Fee Simple
17.07 Property       1050 Post Street 1911 NAP 40 Units   Fee Simple
17.08 Property       814 California Street 1913 NAP 21 Units   Fee Simple
17.09 Property       267-273 Green Street 1913 NAP 20 Units   Fee Simple
17.10 Property       2898 Jackson Street 1963 NAP 15 Units   Fee Simple
17.11 Property       3820 Scott Street 1929 NAP 12 Units   Fee Simple
17.12 Property       600 Oak Street 1963 NAP 18 Units   Fee Simple
17.13 Property       861 Post Street 1920 NAP 17 Units   Fee Simple
17.14 Property       3783 20th Street 1924 NAP 18 Units   Fee Simple
18 Loan   GSMC GSMC Luton Ranch 2011-2014 NAP 121,405 SF 159.18 Fee Simple
19 Loan   GSMC GSMC 345 West 14th Street 1960 2012 8,405 SF 2,201.07 Fee Simple
20 Loan   GSMC GSMC Lincoln Corners 2002 NAP 180,691 SF 100.45 Fee Simple
21 Loan   GSMC GSMC South Congress 2006 2015 34,071 SF 469.61 Fee Simple
22 Loan   GSMC GSMC South Valley Plaza 1980 NAP 144,190 SF 110.37 Fee Simple
23 Loan 37 GSMC GSMC Strong Station 2015 NAP 95,940 SF 138.62 Fee Simple
24 Loan   GSMC GSMC Rancho La Costa 2002 NAP 27,388 SF 456.40 Fee Simple
25 Loan 29 GSMC GSMC Grand Blanc Industrial 1955 2015 667,593 SF 17.38 Fee Simple
26 Loan   GSMC GSMC Pecos Legacy Center 1994 NAP 68,413 SF 138.70 Fee Simple
27 Loan 37 GSMC GSMC Crossings of Hoover 2015 NAP 37,765 SF 238.93 Fee Simple
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 1997 NAP 224 Rooms 39,285.71 Fee Simple
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio     86,722 SF 93.03  
29.01 Property       Cumberland Station 1993 NAP 43,327 SF   Fee Simple
29.02 Property       Taylorsville Shopping Center 1982 NAP 43,395 SF   Fee Simple
30 Loan 37 GSMC GSMC Vestavia Commons 2016 NAP 34,080 SF 233.96 Fee Simple
31 Loan 29 GSMC GSMC James Building 1906 2014 111,446 SF 65.24 Fee Simple
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 1978 NAP 49,709 SF 105.25 Fee Simple
33 Loan   GSMC GSMC River Ridge Shopping Center 2002 NAP 55,086 SF 91.29 Fee Simple
34 Loan 48 GSMC GSMC Central Parc at Heathrow 2015-2016 NAP 14,082 SF 265.32 Fee Simple

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Fee Rate (%) (1)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 87,500,000 87,500,000 87,500,000 8.2% 87,500,000 2.9833333% 0.01226%
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 87,000,000 87,000,000 87,000,000 8.1% 87,000,000 3.22660% 0.01351%
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 85,000,000 85,000,000 85,000,000 8.0% 80,855,545 3.97400% 0.01351%
3.01 Property       Hannibal     11,107,571        
3.02 Property       Kraco     8,205,593        
3.03 Property       New WinCup - Phoenix     5,944,052        
3.04 Property       Worlds Finest Chocolates     4,002,728        
3.05 Property       SET - MI     3,882,647        
3.06 Property       Plaid - Decatur     3,576,500        
3.07 Property       Oracle Packaging     3,137,138        
3.08 Property       TestAmerica - West SAC     2,901,978        
3.09 Property       TestAmerica - Arvada     2,421,651        
3.10 Property       Northwest Mailing Service     2,321,583        
3.11 Property       Lyons     2,231,521        
3.12 Property       Wilbert Plastics     2,177,484        
3.13 Property       Angstrom Graphics     2,161,473        
3.14 Property       New WinCup - Stone Mountain     2,151,466        
3.15 Property       Universal Pool - Armory     2,021,378        
3.16 Property       Jade-Sterling - IL     1,801,228        
3.17 Property       Plaid - Norcross     1,801,228        
3.18 Property       Phillips and Temro     1,771,207        
3.19 Property       TestAmerica - Savannah     1,761,200        
3.20 Property       Hover-Davis     1,741,187        
3.21 Property       Jade-Sterling - OH     1,731,180        
3.22 Property       Fitz Aerospace     1,601,091        
3.23 Property       MVP Charleston     1,460,996        
3.24 Property       Paragon Tech     1,440,982        
3.25 Property       Aramsco and Bulls Eye     1,380,941        
3.26 Property       Shale-Inland     1,300,887        
3.27 Property       M.P. Pumps     1,074,733        
3.28 Property       TestAmerica - Pensacola     1,040,709        
3.29 Property       Microfinish     870,594        
3.30 Property       MVP Mayfield     865,590        
3.31 Property       Builders FirstSource     788,537        
3.32 Property       Banner     750,512        
3.33 Property       SET - IN     680,464        
3.34 Property       Progressive Metal     614,419        
3.35 Property       Universal Pool - 166th     590,402        
3.36 Property       SITEL     546,372        
3.37 Property       TestAmerica - Tallahassee     430,293        
3.38 Property       Texas Die Casting     420,286        
3.39 Property       TestAmerica - Corpus Christi     290,198        
4 Loan 16, 21 GSMC, UBS GSMC The Falls 70,000,000 70,000,000 70,000,000 6.6% 70,000,000 3.45000% 0.01351%
5 Loan 22 GSMC GSMC Hamilton Place 65,000,000 64,735,708 64,735,708 6.1% 51,825,651 4.36100% 0.01351%
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 58,500,000 58,500,000 58,500,000 5.5% 58,500,000 4.78150% 0.02351%
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 55,250,000 55,250,000 55,250,000 5.2% 55,250,000 4.07546875% 0.01226%
7.01 Property       645 Stockton Street     3,088,938        
7.02 Property       400 Duboce Avenue     2,511,478        
7.03 Property       950 Franklin Street     1,986,977        
7.04 Property       1340-1390 Taylor Street     1,980,596        
7.05 Property       601 O’Farrell Street     1,942,318        
7.06 Property       2677 Larkin Street     1,910,407        

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Fee Rate (%) (1)
7.07 Property       1801 Gough Street     1,769,393        
7.08 Property       845 California Street     1,470,133        
7.09 Property       1290 20th Avenue     1,459,287        
7.10 Property       78 Buchanan Street     1,398,031        
7.11 Property       1870 Pacific Avenue     1,322,099        
7.12 Property       500 Stanyan Street     1,308,699        
7.13 Property       540 Leavenworth Street     1,225,111        
7.14 Property       1401 Jones Street     1,220,645        
7.15 Property       676 Geary Street     1,210,440        
7.16 Property       100 Broderick Street     1,153,008        
7.17 Property       2075 Market Street     1,143,437        
7.18 Property       621 Stockton Street     1,137,694        
7.19 Property       1660 Bay Street     1,114,085        
7.20 Property       655 Stockton Street     1,076,439        
7.21 Property       2238 Hyde Street     1,024,755        
7.22 Property       2600 Van Ness Avenue     982,642        
7.23 Property       355 Fulton Street     979,452        
7.24 Property       1520 Gough Street     879,911        
7.25 Property       1126 Bush Street     875,445        
7.26 Property       1547 Clay Street     838,436        
7.27 Property       840 California Street     832,693        
7.28 Property       925 Geary Street     816,741        
7.29 Property       691 O’Farrell Street     765,060        
7.30 Property       2363 Van Ness Avenue     752,933        
7.31 Property       1840 Clay Street     729,962        
7.32 Property       1020 Post Street     722,308        
7.33 Property       2975 Van Ness Avenue     722,306        
7.34 Property       755 O’Farrell Street     703,166        
7.35 Property       106 Sanchez Street     634,251        
7.36 Property       709 Geary Street     629,786        
7.37 Property       1440 Sutter Street     626,594        
7.38 Property       1690 North Point     591,499        
7.39 Property       1753 Mason Street     561,510        
7.40 Property       915 Pierce Street     555,767        
7.41 Property       520 Buchanan Street     552,577        
7.42 Property       3210 Gough Street     544,282        
7.43 Property       124 Mason Street     541,731        
7.44 Property       50 Joice Street     535,987        
7.45 Property       2038 Divisadero Street     533,434        
7.46 Property       340 Church Street     527,053        
7.47 Property       411 15th Avenue     519,396        
7.48 Property       1855 10th Avenue     516,844        
7.49 Property       1260 Broadway Street     478,559        
7.50 Property       449 O’Farrell Street     456,867        
7.51 Property       235 Church Street     400,076        
7.52 Property       4540 California Street     399,438        
7.53 Property       2500 Van Ness Avenue     371,362        
7.54 Property       346 Leavenworth Street     360,516        
7.55 Property       3264-3274 Mission Street     352,220        
7.56 Property       3715 California Street     328,611        
7.57 Property       325 9th Avenue     327,973        
7.58 Property       1656 Leavenworth Street     306,278        
7.59 Property       252-258 Church Street     292,240        
7.60 Property       500-506 Bartlett Street     134,635        
7.61 Property       1500-1514 Geneva Avenue     115,492        
8 Loan 31, 32 GSMC GSMC Hilton Irvine 55,000,000 55,000,000 55,000,000 5.1% 44,442,721 4.48850% 0.02351%
9 Loan   GSMC GSMC Laredo Industrial Portfolio 50,050,000 50,050,000 50,050,000 4.7% 43,403,390 4.10000% 0.02351%
9.01 Property       11302 Eastpoint Drive Buildings A-C     24,374,377        
9.02 Property       417 Union Pacific Boulevard     7,612,343        
9.03 Property       11909 Hayter Road     4,889,233        
9.04 Property       505 Union Pacific Boulevard     4,483,217        
9.05 Property       418 Union Pacific Boulevard     4,420,310        
9.06 Property       11921 Hayter Road     4,270,520        
10 Loan   GSCRE GSMC Eagle View Apartments 50,000,000 50,000,000 50,000,000 4.7% 41,846,732 4.24000% 0.03101%
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 37,520,000 37,520,000 37,520,000 3.5% 32,634,455 4.22550% 0.01351%
12 Loan 36 GSMC GSMC Cool Springs Commons 37,000,000 37,000,000 37,000,000 3.5% 37,000,000 4.10000% 0.01351%
13 Loan 37 GSMC GSMC Middletown Commons 35,512,500 35,512,500 35,512,500 3.3% 30,869,317 4.20000% 0.03351%
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 32,500,000 32,500,000 32,500,000 3.0% 27,116,621 4.60400% 0.03101%

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Fee Rate (%) (1)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 30,000,000 30,000,000 30,000,000 2.8% 25,910,903 3.93550% 0.01351%
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 22,000,000 21,861,531 21,861,531 2.0% 18,266,275 5.30500% 0.01351%
16.01 Property       SpringHill Suites Pittsburgh North Shore     11,842,209        
16.02 Property       Residence Inn Pittsburgh North Shore     10,019,322        
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 21,000,000 21,000,000 21,000,000 2.0% 21,000,000 3.145789% 0.01351%
17.01 Property       701 Taylor Street     2,881,811        
17.02 Property       1301 Leavenworth Street     2,108,753        
17.03 Property       947 Bush Street     1,970,265        
17.04 Property       685 Geary Street     1,747,837        
17.05 Property       3809 20th Street     1,714,256        
17.06 Property       434 Leavenworth Street     1,629,964        
17.07 Property       1050 Post Street     1,443,714        
17.08 Property       814 California Street     1,376,113        
17.09 Property       267-273 Green Street     1,291,378        
17.10 Property       2898 Jackson Street     1,214,362        
17.11 Property       3820 Scott Street     1,105,570        
17.12 Property       600 Oak Street     1,005,537        
17.13 Property       861 Post Street     763,020        
17.14 Property       3783 20th Street     747,420        
18 Loan   GSMC GSMC Luton Ranch 19,325,000 19,325,000 19,325,000 1.8% 17,589,006 4.17300% 0.05101%
19 Loan   GSMC GSMC 345 West 14th Street 18,500,000 18,500,000 18,500,000 1.7% 18,500,000 4.54350% 0.04351%
20 Loan   GSMC GSMC Lincoln Corners 18,150,000 18,150,000 18,150,000 1.7% 15,520,863 4.04850% 0.04351%
21 Loan   GSMC GSMC South Congress 16,000,000 16,000,000 16,000,000 1.5% 11,320,402 3.57000% 0.04351%
22 Loan   GSMC GSMC South Valley Plaza 15,950,000 15,913,997 15,913,997 1.5% 13,004,925 4.74950% 0.01351%
23 Loan 37 GSMC GSMC Strong Station 13,299,000 13,299,000 13,299,000 1.2% 11,561,843 4.20600% 0.05351%
24 Loan   GSMC GSMC Rancho La Costa 12,500,000 12,500,000 12,500,000 1.2% 11,400,329 4.29600% 0.05351%
25 Loan 29 GSMC GSMC Grand Blanc Industrial 11,600,000 11,600,000 11,600,000 1.1% 8,436,337 4.26600% 0.05351%
26 Loan   GSMC GSMC Pecos Legacy Center 9,500,000 9,488,608 9,488,608 0.9% 7,672,757 4.47250% 0.01351%
27 Loan 37 GSMC GSMC Crossings of Hoover 9,023,250 9,023,250 9,023,250 0.8% 7,844,604 4.20600% 0.05351%
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 8,800,000 8,800,000 8,800,000 0.8% 7,690,326 4.42550% 0.01351%
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 8,096,300 8,067,399 8,067,399 0.8% 6,588,028 4.69100% 0.01351%
29.01 Property       Cumberland Station     5,343,357        
29.02 Property       Taylorsville Shopping Center     2,724,041        
30 Loan 37 GSMC GSMC Vestavia Commons 7,973,250 7,973,250 7,973,250 0.7% 6,931,759 4.20600% 0.05351%
31 Loan 29 GSMC GSMC James Building 7,280,000 7,271,226 7,271,226 0.7% 5,875,192 4.45000% 0.01351%
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 5,250,000 5,231,913 5,231,913 0.5% 3,835,205 4.37800% 0.06351%
33 Loan   GSMC GSMC River Ridge Shopping Center 5,035,000 5,028,847 5,028,847 0.5% 4,054,688 4.38800% 0.01351%
34 Loan 48 GSMC GSMC Central Parc at Heathrow 3,750,000 3,736,275 3,736,275 0.3% 3,039,118 4.57200% 0.08101%

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 2.9710733% 220,556.04 2,646,672.48 1,564,309.43 18,771,713.16
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 3.21309% 237,177.51 2,846,130.12 205,259.41 2,463,112.92
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 3.96049% 319,298.85 3,831,586.20 836,337.59 10,036,051.08
3.01 Property       Hannibal          
3.02 Property       Kraco          
3.03 Property       New WinCup - Phoenix          
3.04 Property       Worlds Finest Chocolates          
3.05 Property       SET - MI          
3.06 Property       Plaid - Decatur          
3.07 Property       Oracle Packaging          
3.08 Property       TestAmerica - West SAC          
3.09 Property       TestAmerica - Arvada          
3.10 Property       Northwest Mailing Service          
3.11 Property       Lyons          
3.12 Property       Wilbert Plastics          
3.13 Property       Angstrom Graphics          
3.14 Property       New WinCup - Stone Mountain          
3.15 Property       Universal Pool - Armory          
3.16 Property       Jade-Sterling - IL          
3.17 Property       Plaid - Norcross          
3.18 Property       Phillips and Temro          
3.19 Property       TestAmerica - Savannah          
3.20 Property       Hover-Davis          
3.21 Property       Jade-Sterling - OH          
3.22 Property       Fitz Aerospace          
3.23 Property       MVP Charleston          
3.24 Property       Paragon Tech          
3.25 Property       Aramsco and Bulls Eye          
3.26 Property       Shale-Inland          
3.27 Property       M.P. Pumps          
3.28 Property       TestAmerica - Pensacola          
3.29 Property       Microfinish          
3.30 Property       MVP Mayfield          
3.31 Property       Builders FirstSource          
3.32 Property       Banner          
3.33 Property       SET - IN          
3.34 Property       Progressive Metal          
3.35 Property       Universal Pool - 166th          
3.36 Property       SITEL          
3.37 Property       TestAmerica - Tallahassee          
3.38 Property       Texas Die Casting          
3.39 Property       TestAmerica - Corpus Christi          
4 Loan 16, 21 GSMC, UBS GSMC The Falls 3.43649% 204,045.14 2,448,541.68 233,194.44 2,798,333.28
5 Loan 22 GSMC GSMC Hamilton Place 4.34749% 323,998.90 3,887,986.80 209,353.14 2,512,237.68
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 4.75799% 236,335.60 2,836,027.20 300,974.40 3,611,692.80
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 4.06320875% 190,247.50 2,282,970.00 602,593.90 7,231,126.80
7.01 Property       645 Stockton Street          
7.02 Property       400 Duboce Avenue          
7.03 Property       950 Franklin Street          
7.04 Property       1340-1390 Taylor Street          
7.05 Property       601 O’Farrell Street          
7.06 Property       2677 Larkin Street          

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($)
7.07 Property       1801 Gough Street          
7.08 Property       845 California Street          
7.09 Property       1290 20th Avenue          
7.10 Property       78 Buchanan Street          
7.11 Property       1870 Pacific Avenue          
7.12 Property       500 Stanyan Street          
7.13 Property       540 Leavenworth Street          
7.14 Property       1401 Jones Street          
7.15 Property       676 Geary Street          
7.16 Property       100 Broderick Street          
7.17 Property       2075 Market Street          
7.18 Property       621 Stockton Street          
7.19 Property       1660 Bay Street          
7.20 Property       655 Stockton Street          
7.21 Property       2238 Hyde Street          
7.22 Property       2600 Van Ness Avenue          
7.23 Property       355 Fulton Street          
7.24 Property       1520 Gough Street          
7.25 Property       1126 Bush Street          
7.26 Property       1547 Clay Street          
7.27 Property       840 California Street          
7.28 Property       925 Geary Street          
7.29 Property       691 O’Farrell Street          
7.30 Property       2363 Van Ness Avenue          
7.31 Property       1840 Clay Street          
7.32 Property       1020 Post Street          
7.33 Property       2975 Van Ness Avenue          
7.34 Property       755 O’Farrell Street          
7.35 Property       106 Sanchez Street          
7.36 Property       709 Geary Street          
7.37 Property       1440 Sutter Street          
7.38 Property       1690 North Point          
7.39 Property       1753 Mason Street          
7.40 Property       915 Pierce Street          
7.41 Property       520 Buchanan Street          
7.42 Property       3210 Gough Street          
7.43 Property       124 Mason Street          
7.44 Property       50 Joice Street          
7.45 Property       2038 Divisadero Street          
7.46 Property       340 Church Street          
7.47 Property       411 15th Avenue          
7.48 Property       1855 10th Avenue          
7.49 Property       1260 Broadway Street          
7.50 Property       449 O’Farrell Street          
7.51 Property       235 Church Street          
7.52 Property       4540 California Street          
7.53 Property       2500 Van Ness Avenue          
7.54 Property       346 Leavenworth Street          
7.55 Property       3264-3274 Mission Street          
7.56 Property       3715 California Street          
7.57 Property       325 9th Avenue          
7.58 Property       1656 Leavenworth Street          
7.59 Property       252-258 Church Street          
7.60 Property       500-506 Bartlett Street          
7.61 Property       1500-1514 Geneva Avenue          
8 Loan 31, 32 GSMC GSMC Hilton Irvine 4.46499% 278,301.23 3,339,614.76    
9 Loan   GSMC GSMC Laredo Industrial Portfolio 4.07649% 241,840.78 2,902,089.36    
9.01 Property       11302 Eastpoint Drive Buildings A-C          
9.02 Property       417 Union Pacific Boulevard          
9.03 Property       11909 Hayter Road          
9.04 Property       505 Union Pacific Boulevard          
9.05 Property       418 Union Pacific Boulevard          
9.06 Property       11921 Hayter Road          
10 Loan   GSCRE GSMC Eagle View Apartments 4.20899% 245,677.32 2,948,127.84    
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 4.21199% 184,038.10 2,208,457.20    
12 Loan 36 GSMC GSMC Cool Springs Commons 4.08649% 128,172.45 1,538,069.40    
13 Loan 37 GSMC GSMC Middletown Commons 4.16649% 173,662.22 2,083,946.64    
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 4.57299% 166,687.12 2,000,245.44    

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 3.92199% 142,111.29 1,705,335.48 130,837.12 1,570,045.44
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 5.29149% 122,235.34 1,466,824.08 261,139.14 3,133,669.68
16.01 Property       SpringHill Suites Pittsburgh North Shore          
16.02 Property       Residence Inn Pittsburgh North Shore          
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 3.132279% 55,815.91 669,790.92 146,184.52 1,754,214.24
17.01 Property       701 Taylor Street          
17.02 Property       1301 Leavenworth Street          
17.03 Property       947 Bush Street          
17.04 Property       685 Geary Street          
17.05 Property       3809 20th Street          
17.06 Property       434 Leavenworth Street          
17.07 Property       1050 Post Street          
17.08 Property       814 California Street          
17.09 Property       267-273 Green Street          
17.10 Property       2898 Jackson Street          
17.11 Property       3820 Scott Street          
17.12 Property       600 Oak Street          
17.13 Property       861 Post Street          
17.14 Property       3783 20th Street          
18 Loan   GSMC GSMC Luton Ranch 4.12199% 94,198.28 1,130,379.36    
19 Loan   GSMC GSMC 345 West 14th Street 4.49999% 71,018.48 852,221.76    
20 Loan   GSMC GSMC Lincoln Corners 4.00499% 87,159.13 1,045,909.56    
21 Loan   GSMC GSMC South Congress 3.52649% 80,701.70 968,420.40    
22 Loan   GSMC GSMC South Valley Plaza 4.73599% 83,197.94 998,375.28    
23 Loan 37 GSMC GSMC Strong Station 4.15249% 65,080.97 780,971.64    
24 Loan   GSMC GSMC Rancho La Costa 4.24249% 61,829.57 741,954.84    
25 Loan 29 GSMC GSMC Grand Blanc Industrial 4.21249% 62,945.59 755,347.08    
26 Loan   GSMC GSMC Pecos Legacy Center 4.45899% 47,980.00 575,760.00    
27 Loan 37 GSMC GSMC Crossings of Hoover 4.15249% 44,156.85 529,882.20    
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 4.41199% 44,199.61 530,395.32    
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 4.67749% 41,946.69 503,360.28    
29.01 Property       Cumberland Station          
29.02 Property       Taylorsville Shopping Center          
30 Loan 37 GSMC GSMC Vestavia Commons 4.15249% 39,018.49 468,221.88    
31 Loan 29 GSMC GSMC James Building 4.43649% 36,670.73 440,048.76    
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 4.31449% 28,818.85 345,826.20    
33 Loan   GSMC GSMC River Ridge Shopping Center 4.37449% 25,177.63 302,131.56    
34 Loan 48 GSMC GSMC Central Parc at Heathrow 4.49099% 19,161.46 229,937.52    

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards Interest Only Actual/360 1 120 119 120
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison Interest Only Actual/360 0 120 120 120
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio Amortizing Actual/360 0 0 0 120
3.01 Property       Hannibal            
3.02 Property       Kraco            
3.03 Property       New WinCup - Phoenix            
3.04 Property       Worlds Finest Chocolates            
3.05 Property       SET - MI            
3.06 Property       Plaid - Decatur            
3.07 Property       Oracle Packaging            
3.08 Property       TestAmerica - West SAC            
3.09 Property       TestAmerica - Arvada            
3.10 Property       Northwest Mailing Service            
3.11 Property       Lyons            
3.12 Property       Wilbert Plastics            
3.13 Property       Angstrom Graphics            
3.14 Property       New WinCup - Stone Mountain            
3.15 Property       Universal Pool - Armory            
3.16 Property       Jade-Sterling - IL            
3.17 Property       Plaid - Norcross            
3.18 Property       Phillips and Temro            
3.19 Property       TestAmerica - Savannah            
3.20 Property       Hover-Davis            
3.21 Property       Jade-Sterling - OH            
3.22 Property       Fitz Aerospace            
3.23 Property       MVP Charleston            
3.24 Property       Paragon Tech            
3.25 Property       Aramsco and Bulls Eye            
3.26 Property       Shale-Inland            
3.27 Property       M.P. Pumps            
3.28 Property       TestAmerica - Pensacola            
3.29 Property       Microfinish            
3.30 Property       MVP Mayfield            
3.31 Property       Builders FirstSource            
3.32 Property       Banner            
3.33 Property       SET - IN            
3.34 Property       Progressive Metal            
3.35 Property       Universal Pool - 166th            
3.36 Property       SITEL            
3.37 Property       TestAmerica - Tallahassee            
3.38 Property       Texas Die Casting            
3.39 Property       TestAmerica - Corpus Christi            
4 Loan 16, 21 GSMC, UBS GSMC The Falls Interest Only Actual/360 0 120 120 120
5 Loan 22 GSMC GSMC Hamilton Place Amortizing 30/360 3 0 0 120
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center Interest Only Actual/360 7 120 113 120
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 Interest Only Actual/360 7 60 53 60
7.01 Property       645 Stockton Street            
7.02 Property       400 Duboce Avenue            
7.03 Property       950 Franklin Street            
7.04 Property       1340-1390 Taylor Street            
7.05 Property       601 O’Farrell Street            
7.06 Property       2677 Larkin Street            

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.)
7.07 Property       1801 Gough Street            
7.08 Property       845 California Street            
7.09 Property       1290 20th Avenue            
7.10 Property       78 Buchanan Street            
7.11 Property       1870 Pacific Avenue            
7.12 Property       500 Stanyan Street            
7.13 Property       540 Leavenworth Street            
7.14 Property       1401 Jones Street            
7.15 Property       676 Geary Street            
7.16 Property       100 Broderick Street            
7.17 Property       2075 Market Street            
7.18 Property       621 Stockton Street            
7.19 Property       1660 Bay Street            
7.20 Property       655 Stockton Street            
7.21 Property       2238 Hyde Street            
7.22 Property       2600 Van Ness Avenue            
7.23 Property       355 Fulton Street            
7.24 Property       1520 Gough Street            
7.25 Property       1126 Bush Street            
7.26 Property       1547 Clay Street            
7.27 Property       840 California Street            
7.28 Property       925 Geary Street            
7.29 Property       691 O’Farrell Street            
7.30 Property       2363 Van Ness Avenue            
7.31 Property       1840 Clay Street            
7.32 Property       1020 Post Street            
7.33 Property       2975 Van Ness Avenue            
7.34 Property       755 O’Farrell Street            
7.35 Property       106 Sanchez Street            
7.36 Property       709 Geary Street            
7.37 Property       1440 Sutter Street            
7.38 Property       1690 North Point            
7.39 Property       1753 Mason Street            
7.40 Property       915 Pierce Street            
7.41 Property       520 Buchanan Street            
7.42 Property       3210 Gough Street            
7.43 Property       124 Mason Street            
7.44 Property       50 Joice Street            
7.45 Property       2038 Divisadero Street            
7.46 Property       340 Church Street            
7.47 Property       411 15th Avenue            
7.48 Property       1855 10th Avenue            
7.49 Property       1260 Broadway Street            
7.50 Property       449 O’Farrell Street            
7.51 Property       235 Church Street            
7.52 Property       4540 California Street            
7.53 Property       2500 Van Ness Avenue            
7.54 Property       346 Leavenworth Street            
7.55 Property       3264-3274 Mission Street            
7.56 Property       3715 California Street            
7.57 Property       325 9th Avenue            
7.58 Property       1656 Leavenworth Street            
7.59 Property       252-258 Church Street            
7.60 Property       500-506 Bartlett Street            
7.61 Property       1500-1514 Geneva Avenue            
8 Loan 31, 32 GSMC GSMC Hilton Irvine Amortizing Actual/360 0 0 0 120
9 Loan   GSMC GSMC Laredo Industrial Portfolio Interest Only, Then Amortizing Actual/360 2 36 34 120
9.01 Property       11302 Eastpoint Drive Buildings A-C            
9.02 Property       417 Union Pacific Boulevard            
9.03 Property       11909 Hayter Road            
9.04 Property       505 Union Pacific Boulevard            
9.05 Property       418 Union Pacific Boulevard            
9.06 Property       11921 Hayter Road            
10 Loan   GSCRE GSMC Eagle View Apartments Interest Only, Then Amortizing Actual/360 0 18 18 120
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle Interest Only, Then Amortizing Actual/360 1 36 35 120
12 Loan 36 GSMC GSMC Cool Springs Commons Interest Only Actual/360 3 120 117 120
13 Loan 37 GSMC GSMC Middletown Commons Interest Only, Then Amortizing Actual/360 0 37 37 121
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande Interest Only, Then Amortizing Actual/360 0 12 12 120

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity (Mos.)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport Interest Only, Then Amortizing Actual/360 1 36 35 120
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore Amortizing Actual/360 6 0 0 120
16.01 Property       SpringHill Suites Pittsburgh North Shore            
16.02 Property       Residence Inn Pittsburgh North Shore            
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 Interest Only Actual/360 7 60 53 60
17.01 Property       701 Taylor Street            
17.02 Property       1301 Leavenworth Street            
17.03 Property       947 Bush Street            
17.04 Property       685 Geary Street            
17.05 Property       3809 20th Street            
17.06 Property       434 Leavenworth Street            
17.07 Property       1050 Post Street            
17.08 Property       814 California Street            
17.09 Property       267-273 Green Street            
17.10 Property       2898 Jackson Street            
17.11 Property       3820 Scott Street            
17.12 Property       600 Oak Street            
17.13 Property       861 Post Street            
17.14 Property       3783 20th Street            
18 Loan   GSMC GSMC Luton Ranch Interest Only, Then Amortizing Actual/360 0 60 60 120
19 Loan   GSMC GSMC 345 West 14th Street Interest Only Actual/360 4 120 116 120
20 Loan   GSMC GSMC Lincoln Corners Interest Only, Then Amortizing Actual/360 0 30 30 120
21 Loan   GSMC GSMC South Congress Amortizing Actual/360 0 0 0 120
22 Loan   GSMC GSMC South Valley Plaza Amortizing Actual/360 2 0 0 120
23 Loan 37 GSMC GSMC Strong Station Interest Only, Then Amortizing Actual/360 0 37 37 121
24 Loan   GSMC GSMC Rancho La Costa Interest Only, Then Amortizing Actual/360 0 60 60 120
25 Loan 29 GSMC GSMC Grand Blanc Industrial Amortizing Actual/360 0 0 0 120
26 Loan   GSMC GSMC Pecos Legacy Center Amortizing Actual/360 1 0 0 120
27 Loan 37 GSMC GSMC Crossings of Hoover Interest Only, Then Amortizing Actual/360 0 37 37 121
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka Interest Only, Then Amortizing Actual/360 1 36 35 120
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio Amortizing Actual/360 3 0 0 120
29.01 Property       Cumberland Station            
29.02 Property       Taylorsville Shopping Center            
30 Loan 37 GSMC GSMC Vestavia Commons Interest Only, Then Amortizing Actual/360 0 37 37 121
31 Loan 29 GSMC GSMC James Building Amortizing Actual/360 1 0 0 120
32 Loan   GSMC GSMC Ralston Plaza Shopping Center Amortizing Actual/360 2 0 0 120
33 Loan   GSMC GSMC River Ridge Shopping Center Amortizing Actual/360 1 0 0 120
34 Loan 48 GSMC GSMC Central Parc at Heathrow Amortizing Actual/360 3 0 0 120

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 119 0 0 8/1/2016 6 9/6/2016 8/6/2026
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 120 0 0 9/7/2016 6 10/6/2016 9/6/2026
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 120 NAP NAP 9/1/2016 6 10/6/2016  
3.01 Property       Hannibal              
3.02 Property       Kraco              
3.03 Property       New WinCup - Phoenix              
3.04 Property       Worlds Finest Chocolates              
3.05 Property       SET - MI              
3.06 Property       Plaid - Decatur              
3.07 Property       Oracle Packaging              
3.08 Property       TestAmerica - West SAC              
3.09 Property       TestAmerica - Arvada              
3.10 Property       Northwest Mailing Service              
3.11 Property       Lyons              
3.12 Property       Wilbert Plastics              
3.13 Property       Angstrom Graphics              
3.14 Property       New WinCup - Stone Mountain              
3.15 Property       Universal Pool - Armory              
3.16 Property       Jade-Sterling - IL              
3.17 Property       Plaid - Norcross              
3.18 Property       Phillips and Temro              
3.19 Property       TestAmerica - Savannah              
3.20 Property       Hover-Davis              
3.21 Property       Jade-Sterling - OH              
3.22 Property       Fitz Aerospace              
3.23 Property       MVP Charleston              
3.24 Property       Paragon Tech              
3.25 Property       Aramsco and Bulls Eye              
3.26 Property       Shale-Inland              
3.27 Property       M.P. Pumps              
3.28 Property       TestAmerica - Pensacola              
3.29 Property       Microfinish              
3.30 Property       MVP Mayfield              
3.31 Property       Builders FirstSource              
3.32 Property       Banner              
3.33 Property       SET - IN              
3.34 Property       Progressive Metal              
3.35 Property       Universal Pool - 166th              
3.36 Property       SITEL              
3.37 Property       TestAmerica - Tallahassee              
3.38 Property       Texas Die Casting              
3.39 Property       TestAmerica - Corpus Christi              
4 Loan 16, 21 GSMC, UBS GSMC The Falls 120 0 0 8/15/2016 1 10/1/2016 9/1/2026
5 Loan 22 GSMC GSMC Hamilton Place 117 360 357 6/1/2016 6 7/6/2016  
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 113 0 0 1/13/2016 6 3/6/2016 2/6/2026
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 53 0 0 1/29/2016 6 3/6/2016 2/6/2021
7.01 Property       645 Stockton Street              
7.02 Property       400 Duboce Avenue              
7.03 Property       950 Franklin Street              
7.04 Property       1340-1390 Taylor Street              
7.05 Property       601 O’Farrell Street              
7.06 Property       2677 Larkin Street              

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date
7.07 Property       1801 Gough Street              
7.08 Property       845 California Street              
7.09 Property       1290 20th Avenue              
7.10 Property       78 Buchanan Street              
7.11 Property       1870 Pacific Avenue              
7.12 Property       500 Stanyan Street              
7.13 Property       540 Leavenworth Street              
7.14 Property       1401 Jones Street              
7.15 Property       676 Geary Street              
7.16 Property       100 Broderick Street              
7.17 Property       2075 Market Street              
7.18 Property       621 Stockton Street              
7.19 Property       1660 Bay Street              
7.20 Property       655 Stockton Street              
7.21 Property       2238 Hyde Street              
7.22 Property       2600 Van Ness Avenue              
7.23 Property       355 Fulton Street              
7.24 Property       1520 Gough Street              
7.25 Property       1126 Bush Street              
7.26 Property       1547 Clay Street              
7.27 Property       840 California Street              
7.28 Property       925 Geary Street              
7.29 Property       691 O’Farrell Street              
7.30 Property       2363 Van Ness Avenue              
7.31 Property       1840 Clay Street              
7.32 Property       1020 Post Street              
7.33 Property       2975 Van Ness Avenue              
7.34 Property       755 O’Farrell Street              
7.35 Property       106 Sanchez Street              
7.36 Property       709 Geary Street              
7.37 Property       1440 Sutter Street              
7.38 Property       1690 North Point              
7.39 Property       1753 Mason Street              
7.40 Property       915 Pierce Street              
7.41 Property       520 Buchanan Street              
7.42 Property       3210 Gough Street              
7.43 Property       124 Mason Street              
7.44 Property       50 Joice Street              
7.45 Property       2038 Divisadero Street              
7.46 Property       340 Church Street              
7.47 Property       411 15th Avenue              
7.48 Property       1855 10th Avenue              
7.49 Property       1260 Broadway Street              
7.50 Property       449 O’Farrell Street              
7.51 Property       235 Church Street              
7.52 Property       4540 California Street              
7.53 Property       2500 Van Ness Avenue              
7.54 Property       346 Leavenworth Street              
7.55 Property       3264-3274 Mission Street              
7.56 Property       3715 California Street              
7.57 Property       325 9th Avenue              
7.58 Property       1656 Leavenworth Street              
7.59 Property       252-258 Church Street              
7.60 Property       500-506 Bartlett Street              
7.61 Property       1500-1514 Geneva Avenue              
8 Loan 31, 32 GSMC GSMC Hilton Irvine 120 360 360 9/1/2016 6 10/6/2016  
9 Loan   GSMC GSMC Laredo Industrial Portfolio 118 360 360 6/8/2016 6 8/6/2016 7/6/2019
9.01 Property       11302 Eastpoint Drive Buildings A-C              
9.02 Property       417 Union Pacific Boulevard              
9.03 Property       11909 Hayter Road              
9.04 Property       505 Union Pacific Boulevard              
9.05 Property       418 Union Pacific Boulevard              
9.06 Property       11921 Hayter Road              
10 Loan   GSCRE GSMC Eagle View Apartments 120 360 360 8/26/2016 6 10/6/2016 3/6/2018
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 119 360 360 8/5/2016 6 9/6/2016 8/6/2019
12 Loan 36 GSMC GSMC Cool Springs Commons 117 0 0 5/20/2016 6 7/6/2016 6/6/2026
13 Loan 37 GSMC GSMC Middletown Commons 121 360 360 9/6/2016 6 10/6/2016 10/6/2019
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 120 360 360 9/7/2016 6 10/6/2016 9/6/2017

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Remaining Term To Maturity (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 119 360 360 8/5/2016 6 9/6/2016 8/6/2019
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 114 360 354 2/10/2016 6 4/6/2016  
16.01 Property       SpringHill Suites Pittsburgh North Shore              
16.02 Property       Residence Inn Pittsburgh North Shore              
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 53 0 0 1/29/2016 6 3/6/2016 2/6/2021
17.01 Property       701 Taylor Street              
17.02 Property       1301 Leavenworth Street              
17.03 Property       947 Bush Street              
17.04 Property       685 Geary Street              
17.05 Property       3809 20th Street              
17.06 Property       434 Leavenworth Street              
17.07 Property       1050 Post Street              
17.08 Property       814 California Street              
17.09 Property       267-273 Green Street              
17.10 Property       2898 Jackson Street              
17.11 Property       3820 Scott Street              
17.12 Property       600 Oak Street              
17.13 Property       861 Post Street              
17.14 Property       3783 20th Street              
18 Loan   GSMC GSMC Luton Ranch 120 360 360 8/30/2016 6 10/6/2016 9/6/2021
19 Loan   GSMC GSMC 345 West 14th Street 116 0 0 5/6/2016 6 6/6/2016 5/6/2026
20 Loan   GSMC GSMC Lincoln Corners 120 360 360 9/6/2016 6 10/6/2016 3/6/2019
21 Loan   GSMC GSMC South Congress 120 300 300 8/30/2016 6 10/6/2016  
22 Loan   GSMC GSMC South Valley Plaza 118 360 358 6/8/2016 6 8/6/2016  
23 Loan 37 GSMC GSMC Strong Station 121 360 360 9/7/2016 6 10/6/2016 10/6/2019
24 Loan   GSMC GSMC Rancho La Costa 120 360 360 9/6/2016 6 10/6/2016 9/6/2021
25 Loan 29 GSMC GSMC Grand Blanc Industrial 120 300 300 9/2/2016 6 10/6/2016  
26 Loan   GSMC GSMC Pecos Legacy Center 119 360 359 8/5/2016 6 9/6/2016  
27 Loan 37 GSMC GSMC Crossings of Hoover 121 360 360 9/7/2016 6 10/6/2016 10/6/2019
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 119 360 360 8/5/2016 6 9/6/2016 8/6/2019
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 117 360 357 6/2/2016 6 7/6/2016  
29.01 Property       Cumberland Station              
29.02 Property       Taylorsville Shopping Center              
30 Loan 37 GSMC GSMC Vestavia Commons 121 360 360 9/7/2016 6 10/6/2016 10/6/2019
31 Loan 29 GSMC GSMC James Building 119 360 359 7/15/2016 6 9/6/2016  
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 118 300 298 6/23/2016 6 8/6/2016  
33 Loan   GSMC GSMC River Ridge Shopping Center 119 360 359 7/21/2016 6 9/6/2016  
34 Loan 48 GSMC GSMC Central Parc at Heathrow 117 360 357 6/3/2016 6 7/6/2016  

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date Grace Period- Late Fee
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards   8/6/2026 No   0
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison   9/6/2026 No   0
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 10/6/2016 9/4/2026 No   3
3.01 Property       Hannibal          
3.02 Property       Kraco          
3.03 Property       New WinCup - Phoenix          
3.04 Property       Worlds Finest Chocolates          
3.05 Property       SET - MI          
3.06 Property       Plaid - Decatur          
3.07 Property       Oracle Packaging          
3.08 Property       TestAmerica - West SAC          
3.09 Property       TestAmerica - Arvada          
3.10 Property       Northwest Mailing Service          
3.11 Property       Lyons          
3.12 Property       Wilbert Plastics          
3.13 Property       Angstrom Graphics          
3.14 Property       New WinCup - Stone Mountain          
3.15 Property       Universal Pool - Armory          
3.16 Property       Jade-Sterling - IL          
3.17 Property       Plaid - Norcross          
3.18 Property       Phillips and Temro          
3.19 Property       TestAmerica - Savannah          
3.20 Property       Hover-Davis          
3.21 Property       Jade-Sterling - OH          
3.22 Property       Fitz Aerospace          
3.23 Property       MVP Charleston          
3.24 Property       Paragon Tech          
3.25 Property       Aramsco and Bulls Eye          
3.26 Property       Shale-Inland          
3.27 Property       M.P. Pumps          
3.28 Property       TestAmerica - Pensacola          
3.29 Property       Microfinish          
3.30 Property       MVP Mayfield          
3.31 Property       Builders FirstSource          
3.32 Property       Banner          
3.33 Property       SET - IN          
3.34 Property       Progressive Metal          
3.35 Property       Universal Pool - 166th          
3.36 Property       SITEL          
3.37 Property       TestAmerica - Tallahassee          
3.38 Property       Texas Die Casting          
3.39 Property       TestAmerica - Corpus Christi          
4 Loan 16, 21 GSMC, UBS GSMC The Falls   9/1/2026 No   0
5 Loan 22 GSMC GSMC Hamilton Place 7/6/2016 6/6/2026 No   0
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center   2/6/2026 No   0
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1   2/6/2021 No   0
7.01 Property       645 Stockton Street          
7.02 Property       400 Duboce Avenue          
7.03 Property       950 Franklin Street          
7.04 Property       1340-1390 Taylor Street          
7.05 Property       601 O’Farrell Street          
7.06 Property       2677 Larkin Street          

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date Grace Period- Late Fee
7.07 Property       1801 Gough Street          
7.08 Property       845 California Street          
7.09 Property       1290 20th Avenue          
7.10 Property       78 Buchanan Street          
7.11 Property       1870 Pacific Avenue          
7.12 Property       500 Stanyan Street          
7.13 Property       540 Leavenworth Street          
7.14 Property       1401 Jones Street          
7.15 Property       676 Geary Street          
7.16 Property       100 Broderick Street          
7.17 Property       2075 Market Street          
7.18 Property       621 Stockton Street          
7.19 Property       1660 Bay Street          
7.20 Property       655 Stockton Street          
7.21 Property       2238 Hyde Street          
7.22 Property       2600 Van Ness Avenue          
7.23 Property       355 Fulton Street          
7.24 Property       1520 Gough Street          
7.25 Property       1126 Bush Street          
7.26 Property       1547 Clay Street          
7.27 Property       840 California Street          
7.28 Property       925 Geary Street          
7.29 Property       691 O’Farrell Street          
7.30 Property       2363 Van Ness Avenue          
7.31 Property       1840 Clay Street          
7.32 Property       1020 Post Street          
7.33 Property       2975 Van Ness Avenue          
7.34 Property       755 O’Farrell Street          
7.35 Property       106 Sanchez Street          
7.36 Property       709 Geary Street          
7.37 Property       1440 Sutter Street          
7.38 Property       1690 North Point          
7.39 Property       1753 Mason Street          
7.40 Property       915 Pierce Street          
7.41 Property       520 Buchanan Street          
7.42 Property       3210 Gough Street          
7.43 Property       124 Mason Street          
7.44 Property       50 Joice Street          
7.45 Property       2038 Divisadero Street          
7.46 Property       340 Church Street          
7.47 Property       411 15th Avenue          
7.48 Property       1855 10th Avenue          
7.49 Property       1260 Broadway Street          
7.50 Property       449 O’Farrell Street          
7.51 Property       235 Church Street          
7.52 Property       4540 California Street          
7.53 Property       2500 Van Ness Avenue          
7.54 Property       346 Leavenworth Street          
7.55 Property       3264-3274 Mission Street          
7.56 Property       3715 California Street          
7.57 Property       325 9th Avenue          
7.58 Property       1656 Leavenworth Street          
7.59 Property       252-258 Church Street          
7.60 Property       500-506 Bartlett Street          
7.61 Property       1500-1514 Geneva Avenue          
8 Loan 31, 32 GSMC GSMC Hilton Irvine 10/6/2016 9/6/2026 No   0
9 Loan   GSMC GSMC Laredo Industrial Portfolio 8/6/2019 7/6/2026 No   0
9.01 Property       11302 Eastpoint Drive Buildings A-C          
9.02 Property       417 Union Pacific Boulevard          
9.03 Property       11909 Hayter Road          
9.04 Property       505 Union Pacific Boulevard          
9.05 Property       418 Union Pacific Boulevard          
9.06 Property       11921 Hayter Road          
10 Loan   GSCRE GSMC Eagle View Apartments 4/6/2018 9/6/2026 No   0
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 9/6/2019 8/6/2026 No   0
12 Loan 36 GSMC GSMC Cool Springs Commons   6/6/2026 No   0
13 Loan 37 GSMC GSMC Middletown Commons 11/6/2019 10/6/2026 No   0
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 10/6/2017 9/6/2026 No   0

 

 

 

 

GSMS 2016-GS3 Annex A-1

                     
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name First P&I Due Date Maturity Date ARD (Yes / No) Final Maturity Date Grace Period- Late Fee
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 9/6/2019 8/6/2026 No   0
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 4/6/2016 3/6/2026 No   0
16.01 Property       SpringHill Suites Pittsburgh North Shore          
16.02 Property       Residence Inn Pittsburgh North Shore          
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2   2/6/2021 No   0
17.01 Property       701 Taylor Street          
17.02 Property       1301 Leavenworth Street          
17.03 Property       947 Bush Street          
17.04 Property       685 Geary Street          
17.05 Property       3809 20th Street          
17.06 Property       434 Leavenworth Street          
17.07 Property       1050 Post Street          
17.08 Property       814 California Street          
17.09 Property       267-273 Green Street          
17.10 Property       2898 Jackson Street          
17.11 Property       3820 Scott Street          
17.12 Property       600 Oak Street          
17.13 Property       861 Post Street          
17.14 Property       3783 20th Street          
18 Loan   GSMC GSMC Luton Ranch 10/6/2021 9/6/2026 No   0
19 Loan   GSMC GSMC 345 West 14th Street   5/6/2026 No   0
20 Loan   GSMC GSMC Lincoln Corners 4/6/2019 9/6/2026 No   0
21 Loan   GSMC GSMC South Congress 10/6/2016 9/6/2026 No   0
22 Loan   GSMC GSMC South Valley Plaza 8/6/2016 7/6/2026 No   0
23 Loan 37 GSMC GSMC Strong Station 11/6/2019 10/6/2026 No   0
24 Loan   GSMC GSMC Rancho La Costa 10/6/2021 9/6/2026 No   0
25 Loan 29 GSMC GSMC Grand Blanc Industrial 10/6/2016 9/6/2026 No   0
26 Loan   GSMC GSMC Pecos Legacy Center 9/6/2016 8/6/2026 No   0
27 Loan 37 GSMC GSMC Crossings of Hoover 11/6/2019 10/6/2026 No   0
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 9/6/2019 8/6/2026 No   0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 7/6/2016 6/6/2026 No   0
29.01 Property       Cumberland Station          
29.02 Property       Taylorsville Shopping Center          
30 Loan 37 GSMC GSMC Vestavia Commons 11/6/2019 10/6/2026 No   0
31 Loan 29 GSMC GSMC James Building 9/6/2016 8/6/2026 No   0
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 8/6/2016 7/6/2026 No   0
33 Loan   GSMC GSMC River Ridge Shopping Center 9/6/2016 8/6/2026 No   0
34 Loan 48 GSMC GSMC Central Parc at Heathrow 7/6/2016 6/6/2026 No   0

 

 

 

 

GSMS 2016-GS3 Annex A-1

                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Grace Period- Default Prepayment Provision (3) 2013 EGI ($) 2013 Expenses ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 0 Lockout/25_Defeasance/90_0%/5 N/A N/A
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 0 Lockout/24_Defeasance/92_0%/4 44,773,419 19,952,155
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 0 Lockout/24_Defeasance/92_0%/4 36,253,680 5,965,363
3.01 Property       Hannibal     N/A N/A
3.02 Property       Kraco     N/A N/A
3.03 Property       New WinCup - Phoenix     N/A N/A
3.04 Property       Worlds Finest Chocolates     N/A N/A
3.05 Property       SET - MI     N/A N/A
3.06 Property       Plaid - Decatur     N/A N/A
3.07 Property       Oracle Packaging     N/A N/A
3.08 Property       TestAmerica - West SAC     N/A N/A
3.09 Property       TestAmerica - Arvada     N/A N/A
3.10 Property       Northwest Mailing Service     N/A N/A
3.11 Property       Lyons     N/A N/A
3.12 Property       Wilbert Plastics     N/A N/A
3.13 Property       Angstrom Graphics     N/A N/A
3.14 Property       New WinCup - Stone Mountain     N/A N/A
3.15 Property       Universal Pool - Armory     N/A N/A
3.16 Property       Jade-Sterling - IL     N/A N/A
3.17 Property       Plaid - Norcross     N/A N/A
3.18 Property       Phillips and Temro     N/A N/A
3.19 Property       TestAmerica - Savannah     N/A N/A
3.20 Property       Hover-Davis     N/A N/A
3.21 Property       Jade-Sterling - OH     N/A N/A
3.22 Property       Fitz Aerospace     N/A N/A
3.23 Property       MVP Charleston     N/A N/A
3.24 Property       Paragon Tech     N/A N/A
3.25 Property       Aramsco and Bulls Eye     N/A N/A
3.26 Property       Shale-Inland     N/A N/A
3.27 Property       M.P. Pumps     N/A N/A
3.28 Property       TestAmerica - Pensacola     N/A N/A
3.29 Property       Microfinish     N/A N/A
3.30 Property       MVP Mayfield     N/A N/A
3.31 Property       Builders FirstSource     N/A N/A
3.32 Property       Banner     N/A N/A
3.33 Property       SET - IN     N/A N/A
3.34 Property       Progressive Metal     N/A N/A
3.35 Property       Universal Pool - 166th     N/A N/A
3.36 Property       SITEL     N/A N/A
3.37 Property       TestAmerica - Tallahassee     N/A N/A
3.38 Property       Texas Die Casting     N/A N/A
3.39 Property       TestAmerica - Corpus Christi     N/A N/A
4 Loan 16, 21 GSMC, UBS GSMC The Falls 5 Lockout/24_Defeasance/89_0%/7 25,613,665 7,571,426
5 Loan 22 GSMC GSMC Hamilton Place 0 Lockout/11_>YM or 1%/105_0%/4 22,026,917 8,935,053
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 0 Lockout/31_Defeasance/85_0%/4 N/A N/A
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 0 Lockout/31_Defeasance/22_0%/7 36,043,029 11,592,509
7.01 Property       645 Stockton Street     N/A N/A
7.02 Property       400 Duboce Avenue     N/A N/A
7.03 Property       950 Franklin Street     N/A N/A
7.04 Property       1340-1390 Taylor Street     N/A N/A
7.05 Property       601 O’Farrell Street     N/A N/A
7.06 Property       2677 Larkin Street     N/A N/A

 

 

 

 

GSMS 2016-GS3 Annex A-1

                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Grace Period- Default Prepayment Provision (3) 2013 EGI ($) 2013 Expenses ($)
7.07 Property       1801 Gough Street     N/A N/A
7.08 Property       845 California Street     N/A N/A
7.09 Property       1290 20th Avenue     N/A N/A
7.10 Property       78 Buchanan Street     N/A N/A
7.11 Property       1870 Pacific Avenue     N/A N/A
7.12 Property       500 Stanyan Street     N/A N/A
7.13 Property       540 Leavenworth Street     N/A N/A
7.14 Property       1401 Jones Street     N/A N/A
7.15 Property       676 Geary Street     N/A N/A
7.16 Property       100 Broderick Street     N/A N/A
7.17 Property       2075 Market Street     N/A N/A
7.18 Property       621 Stockton Street     N/A N/A
7.19 Property       1660 Bay Street     N/A N/A
7.20 Property       655 Stockton Street     N/A N/A
7.21 Property       2238 Hyde Street     N/A N/A
7.22 Property       2600 Van Ness Avenue     N/A N/A
7.23 Property       355 Fulton Street     N/A N/A
7.24 Property       1520 Gough Street     N/A N/A
7.25 Property       1126 Bush Street     N/A N/A
7.26 Property       1547 Clay Street     N/A N/A
7.27 Property       840 California Street     N/A N/A
7.28 Property       925 Geary Street     N/A N/A
7.29 Property       691 O’Farrell Street     N/A N/A
7.30 Property       2363 Van Ness Avenue     N/A N/A
7.31 Property       1840 Clay Street     N/A N/A
7.32 Property       1020 Post Street     N/A N/A
7.33 Property       2975 Van Ness Avenue     N/A N/A
7.34 Property       755 O’Farrell Street     N/A N/A
7.35 Property       106 Sanchez Street     N/A N/A
7.36 Property       709 Geary Street     N/A N/A
7.37 Property       1440 Sutter Street     N/A N/A
7.38 Property       1690 North Point     N/A N/A
7.39 Property       1753 Mason Street     N/A N/A
7.40 Property       915 Pierce Street     N/A N/A
7.41 Property       520 Buchanan Street     N/A N/A
7.42 Property       3210 Gough Street     N/A N/A
7.43 Property       124 Mason Street     N/A N/A
7.44 Property       50 Joice Street     N/A N/A
7.45 Property       2038 Divisadero Street     N/A N/A
7.46 Property       340 Church Street     N/A N/A
7.47 Property       411 15th Avenue     N/A N/A
7.48 Property       1855 10th Avenue     N/A N/A
7.49 Property       1260 Broadway Street     N/A N/A
7.50 Property       449 O’Farrell Street     N/A N/A
7.51 Property       235 Church Street     N/A N/A
7.52 Property       4540 California Street     N/A N/A
7.53 Property       2500 Van Ness Avenue     N/A N/A
7.54 Property       346 Leavenworth Street     N/A N/A
7.55 Property       3264-3274 Mission Street     N/A N/A
7.56 Property       3715 California Street     N/A N/A
7.57 Property       325 9th Avenue     N/A N/A
7.58 Property       1656 Leavenworth Street     N/A N/A
7.59 Property       252-258 Church Street     N/A N/A
7.60 Property       500-506 Bartlett Street     N/A N/A
7.61 Property       1500-1514 Geneva Avenue     N/A N/A
8 Loan 31, 32 GSMC GSMC Hilton Irvine 0 Lockout/24_Defeasance/92_0%/4 15,731,674 12,103,545
9 Loan   GSMC GSMC Laredo Industrial Portfolio 0 Lockout/26_Defeasance/90_0%/4 N/A N/A
9.01 Property       11302 Eastpoint Drive Buildings A-C     N/A N/A
9.02 Property       417 Union Pacific Boulevard     N/A N/A
9.03 Property       11909 Hayter Road     N/A N/A
9.04 Property       505 Union Pacific Boulevard     N/A N/A
9.05 Property       418 Union Pacific Boulevard     N/A N/A
9.06 Property       11921 Hayter Road     N/A N/A
10 Loan   GSCRE GSMC Eagle View Apartments 0 Lockout/24_Defeasance/92_0%/4 N/A N/A
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 0 Lockout/25_>YM or 1%/88_0%/7 12,966,043 8,543,638
12 Loan 36 GSMC GSMC Cool Springs Commons 0 Lockout/27_Defeasance/89_0%/4 5,842,146 2,099,413
13 Loan 37 GSMC GSMC Middletown Commons 0 Lockout/24_Defeasance/93_0%/4 N/A N/A
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 0 Lockout/24_Defeasance/92_0%/4 N/A N/A

 

 

 

 

GSMS 2016-GS3 Annex A-1

                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Grace Period- Default Prepayment Provision (3) 2013 EGI ($) 2013 Expenses ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 0 Lockout/25_>YM or 1%/88_0%/7 14,721,776 8,993,392
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 0 Lockout/30_Defeasance/86_0%/4 16,695,978 10,021,381
16.01 Property       SpringHill Suites Pittsburgh North Shore     8,937,021 5,174,798
16.02 Property       Residence Inn Pittsburgh North Shore     7,758,958 4,846,583
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 0 Lockout/31_Defeasance/22_0%/7 7,702,846 2,906,918
17.01 Property       701 Taylor Street     N/A N/A
17.02 Property       1301 Leavenworth Street     N/A N/A
17.03 Property       947 Bush Street     N/A N/A
17.04 Property       685 Geary Street     N/A N/A
17.05 Property       3809 20th Street     N/A N/A
17.06 Property       434 Leavenworth Street     N/A N/A
17.07 Property       1050 Post Street     N/A N/A
17.08 Property       814 California Street     N/A N/A
17.09 Property       267-273 Green Street     N/A N/A
17.10 Property       2898 Jackson Street     N/A N/A
17.11 Property       3820 Scott Street     N/A N/A
17.12 Property       600 Oak Street     N/A N/A
17.13 Property       861 Post Street     N/A N/A
17.14 Property       3783 20th Street     N/A N/A
18 Loan   GSMC GSMC Luton Ranch 0 Lockout/23_>YM or 1%/93_0%/4 N/A N/A
19 Loan   GSMC GSMC 345 West 14th Street 0 Lockout/28_Defeasance/88_0%/4 N/A N/A
20 Loan   GSMC GSMC Lincoln Corners 0 Lockout/24_Defeasance/92_0%/4 2,303,126 559,863
21 Loan   GSMC GSMC South Congress 0 Lockout/24_Defeasance/92_0%/4 2,065,109 577,334
22 Loan   GSMC GSMC South Valley Plaza 0 Lockout/26_Defeasance/87_0%/7 2,147,500 832,517
23 Loan 37 GSMC GSMC Strong Station 0 Lockout/24_Defeasance/93_0%/4 N/A N/A
24 Loan   GSMC GSMC Rancho La Costa 0 Lockout/24_Defeasance/92_0%/4 1,281,413 256,847
25 Loan 29 GSMC GSMC Grand Blanc Industrial 0 Lockout/24_Defeasance/92_0%/4 N/A N/A
26 Loan   GSMC GSMC Pecos Legacy Center 0 Lockout/25_>YM or 1%/88_0%/7 N/A N/A
27 Loan 37 GSMC GSMC Crossings of Hoover 0 Lockout/24_Defeasance/93_0%/4 N/A N/A
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 0 Lockout/25_>YM or 1%/88_0%/7 7,293,059 5,721,372
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 0 Lockout/27_Defeasance/89_0%/4 791,685 259,537
29.01 Property       Cumberland Station     500,532 180,774
29.02 Property       Taylorsville Shopping Center     291,153 78,763
30 Loan 37 GSMC GSMC Vestavia Commons 0 Lockout/24_Defeasance/93_0%/4 N/A N/A
31 Loan 29 GSMC GSMC James Building 0 Lockout/25_Defeasance/90_0%/5 1,242,882 750,553
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 0 Lockout/26_>YM or 3%/90_0%/4 855,967 289,349
33 Loan   GSMC GSMC River Ridge Shopping Center 0 Lockout/25_Defeasance/91_0%/4 677,640 165,645
34 Loan 48 GSMC GSMC Central Parc at Heathrow 0 Lockout/27_Defeasance/89_0%/4 N/A N/A

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 2013 NOI ($) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards N/A N/A N/A N/A N/A N/A N/A
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 24,821,264 39,638,825 19,213,954 20,424,871 35,402,543 18,980,526 16,422,017
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 30,288,317 37,707,754 7,034,743 30,673,011 38,104,595 6,570,958 31,533,638
3.01 Property       Hannibal N/A N/A N/A N/A N/A N/A N/A
3.02 Property       Kraco N/A N/A N/A N/A N/A N/A N/A
3.03 Property       New WinCup - Phoenix N/A N/A N/A N/A N/A N/A N/A
3.04 Property       Worlds Finest Chocolates N/A N/A N/A N/A N/A N/A N/A
3.05 Property       SET - MI N/A N/A N/A N/A N/A N/A N/A
3.06 Property       Plaid - Decatur N/A N/A N/A N/A N/A N/A N/A
3.07 Property       Oracle Packaging N/A N/A N/A N/A N/A N/A N/A
3.08 Property       TestAmerica - West SAC N/A N/A N/A N/A N/A N/A N/A
3.09 Property       TestAmerica - Arvada N/A N/A N/A N/A N/A N/A N/A
3.10 Property       Northwest Mailing Service N/A N/A N/A N/A N/A N/A N/A
3.11 Property       Lyons N/A N/A N/A N/A N/A N/A N/A
3.12 Property       Wilbert Plastics N/A N/A N/A N/A N/A N/A N/A
3.13 Property       Angstrom Graphics N/A N/A N/A N/A N/A N/A N/A
3.14 Property       New WinCup - Stone Mountain N/A N/A N/A N/A N/A N/A N/A
3.15 Property       Universal Pool - Armory N/A N/A N/A N/A N/A N/A N/A
3.16 Property       Jade-Sterling - IL N/A N/A N/A N/A N/A N/A N/A
3.17 Property       Plaid - Norcross N/A N/A N/A N/A N/A N/A N/A
3.18 Property       Phillips and Temro N/A N/A N/A N/A N/A N/A N/A
3.19 Property       TestAmerica - Savannah N/A N/A N/A N/A N/A N/A N/A
3.20 Property       Hover-Davis N/A N/A N/A N/A N/A N/A N/A
3.21 Property       Jade-Sterling - OH N/A N/A N/A N/A N/A N/A N/A
3.22 Property       Fitz Aerospace N/A N/A N/A N/A N/A N/A N/A
3.23 Property       MVP Charleston N/A N/A N/A N/A N/A N/A N/A
3.24 Property       Paragon Tech N/A N/A N/A N/A N/A N/A N/A
3.25 Property       Aramsco and Bulls Eye N/A N/A N/A N/A N/A N/A N/A
3.26 Property       Shale-Inland N/A N/A N/A N/A N/A N/A N/A
3.27 Property       M.P. Pumps N/A N/A N/A N/A N/A N/A N/A
3.28 Property       TestAmerica - Pensacola N/A N/A N/A N/A N/A N/A N/A
3.29 Property       Microfinish N/A N/A N/A N/A N/A N/A N/A
3.30 Property       MVP Mayfield N/A N/A N/A N/A N/A N/A N/A
3.31 Property       Builders FirstSource N/A N/A N/A N/A N/A N/A N/A
3.32 Property       Banner N/A N/A N/A N/A N/A N/A N/A
3.33 Property       SET - IN N/A N/A N/A N/A N/A N/A N/A
3.34 Property       Progressive Metal N/A N/A N/A N/A N/A N/A N/A
3.35 Property       Universal Pool - 166th N/A N/A N/A N/A N/A N/A N/A
3.36 Property       SITEL N/A N/A N/A N/A N/A N/A N/A
3.37 Property       TestAmerica - Tallahassee N/A N/A N/A N/A N/A N/A N/A
3.38 Property       Texas Die Casting N/A N/A N/A N/A N/A N/A N/A
3.39 Property       TestAmerica - Corpus Christi N/A N/A N/A N/A N/A N/A N/A
4 Loan 16, 21 GSMC, UBS GSMC The Falls 18,042,239 26,306,241 8,114,149 18,192,092 26,592,149 7,831,336 18,760,813
5 Loan 22 GSMC GSMC Hamilton Place 13,091,863 21,805,473 8,761,107 13,044,366 22,108,711 8,472,677 13,636,034
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center N/A 18,517,787 9,203,888 9,313,899 N/A N/A N/A
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 24,450,520 40,328,656 11,187,055 29,141,601 43,022,839 11,468,785 31,554,054
7.01 Property       645 Stockton Street N/A N/A N/A N/A N/A N/A N/A
7.02 Property       400 Duboce Avenue N/A N/A N/A N/A N/A N/A N/A
7.03 Property       950 Franklin Street N/A N/A N/A N/A N/A N/A N/A
7.04 Property       1340-1390 Taylor Street N/A N/A N/A N/A N/A N/A N/A
7.05 Property       601 O’Farrell Street N/A N/A N/A N/A N/A N/A N/A
7.06 Property       2677 Larkin Street N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 2013 NOI ($) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($)
7.07 Property       1801 Gough Street N/A N/A N/A N/A N/A N/A N/A
7.08 Property       845 California Street N/A N/A N/A N/A N/A N/A N/A
7.09 Property       1290 20th Avenue N/A N/A N/A N/A N/A N/A N/A
7.10 Property       78 Buchanan Street N/A N/A N/A N/A N/A N/A N/A
7.11 Property       1870 Pacific Avenue N/A N/A N/A N/A N/A N/A N/A
7.12 Property       500 Stanyan Street N/A N/A N/A N/A N/A N/A N/A
7.13 Property       540 Leavenworth Street N/A N/A N/A N/A N/A N/A N/A
7.14 Property       1401 Jones Street N/A N/A N/A N/A N/A N/A N/A
7.15 Property       676 Geary Street N/A N/A N/A N/A N/A N/A N/A
7.16 Property       100 Broderick Street N/A N/A N/A N/A N/A N/A N/A
7.17 Property       2075 Market Street N/A N/A N/A N/A N/A N/A N/A
7.18 Property       621 Stockton Street N/A N/A N/A N/A N/A N/A N/A
7.19 Property       1660 Bay Street N/A N/A N/A N/A N/A N/A N/A
7.20 Property       655 Stockton Street N/A N/A N/A N/A N/A N/A N/A
7.21 Property       2238 Hyde Street N/A N/A N/A N/A N/A N/A N/A
7.22 Property       2600 Van Ness Avenue N/A N/A N/A N/A N/A N/A N/A
7.23 Property       355 Fulton Street N/A N/A N/A N/A N/A N/A N/A
7.24 Property       1520 Gough Street N/A N/A N/A N/A N/A N/A N/A
7.25 Property       1126 Bush Street N/A N/A N/A N/A N/A N/A N/A
7.26 Property       1547 Clay Street N/A N/A N/A N/A N/A N/A N/A
7.27 Property       840 California Street N/A N/A N/A N/A N/A N/A N/A
7.28 Property       925 Geary Street N/A N/A N/A N/A N/A N/A N/A
7.29 Property       691 O’Farrell Street N/A N/A N/A N/A N/A N/A N/A
7.30 Property       2363 Van Ness Avenue N/A N/A N/A N/A N/A N/A N/A
7.31 Property       1840 Clay Street N/A N/A N/A N/A N/A N/A N/A
7.32 Property       1020 Post Street N/A N/A N/A N/A N/A N/A N/A
7.33 Property       2975 Van Ness Avenue N/A N/A N/A N/A N/A N/A N/A
7.34 Property       755 O’Farrell Street N/A N/A N/A N/A N/A N/A N/A
7.35 Property       106 Sanchez Street N/A N/A N/A N/A N/A N/A N/A
7.36 Property       709 Geary Street N/A N/A N/A N/A N/A N/A N/A
7.37 Property       1440 Sutter Street N/A N/A N/A N/A N/A N/A N/A
7.38 Property       1690 North Point N/A N/A N/A N/A N/A N/A N/A
7.39 Property       1753 Mason Street N/A N/A N/A N/A N/A N/A N/A
7.40 Property       915 Pierce Street N/A N/A N/A N/A N/A N/A N/A
7.41 Property       520 Buchanan Street N/A N/A N/A N/A N/A N/A N/A
7.42 Property       3210 Gough Street N/A N/A N/A N/A N/A N/A N/A
7.43 Property       124 Mason Street N/A N/A N/A N/A N/A N/A N/A
7.44 Property       50 Joice Street N/A N/A N/A N/A N/A N/A N/A
7.45 Property       2038 Divisadero Street N/A N/A N/A N/A N/A N/A N/A
7.46 Property       340 Church Street N/A N/A N/A N/A N/A N/A N/A
7.47 Property       411 15th Avenue N/A N/A N/A N/A N/A N/A N/A
7.48 Property       1855 10th Avenue N/A N/A N/A N/A N/A N/A N/A
7.49 Property       1260 Broadway Street N/A N/A N/A N/A N/A N/A N/A
7.50 Property       449 O’Farrell Street N/A N/A N/A N/A N/A N/A N/A
7.51 Property       235 Church Street N/A N/A N/A N/A N/A N/A N/A
7.52 Property       4540 California Street N/A N/A N/A N/A N/A N/A N/A
7.53 Property       2500 Van Ness Avenue N/A N/A N/A N/A N/A N/A N/A
7.54 Property       346 Leavenworth Street N/A N/A N/A N/A N/A N/A N/A
7.55 Property       3264-3274 Mission Street N/A N/A N/A N/A N/A N/A N/A
7.56 Property       3715 California Street N/A N/A N/A N/A N/A N/A N/A
7.57 Property       325 9th Avenue N/A N/A N/A N/A N/A N/A N/A
7.58 Property       1656 Leavenworth Street N/A N/A N/A N/A N/A N/A N/A
7.59 Property       252-258 Church Street N/A N/A N/A N/A N/A N/A N/A
7.60 Property       500-506 Bartlett Street N/A N/A N/A N/A N/A N/A N/A
7.61 Property       1500-1514 Geneva Avenue N/A N/A N/A N/A N/A N/A N/A
8 Loan 31, 32 GSMC GSMC Hilton Irvine 3,628,129 17,701,231 13,114,002 4,587,229 18,380,062 11,907,497 6,472,565
9 Loan   GSMC GSMC Laredo Industrial Portfolio N/A 6,848,640 1,714,205 5,134,436 7,199,882 1,788,259 5,411,623
9.01 Property       11302 Eastpoint Drive Buildings A-C N/A N/A N/A N/A N/A N/A N/A
9.02 Property       417 Union Pacific Boulevard N/A N/A N/A N/A N/A N/A N/A
9.03 Property       11909 Hayter Road N/A N/A N/A N/A N/A N/A N/A
9.04 Property       505 Union Pacific Boulevard N/A N/A N/A N/A N/A N/A N/A
9.05 Property       418 Union Pacific Boulevard N/A N/A N/A N/A N/A N/A N/A
9.06 Property       11921 Hayter Road N/A N/A N/A N/A N/A N/A N/A
10 Loan   GSCRE GSMC Eagle View Apartments N/A N/A N/A N/A N/A N/A N/A
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 4,422,405 13,103,735 8,801,912 4,301,823 13,891,106 9,054,054 4,837,052
12 Loan 36 GSMC GSMC Cool Springs Commons 3,742,733 6,080,820 2,159,244 3,921,576 6,195,908 2,075,058 4,120,850
13 Loan 37 GSMC GSMC Middletown Commons N/A N/A N/A N/A N/A N/A N/A
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande N/A 3,891,669 1,352,694 2,538,976 4,215,525 1,411,682 2,803,843

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 2013 NOI ($) 2014 EGI ($) 2014 Expenses ($) 2014 NOI ($) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 5,728,384 15,899,301 9,327,139 6,572,162 17,139,710 9,475,505 7,664,205
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 6,674,598 17,557,826 10,108,568 7,449,258 19,011,223 9,975,726 9,035,497
16.01 Property       SpringHill Suites Pittsburgh North Shore 3,762,223 9,260,257 5,179,919 4,080,339 10,233,939 5,287,871 4,946,068
16.02 Property       Residence Inn Pittsburgh North Shore 2,912,374 8,297,568 4,928,649 3,368,919 8,777,284 4,687,855 4,089,429
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 4,795,928 8,537,828 2,925,881 5,611,947 9,049,017 3,052,805 5,996,212
17.01 Property       701 Taylor Street N/A N/A N/A N/A N/A N/A N/A
17.02 Property       1301 Leavenworth Street N/A N/A N/A N/A N/A N/A N/A
17.03 Property       947 Bush Street N/A N/A N/A N/A N/A N/A N/A
17.04 Property       685 Geary Street N/A N/A N/A N/A N/A N/A N/A
17.05 Property       3809 20th Street N/A N/A N/A N/A N/A N/A N/A
17.06 Property       434 Leavenworth Street N/A N/A N/A N/A N/A N/A N/A
17.07 Property       1050 Post Street N/A N/A N/A N/A N/A N/A N/A
17.08 Property       814 California Street N/A N/A N/A N/A N/A N/A N/A
17.09 Property       267-273 Green Street N/A N/A N/A N/A N/A N/A N/A
17.10 Property       2898 Jackson Street N/A N/A N/A N/A N/A N/A N/A
17.11 Property       3820 Scott Street N/A N/A N/A N/A N/A N/A N/A
17.12 Property       600 Oak Street N/A N/A N/A N/A N/A N/A N/A
17.13 Property       861 Post Street N/A N/A N/A N/A N/A N/A N/A
17.14 Property       3783 20th Street N/A N/A N/A N/A N/A N/A N/A
18 Loan   GSMC GSMC Luton Ranch N/A N/A N/A N/A 1,292,538 468,461 824,076
19 Loan   GSMC GSMC 345 West 14th Street N/A N/A N/A N/A 1,407,278 171,852 1,235,426
20 Loan   GSMC GSMC Lincoln Corners 1,743,263 2,248,759 540,537 1,708,221 2,375,119 614,824 1,760,295
21 Loan   GSMC GSMC South Congress 1,487,775 2,414,368 613,589 1,800,779 2,563,798 645,270 1,918,528
22 Loan   GSMC GSMC South Valley Plaza 1,314,983 2,535,522 877,142 1,658,380 2,374,887 754,273 1,620,614
23 Loan 37 GSMC GSMC Strong Station N/A N/A N/A N/A N/A N/A N/A
24 Loan   GSMC GSMC Rancho La Costa 1,024,566 1,264,041 262,593 1,001,448 1,370,868 270,079 1,100,790
25 Loan 29 GSMC GSMC Grand Blanc Industrial N/A N/A N/A N/A 2,045,565 730,496 1,315,069
26 Loan   GSMC GSMC Pecos Legacy Center N/A 1,261,982 295,456 966,526 1,295,797 274,800 1,020,997
27 Loan 37 GSMC GSMC Crossings of Hoover N/A N/A N/A N/A N/A N/A N/A
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 1,571,687 7,477,526 5,962,463 1,515,063 7,322,598 5,719,004 1,603,594
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 532,148 875,326 227,652 647,674 958,128 275,507 682,621
29.01 Property       Cumberland Station 319,758 567,507 156,975 410,532 677,490 210,069 467,421
29.02 Property       Taylorsville Shopping Center 212,390 307,819 70,677 237,142 280,638 65,438 215,200
30 Loan 37 GSMC GSMC Vestavia Commons N/A N/A N/A N/A N/A N/A N/A
31 Loan 29 GSMC GSMC James Building 492,329 1,233,584 749,477 484,107 1,353,879 665,507 688,373
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 566,618 861,078 295,725 565,353 860,400 316,232 544,168
33 Loan   GSMC GSMC River Ridge Shopping Center 511,995 653,906 139,840 514,067 620,235 132,940 487,295
34 Loan 48 GSMC GSMC Central Parc at Heathrow N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Most Recent EGI (if past 2015) ($) Most Recent Expenses (if past 2015) ($) Most Recent NOI (if past 2015) ($) Most Recent NOI Date (if past 2015) Most Recent # of months Most Recent Description
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards N/A N/A N/A N/A N/A Not Available
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 41,802,502 21,208,482 20,594,020 6/1/2016 12 Trailing 12
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 38,410,108 6,466,736 31,943,372 5/31/2016 12 Trailing 12
3.01 Property       Hannibal N/A N/A N/A N/A N/A Not Available
3.02 Property       Kraco N/A N/A N/A N/A N/A Not Available
3.03 Property       New WinCup - Phoenix N/A N/A N/A N/A N/A Not Available
3.04 Property       Worlds Finest Chocolates N/A N/A N/A N/A N/A Not Available
3.05 Property       SET - MI N/A N/A N/A N/A N/A Not Available
3.06 Property       Plaid - Decatur N/A N/A N/A N/A N/A Not Available
3.07 Property       Oracle Packaging N/A N/A N/A N/A N/A Not Available
3.08 Property       TestAmerica - West SAC N/A N/A N/A N/A N/A Not Available
3.09 Property       TestAmerica - Arvada N/A N/A N/A N/A N/A Not Available
3.10 Property       Northwest Mailing Service N/A N/A N/A N/A N/A Not Available
3.11 Property       Lyons N/A N/A N/A N/A N/A Not Available
3.12 Property       Wilbert Plastics N/A N/A N/A N/A N/A Not Available
3.13 Property       Angstrom Graphics N/A N/A N/A N/A N/A Not Available
3.14 Property       New WinCup - Stone Mountain N/A N/A N/A N/A N/A Not Available
3.15 Property       Universal Pool - Armory N/A N/A N/A N/A N/A Not Available
3.16 Property       Jade-Sterling - IL N/A N/A N/A N/A N/A Not Available
3.17 Property       Plaid - Norcross N/A N/A N/A N/A N/A Not Available
3.18 Property       Phillips and Temro N/A N/A N/A N/A N/A Not Available
3.19 Property       TestAmerica - Savannah N/A N/A N/A N/A N/A Not Available
3.20 Property       Hover-Davis N/A N/A N/A N/A N/A Not Available
3.21 Property       Jade-Sterling - OH N/A N/A N/A N/A N/A Not Available
3.22 Property       Fitz Aerospace N/A N/A N/A N/A N/A Not Available
3.23 Property       MVP Charleston N/A N/A N/A N/A N/A Not Available
3.24 Property       Paragon Tech N/A N/A N/A N/A N/A Not Available
3.25 Property       Aramsco and Bulls Eye N/A N/A N/A N/A N/A Not Available
3.26 Property       Shale-Inland N/A N/A N/A N/A N/A Not Available
3.27 Property       M.P. Pumps N/A N/A N/A N/A N/A Not Available
3.28 Property       TestAmerica - Pensacola N/A N/A N/A N/A N/A Not Available
3.29 Property       Microfinish N/A N/A N/A N/A N/A Not Available
3.30 Property       MVP Mayfield N/A N/A N/A N/A N/A Not Available
3.31 Property       Builders FirstSource N/A N/A N/A N/A N/A Not Available
3.32 Property       Banner N/A N/A N/A N/A N/A Not Available
3.33 Property       SET - IN N/A N/A N/A N/A N/A Not Available
3.34 Property       Progressive Metal N/A N/A N/A N/A N/A Not Available
3.35 Property       Universal Pool - 166th N/A N/A N/A N/A N/A Not Available
3.36 Property       SITEL N/A N/A N/A N/A N/A Not Available
3.37 Property       TestAmerica - Tallahassee N/A N/A N/A N/A N/A Not Available
3.38 Property       Texas Die Casting N/A N/A N/A N/A N/A Not Available
3.39 Property       TestAmerica - Corpus Christi N/A N/A N/A N/A N/A Not Available
4 Loan 16, 21 GSMC, UBS GSMC The Falls 26,377,646 7,484,686 18,892,960 5/31/2016 12 Trailing 12
5 Loan 22 GSMC GSMC Hamilton Place 22,233,966 8,452,496 13,781,470 3/31/2016 12 Trailing 12
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 12,645,401 7,869,088 4,776,314 7/31/2016 6.5 Annualized
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 46,016,762 11,899,565 34,117,198 5/31/2016 12 Trailing 12
7.01 Property       645 Stockton Street N/A N/A N/A N/A N/A Not Available
7.02 Property       400 Duboce Avenue N/A N/A N/A N/A N/A Not Available
7.03 Property       950 Franklin Street N/A N/A N/A N/A N/A Not Available
7.04 Property       1340-1390 Taylor Street N/A N/A N/A N/A N/A Not Available
7.05 Property       601 O’Farrell Street N/A N/A N/A N/A N/A Not Available
7.06 Property       2677 Larkin Street N/A N/A N/A N/A N/A Not Available

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Most Recent EGI (if past 2015) ($) Most Recent Expenses (if past 2015) ($) Most Recent NOI (if past 2015) ($) Most Recent NOI Date (if past 2015) Most Recent # of months Most Recent Description
7.07 Property       1801 Gough Street N/A N/A N/A N/A N/A Not Available
7.08 Property       845 California Street N/A N/A N/A N/A N/A Not Available
7.09 Property       1290 20th Avenue N/A N/A N/A N/A N/A Not Available
7.10 Property       78 Buchanan Street N/A N/A N/A N/A N/A Not Available
7.11 Property       1870 Pacific Avenue N/A N/A N/A N/A N/A Not Available
7.12 Property       500 Stanyan Street N/A N/A N/A N/A N/A Not Available
7.13 Property       540 Leavenworth Street N/A N/A N/A N/A N/A Not Available
7.14 Property       1401 Jones Street N/A N/A N/A N/A N/A Not Available
7.15 Property       676 Geary Street N/A N/A N/A N/A N/A Not Available
7.16 Property       100 Broderick Street N/A N/A N/A N/A N/A Not Available
7.17 Property       2075 Market Street N/A N/A N/A N/A N/A Not Available
7.18 Property       621 Stockton Street N/A N/A N/A N/A N/A Not Available
7.19 Property       1660 Bay Street N/A N/A N/A N/A N/A Not Available
7.20 Property       655 Stockton Street N/A N/A N/A N/A N/A Not Available
7.21 Property       2238 Hyde Street N/A N/A N/A N/A N/A Not Available
7.22 Property       2600 Van Ness Avenue N/A N/A N/A N/A N/A Not Available
7.23 Property       355 Fulton Street N/A N/A N/A N/A N/A Not Available
7.24 Property       1520 Gough Street N/A N/A N/A N/A N/A Not Available
7.25 Property       1126 Bush Street N/A N/A N/A N/A N/A Not Available
7.26 Property       1547 Clay Street N/A N/A N/A N/A N/A Not Available
7.27 Property       840 California Street N/A N/A N/A N/A N/A Not Available
7.28 Property       925 Geary Street N/A N/A N/A N/A N/A Not Available
7.29 Property       691 O’Farrell Street N/A N/A N/A N/A N/A Not Available
7.30 Property       2363 Van Ness Avenue N/A N/A N/A N/A N/A Not Available
7.31 Property       1840 Clay Street N/A N/A N/A N/A N/A Not Available
7.32 Property       1020 Post Street N/A N/A N/A N/A N/A Not Available
7.33 Property       2975 Van Ness Avenue N/A N/A N/A N/A N/A Not Available
7.34 Property       755 O’Farrell Street N/A N/A N/A N/A N/A Not Available
7.35 Property       106 Sanchez Street N/A N/A N/A N/A N/A Not Available
7.36 Property       709 Geary Street N/A N/A N/A N/A N/A Not Available
7.37 Property       1440 Sutter Street N/A N/A N/A N/A N/A Not Available
7.38 Property       1690 North Point N/A N/A N/A N/A N/A Not Available
7.39 Property       1753 Mason Street N/A N/A N/A N/A N/A Not Available
7.40 Property       915 Pierce Street N/A N/A N/A N/A N/A Not Available
7.41 Property       520 Buchanan Street N/A N/A N/A N/A N/A Not Available
7.42 Property       3210 Gough Street N/A N/A N/A N/A N/A Not Available
7.43 Property       124 Mason Street N/A N/A N/A N/A N/A Not Available
7.44 Property       50 Joice Street N/A N/A N/A N/A N/A Not Available
7.45 Property       2038 Divisadero Street N/A N/A N/A N/A N/A Not Available
7.46 Property       340 Church Street N/A N/A N/A N/A N/A Not Available
7.47 Property       411 15th Avenue N/A N/A N/A N/A N/A Not Available
7.48 Property       1855 10th Avenue N/A N/A N/A N/A N/A Not Available
7.49 Property       1260 Broadway Street N/A N/A N/A N/A N/A Not Available
7.50 Property       449 O’Farrell Street N/A N/A N/A N/A N/A Not Available
7.51 Property       235 Church Street N/A N/A N/A N/A N/A Not Available
7.52 Property       4540 California Street N/A N/A N/A N/A N/A Not Available
7.53 Property       2500 Van Ness Avenue N/A N/A N/A N/A N/A Not Available
7.54 Property       346 Leavenworth Street N/A N/A N/A N/A N/A Not Available
7.55 Property       3264-3274 Mission Street N/A N/A N/A N/A N/A Not Available
7.56 Property       3715 California Street N/A N/A N/A N/A N/A Not Available
7.57 Property       325 9th Avenue N/A N/A N/A N/A N/A Not Available
7.58 Property       1656 Leavenworth Street N/A N/A N/A N/A N/A Not Available
7.59 Property       252-258 Church Street N/A N/A N/A N/A N/A Not Available
7.60 Property       500-506 Bartlett Street N/A N/A N/A N/A N/A Not Available
7.61 Property       1500-1514 Geneva Avenue N/A N/A N/A N/A N/A Not Available
8 Loan 31, 32 GSMC GSMC Hilton Irvine 18,823,617 12,144,570 6,679,047 7/31/2016 12 Trailing 12
9 Loan   GSMC GSMC Laredo Industrial Portfolio 7,405,841 1,727,925 5,677,915 4/30/2016 12 Trailing 12
9.01 Property       11302 Eastpoint Drive Buildings A-C N/A N/A N/A N/A N/A Not Available
9.02 Property       417 Union Pacific Boulevard N/A N/A N/A N/A N/A Not Available
9.03 Property       11909 Hayter Road N/A N/A N/A N/A N/A Not Available
9.04 Property       505 Union Pacific Boulevard N/A N/A N/A N/A N/A Not Available
9.05 Property       418 Union Pacific Boulevard N/A N/A N/A N/A N/A Not Available
9.06 Property       11921 Hayter Road N/A N/A N/A N/A N/A Not Available
10 Loan   GSCRE GSMC Eagle View Apartments 3,428,331 1,033,892 2,394,439 6/30/2016 12 Trailing 12
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 14,152,704 9,098,695 5,054,009 6/30/2016 12 Trailing 12
12 Loan 36 GSMC GSMC Cool Springs Commons N/A N/A N/A N/A N/A Not Available
13 Loan 37 GSMC GSMC Middletown Commons N/A N/A N/A N/A N/A Not Available
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 4,319,496 1,468,849 2,850,647 4/30/2016 12 Trailing 12

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Most Recent EGI (if past 2015) ($) Most Recent Expenses (if past 2015) ($) Most Recent NOI (if past 2015) ($) Most Recent NOI Date (if past 2015) Most Recent # of months Most Recent Description
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 17,738,123 9,748,812 7,989,311 6/30/2016 12 Trailing 12
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 17,375,702 9,077,762 8,297,940 5/31/2016 12 Trailing 12
16.01 Property       SpringHill Suites Pittsburgh North Shore 9,433,539 4,836,697 4,596,842 5/31/2016 12 Trailing 12
16.02 Property       Residence Inn Pittsburgh North Shore 7,942,163 4,241,064 3,701,098 5/31/2016 12 Trailing 12
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 9,553,703 3,229,782 6,323,921 5/31/2016 12 Trailing 12
17.01 Property       701 Taylor Street N/A N/A N/A N/A N/A Not Available
17.02 Property       1301 Leavenworth Street N/A N/A N/A N/A N/A Not Available
17.03 Property       947 Bush Street N/A N/A N/A N/A N/A Not Available
17.04 Property       685 Geary Street N/A N/A N/A N/A N/A Not Available
17.05 Property       3809 20th Street N/A N/A N/A N/A N/A Not Available
17.06 Property       434 Leavenworth Street N/A N/A N/A N/A N/A Not Available
17.07 Property       1050 Post Street N/A N/A N/A N/A N/A Not Available
17.08 Property       814 California Street N/A N/A N/A N/A N/A Not Available
17.09 Property       267-273 Green Street N/A N/A N/A N/A N/A Not Available
17.10 Property       2898 Jackson Street N/A N/A N/A N/A N/A Not Available
17.11 Property       3820 Scott Street N/A N/A N/A N/A N/A Not Available
17.12 Property       600 Oak Street N/A N/A N/A N/A N/A Not Available
17.13 Property       861 Post Street N/A N/A N/A N/A N/A Not Available
17.14 Property       3783 20th Street N/A N/A N/A N/A N/A Not Available
18 Loan   GSMC GSMC Luton Ranch 1,723,409 489,371 1,234,037 6/30/2016 12 Trailing 12
19 Loan   GSMC GSMC 345 West 14th Street 1,429,799 178,993 1,250,806 6/30/2016 12 Trailing 12
20 Loan   GSMC GSMC Lincoln Corners 2,482,398 593,863 1,888,535 7/31/2016 12 Trailing 12
21 Loan   GSMC GSMC South Congress 2,518,424 627,656 1,890,767 6/30/2016 12 Trailing 12
22 Loan   GSMC GSMC South Valley Plaza N/A N/A N/A N/A N/A Not Available
23 Loan 37 GSMC GSMC Strong Station N/A N/A N/A N/A N/A Not Available
24 Loan   GSMC GSMC Rancho La Costa N/A N/A N/A N/A N/A Not Available
25 Loan 29 GSMC GSMC Grand Blanc Industrial 2,084,459 835,606 1,248,853 6/30/2016 12 Trailing 12
26 Loan   GSMC GSMC Pecos Legacy Center 1,320,607 281,338 1,039,269 4/30/2016 12 Trailing 12
27 Loan 37 GSMC GSMC Crossings of Hoover N/A N/A N/A N/A N/A Not Available
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 7,683,990 5,811,025 1,872,965 6/30/2016 12 Trailing 12
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 984,914 267,268 717,646 4/30/2016 12 Trailing 12
29.01 Property       Cumberland Station 698,950 199,722 499,228 4/30/2016 12 Trailing 12
29.02 Property       Taylorsville Shopping Center 285,964 67,546 218,418 4/30/2016 12 Trailing 12
30 Loan 37 GSMC GSMC Vestavia Commons N/A N/A N/A N/A N/A Not Available
31 Loan 29 GSMC GSMC James Building 1,368,381 640,193 728,188 5/31/2016 12 Trailing 12
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 871,346 324,994 546,352 4/30/2016 12 Trailing 12
33 Loan   GSMC GSMC River Ridge Shopping Center N/A N/A N/A N/A N/A Not Available
34 Loan 48 GSMC GSMC Central Parc at Heathrow N/A N/A N/A N/A N/A Not Available

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 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, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 136,011,383 44,496,991 91,514,392 12.9% 362,693 1,531,628
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 49,503,312 19,751,054 29,752,258 18.3% 164,795 1,248,801
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 38,164,081 6,929,372 31,234,709 10.2% 629,873 1,783,576
3.01 Property       Hannibal N/A N/A N/A   N/A 0
3.02 Property       Kraco N/A N/A N/A   N/A 0
3.03 Property       New WinCup - Phoenix N/A N/A N/A   N/A 0
3.04 Property       Worlds Finest Chocolates N/A N/A N/A   N/A 0
3.05 Property       SET - MI N/A N/A N/A   N/A 0
3.06 Property       Plaid - Decatur N/A N/A N/A   N/A 0
3.07 Property       Oracle Packaging N/A N/A N/A   N/A 0
3.08 Property       TestAmerica - West SAC N/A N/A N/A   N/A 0
3.09 Property       TestAmerica - Arvada N/A N/A N/A   N/A 0
3.10 Property       Northwest Mailing Service N/A N/A N/A   N/A 0
3.11 Property       Lyons N/A N/A N/A   N/A 0
3.12 Property       Wilbert Plastics N/A N/A N/A   N/A 0
3.13 Property       Angstrom Graphics N/A N/A N/A   N/A 0
3.14 Property       New WinCup - Stone Mountain N/A N/A N/A   N/A 0
3.15 Property       Universal Pool - Armory N/A N/A N/A   N/A 0
3.16 Property       Jade-Sterling - IL N/A N/A N/A   N/A 0
3.17 Property       Plaid - Norcross N/A N/A N/A   N/A 0
3.18 Property       Phillips and Temro N/A N/A N/A   N/A 0
3.19 Property       TestAmerica - Savannah N/A N/A N/A   N/A 0
3.20 Property       Hover-Davis N/A N/A N/A   N/A 0
3.21 Property       Jade-Sterling - OH N/A N/A N/A   N/A 0
3.22 Property       Fitz Aerospace N/A N/A N/A   N/A 0
3.23 Property       MVP Charleston N/A N/A N/A   N/A 0
3.24 Property       Paragon Tech N/A N/A N/A   N/A 0
3.25 Property       Aramsco and Bulls Eye N/A N/A N/A   N/A 0
3.26 Property       Shale-Inland N/A N/A N/A   N/A 0
3.27 Property       M.P. Pumps N/A N/A N/A   N/A 0
3.28 Property       TestAmerica - Pensacola N/A N/A N/A   N/A 0
3.29 Property       Microfinish N/A N/A N/A   N/A 0
3.30 Property       MVP Mayfield N/A N/A N/A   N/A 0
3.31 Property       Builders FirstSource N/A N/A N/A   N/A 0
3.32 Property       Banner N/A N/A N/A   N/A 0
3.33 Property       SET - IN N/A N/A N/A   N/A 0
3.34 Property       Progressive Metal N/A N/A N/A   N/A 0
3.35 Property       Universal Pool - 166th N/A N/A N/A   N/A 0
3.36 Property       SITEL N/A N/A N/A   N/A 0
3.37 Property       TestAmerica - Tallahassee N/A N/A N/A   N/A 0
3.38 Property       Texas Die Casting N/A N/A N/A   N/A 0
3.39 Property       TestAmerica - Corpus Christi N/A N/A N/A   N/A 0
4 Loan 16, 21 GSMC, UBS GSMC The Falls 26,070,491 7,632,799 18,437,693 12.3% 176,296 618,885
5 Loan 22 GSMC GSMC Hamilton Place 21,931,258 8,029,358 13,901,899 13.0% 155,044 357,468
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 22,689,575 9,761,747 12,927,827 9.7% 156,130 464,515
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 48,002,153 12,241,493 35,760,660 15.5% 385,690 0
7.01 Property       645 Stockton Street N/A N/A N/A   N/A 0
7.02 Property       400 Duboce Avenue N/A N/A N/A   N/A 0
7.03 Property       950 Franklin Street N/A N/A N/A   N/A 0
7.04 Property       1340-1390 Taylor Street N/A N/A N/A   N/A 0
7.05 Property       601 O’Farrell Street N/A N/A N/A   N/A 0
7.06 Property       2677 Larkin Street N/A N/A N/A   N/A 0

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
7.07 Property       1801 Gough Street N/A N/A N/A   N/A 0
7.08 Property       845 California Street N/A N/A N/A   N/A 0
7.09 Property       1290 20th Avenue N/A N/A N/A   N/A 0
7.10 Property       78 Buchanan Street N/A N/A N/A   N/A 0
7.11 Property       1870 Pacific Avenue N/A N/A N/A   N/A 0
7.12 Property       500 Stanyan Street N/A N/A N/A   N/A 0
7.13 Property       540 Leavenworth Street N/A N/A N/A   N/A 0
7.14 Property       1401 Jones Street N/A N/A N/A   N/A 0
7.15 Property       676 Geary Street N/A N/A N/A   N/A 0
7.16 Property       100 Broderick Street N/A N/A N/A   N/A 0
7.17 Property       2075 Market Street N/A N/A N/A   N/A 0
7.18 Property       621 Stockton Street N/A N/A N/A   N/A 0
7.19 Property       1660 Bay Street N/A N/A N/A   N/A 0
7.20 Property       655 Stockton Street N/A N/A N/A   N/A 0
7.21 Property       2238 Hyde Street N/A N/A N/A   N/A 0
7.22 Property       2600 Van Ness Avenue N/A N/A N/A   N/A 0
7.23 Property       355 Fulton Street N/A N/A N/A   N/A 0
7.24 Property       1520 Gough Street N/A N/A N/A   N/A 0
7.25 Property       1126 Bush Street N/A N/A N/A   N/A 0
7.26 Property       1547 Clay Street N/A N/A N/A   N/A 0
7.27 Property       840 California Street N/A N/A N/A   N/A 0
7.28 Property       925 Geary Street N/A N/A N/A   N/A 0
7.29 Property       691 O’Farrell Street N/A N/A N/A   N/A 0
7.30 Property       2363 Van Ness Avenue N/A N/A N/A   N/A 0
7.31 Property       1840 Clay Street N/A N/A N/A   N/A 0
7.32 Property       1020 Post Street N/A N/A N/A   N/A 0
7.33 Property       2975 Van Ness Avenue N/A N/A N/A   N/A 0
7.34 Property       755 O’Farrell Street N/A N/A N/A   N/A 0
7.35 Property       106 Sanchez Street N/A N/A N/A   N/A 0
7.36 Property       709 Geary Street N/A N/A N/A   N/A 0
7.37 Property       1440 Sutter Street N/A N/A N/A   N/A 0
7.38 Property       1690 North Point N/A N/A N/A   N/A 0
7.39 Property       1753 Mason Street N/A N/A N/A   N/A 0
7.40 Property       915 Pierce Street N/A N/A N/A   N/A 0
7.41 Property       520 Buchanan Street N/A N/A N/A   N/A 0
7.42 Property       3210 Gough Street N/A N/A N/A   N/A 0
7.43 Property       124 Mason Street N/A N/A N/A   N/A 0
7.44 Property       50 Joice Street N/A N/A N/A   N/A 0
7.45 Property       2038 Divisadero Street N/A N/A N/A   N/A 0
7.46 Property       340 Church Street N/A N/A N/A   N/A 0
7.47 Property       411 15th Avenue N/A N/A N/A   N/A 0
7.48 Property       1855 10th Avenue N/A N/A N/A   N/A 0
7.49 Property       1260 Broadway Street N/A N/A N/A   N/A 0
7.50 Property       449 O’Farrell Street N/A N/A N/A   N/A 0
7.51 Property       235 Church Street N/A N/A N/A   N/A 0
7.52 Property       4540 California Street N/A N/A N/A   N/A 0
7.53 Property       2500 Van Ness Avenue N/A N/A N/A   N/A 0
7.54 Property       346 Leavenworth Street N/A N/A N/A   N/A 0
7.55 Property       3264-3274 Mission Street N/A N/A N/A   N/A 0
7.56 Property       3715 California Street N/A N/A N/A   N/A 0
7.57 Property       325 9th Avenue N/A N/A N/A   N/A 0
7.58 Property       1656 Leavenworth Street N/A N/A N/A   N/A 0
7.59 Property       252-258 Church Street N/A N/A N/A   N/A 0
7.60 Property       500-506 Bartlett Street N/A N/A N/A   N/A 0
7.61 Property       1500-1514 Geneva Avenue N/A N/A N/A   N/A 0
8 Loan 31, 32 GSMC GSMC Hilton Irvine 19,417,906 12,694,528 6,723,377 12.2% 776,716 0
9 Loan   GSMC GSMC Laredo Industrial Portfolio 7,294,363 1,744,696 5,549,667 11.1% 202,807 256,055
9.01 Property       11302 Eastpoint Drive Buildings A-C N/A N/A N/A   N/A 0
9.02 Property       417 Union Pacific Boulevard N/A N/A N/A   N/A 0
9.03 Property       11909 Hayter Road N/A N/A N/A   N/A 0
9.04 Property       505 Union Pacific Boulevard N/A N/A N/A   N/A 0
9.05 Property       418 Union Pacific Boulevard N/A N/A N/A   N/A 0
9.06 Property       11921 Hayter Road N/A N/A N/A   N/A 0
10 Loan   GSCRE GSMC Eagle View Apartments 5,601,499 1,356,262 4,245,236 8.5% 67,000 0
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 14,257,154 9,432,182 4,824,973 12.9% 570,286 0
12 Loan 36 GSMC GSMC Cool Springs Commons 6,559,256 2,335,516 4,223,740 11.4% 69,390 278,128
13 Loan 37 GSMC GSMC Middletown Commons 3,795,160 788,916 3,006,244 8.5% 35,451 141,103
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 4,320,933 1,437,738 2,883,194 9.2% 71,080 197,711

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 17,835,906 10,153,698 7,682,208 13.3% 713,436 0
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 17,331,631 9,434,274 7,897,357 11.5% 693,265 0
16.01 Property       SpringHill Suites Pittsburgh North Shore 9,411,084 5,056,002 4,355,083   376,443 0
16.02 Property       Residence Inn Pittsburgh North Shore 7,920,547 4,378,273 3,542,274   316,822 0
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 10,047,838 2,903,532 7,144,305 9.4% 74,426 0
17.01 Property       701 Taylor Street N/A N/A N/A   N/A 0
17.02 Property       1301 Leavenworth Street N/A N/A N/A   N/A 0
17.03 Property       947 Bush Street N/A N/A N/A   N/A 0
17.04 Property       685 Geary Street N/A N/A N/A   N/A 0
17.05 Property       3809 20th Street N/A N/A N/A   N/A 0
17.06 Property       434 Leavenworth Street N/A N/A N/A   N/A 0
17.07 Property       1050 Post Street N/A N/A N/A   N/A 0
17.08 Property       814 California Street N/A N/A N/A   N/A 0
17.09 Property       267-273 Green Street N/A N/A N/A   N/A 0
17.10 Property       2898 Jackson Street N/A N/A N/A   N/A 0
17.11 Property       3820 Scott Street N/A N/A N/A   N/A 0
17.12 Property       600 Oak Street N/A N/A N/A   N/A 0
17.13 Property       861 Post Street N/A N/A N/A   N/A 0
17.14 Property       3783 20th Street N/A N/A N/A   N/A 0
18 Loan   GSMC GSMC Luton Ranch 2,366,101 597,490 1,768,611 9.2% 18,211 74,613
19 Loan   GSMC GSMC 345 West 14th Street 1,565,377 194,348 1,371,028 7.4% 2,101 0
20 Loan   GSMC GSMC Lincoln Corners 2,315,289 595,727 1,719,562 9.5% 36,138 107,463
21 Loan   GSMC GSMC South Congress 2,231,154 509,228 1,721,926 10.8% 5,451 32,367
22 Loan   GSMC GSMC South Valley Plaza 2,322,922 786,094 1,536,828 9.7% 40,999 104,852
23 Loan 37 GSMC GSMC Strong Station 1,444,800 297,519 1,147,281 8.6% 14,391 51,652
24 Loan   GSMC GSMC Rancho La Costa 1,407,504 303,771 1,103,733 8.8% 6,847 19,078
25 Loan 29 GSMC GSMC Grand Blanc Industrial 2,103,519 749,102 1,354,416 11.7% 133,519 156,884
26 Loan   GSMC GSMC Pecos Legacy Center 1,143,103 232,642 910,461 9.6% 28,044 42,667
27 Loan 37 GSMC GSMC Crossings of Hoover 957,076 214,008 743,068 8.2% 5,665 21,520
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 7,753,163 5,994,171 1,758,992 20.0% 310,127 0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 1,014,765 244,417 770,348 9.5% 17,344 51,004
29.01 Property       Cumberland Station 655,119 171,182 483,937   8,665 24,361
29.02 Property       Taylorsville Shopping Center 359,646 73,235 286,411   8,679 26,643
30 Loan 37 GSMC GSMC Vestavia Commons 841,519 184,162 657,357 8.2% 5,112 19,032
31 Loan 29 GSMC GSMC James Building 1,490,866 698,359 792,507 10.9% 37,892 65,447
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 903,654 330,243 573,411 11.0% 13,919 41,827
33 Loan   GSMC GSMC River Ridge Shopping Center 641,820 138,537 503,283 10.0% 20,382 17,883
34 Loan 48 GSMC GSMC Central Parc at Heathrow 547,689 139,864 407,825 10.9% 2,816 12,444

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller 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 ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 89,620,071 4.18 12.7% 2,150,000,000 7/1/2016 2,320,000,000
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 28,338,662 5.34 17.5% 591,000,000 8/2/2016 672,000,000
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 28,821,261 2.08 9.4% 456,000,000 12/31/2015 NAP
3.01 Property       Hannibal 3,988,115     55,500,000 11/10/2015 NAP
3.02 Property       Kraco 2,841,945     41,000,000 11/10/2015 NAP
3.03 Property       New WinCup - Phoenix 1,596,979     29,700,000 11/11/2015 NAP
3.04 Property       Worlds Finest Chocolates 1,309,206     20,000,000 11/10/2015 NAP
3.05 Property       SET - MI 1,333,913     19,400,000 11/13/2015 NAP
3.06 Property       Plaid - Decatur 860,671     15,800,000 8/18/2016 21,000,000
3.07 Property       Oracle Packaging 964,701     15,675,000 11/11/2015 NAP
3.08 Property       TestAmerica - West SAC 1,060,409     14,500,000 11/15/2015 NAP
3.09 Property       TestAmerica - Arvada 753,638     12,100,000 11/10/2015 NAP
3.10 Property       Northwest Mailing Service 912,770     11,600,000 11/10/2015 NAP
3.11 Property       Lyons 707,042     11,150,000 11/13/2015 NAP
3.12 Property       Wilbert Plastics 685,612     10,880,000 11/11/2015 NAP
3.13 Property       Angstrom Graphics 695,720     10,800,000 11/12/2015 NAP
3.14 Property       New WinCup - Stone Mountain 722,727     10,750,000 11/11/2015 NAP
3.15 Property       Universal Pool - Armory 653,918     10,100,000 11/10/2015 NAP
3.16 Property       Jade-Sterling - IL 820,689     9,000,000 11/10/2015 NAP
3.17 Property       Plaid - Norcross 677,922     9,000,000 11/11/2015 NAP
3.18 Property       Phillips and Temro 513,176     8,850,000 11/12/2015 NAP
3.19 Property       TestAmerica - Savannah 570,146     8,800,000 11/12/2015 NAP
3.20 Property       Hover-Davis 781,819     8,700,000 11/15/2015 NAP
3.21 Property       Jade-Sterling - OH 678,884     8,650,000 11/12/2015 NAP
3.22 Property       Fitz Aerospace 530,137     8,000,000 11/10/2015 NAP
3.23 Property       MVP Charleston 549,741     7,300,000 11/15/2015 NAP
3.24 Property       Paragon Tech 623,407     7,200,000 11/11/2015 NAP
3.25 Property       Aramsco and Bulls Eye 434,864     6,900,000 11/11/2015 NAP
3.26 Property       Shale-Inland 391,726     6,500,000 11/10/2015 NAP
3.27 Property       M.P. Pumps 377,772     5,370,000 11/11/2015 NAP
3.28 Property       TestAmerica - Pensacola 402,385     5,200,000 11/10/2015 NAP
3.29 Property       Microfinish 249,144     4,350,000 11/13/2015 NAP
3.30 Property       MVP Mayfield 306,233     4,325,000 11/13/2015 NAP
3.31 Property       Builders FirstSource 231,840     3,940,000 11/10/2015 NAP
3.32 Property       Banner 331,329     3,750,000 11/12/2015 NAP
3.33 Property       SET - IN 259,727     3,400,000 11/13/2015 NAP
3.34 Property       Progressive Metal 244,716     3,070,000 11/13/2015 NAP
3.35 Property       Universal Pool - 166th 176,420     2,950,000 11/10/2015 NAP
3.36 Property       SITEL 191,249     2,730,000 11/10/2015 NAP
3.37 Property       TestAmerica - Tallahassee 165,194     2,150,000 11/10/2015 NAP
3.38 Property       Texas Die Casting 135,108     2,100,000 11/10/2015 NAP
3.39 Property       TestAmerica - Corpus Christi 90,264     1,450,000 11/11/2015 NAP
4 Loan 16, 21 GSMC, UBS GSMC The Falls 17,642,511 3.36 11.8% 305,000,000 7/14/2016 NAP
5 Loan 22 GSMC GSMC Hamilton Place 13,389,388 2.09 12.6% 229,500,000 5/6/2016 NAP
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 12,307,183 1.91 9.3% 191,000,000 12/3/2015 NAP
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 35,374,970 3.72 15.4% 923,275,000 1/22/2016 NAP
7.01 Property       645 Stockton Street 1,430,185     47,450,000 12/14/2015 NAP
7.02 Property       400 Duboce Avenue 1,631,236     38,720,000 12/16/2015 NAP
7.03 Property       950 Franklin Street 1,189,114     30,500,000 12/16/2015 NAP
7.04 Property       1340-1390 Taylor Street 902,863     30,400,000 12/14/2015 NAP
7.05 Property       601 O’Farrell Street 1,459,003     32,040,000 12/15/2015 NAP
7.06 Property       2677 Larkin Street 1,015,939     29,300,000 12/14/2015 NAP

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller 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 ($)
7.07 Property       1801 Gough Street 1,381,703     27,410,000 12/16/2015 NAP
7.08 Property       845 California Street 1,034,065     22,720,000 12/14/2015 NAP
7.09 Property       1290 20th Avenue 1,044,404     22,870,000 12/16/2015 NAP
7.10 Property       78 Buchanan Street 956,145     21,590,000 12/16/2015 NAP
7.11 Property       1870 Pacific Avenue 710,360     20,400,000 12/15/2015 NAP
7.12 Property       500 Stanyan Street 939,889     20,190,000 12/16/2015 NAP
7.13 Property       540 Leavenworth Street 1,143,895     18,880,000 12/15/2015 NAP
7.14 Property       1401 Jones Street 660,036     18,810,000 12/14/2015 NAP
7.15 Property       676 Geary Street 918,060     20,250,000 12/16/2015 NAP
7.16 Property       100 Broderick Street 770,388     17,750,000 12/16/2015 NAP
7.17 Property       2075 Market Street 800,510     17,600,000 12/16/2015 NAP
7.18 Property       621 Stockton Street 428,079     17,510,000 12/14/2015 NAP
7.19 Property       1660 Bay Street 684,632     17,140,000 12/15/2015 NAP
7.20 Property       655 Stockton Street 848,186     16,550,000 12/14/2015 NAP
7.21 Property       2238 Hyde Street 690,247     15,900,000 12/14/2015 NAP
7.22 Property       2600 Van Ness Avenue 678,574     15,400,000 12/14/2015 NAP
7.23 Property       355 Fulton Street 731,363     15,350,000 12/16/2015 NAP
7.24 Property       1520 Gough Street 639,197     13,790,000 12/16/2015 NAP
7.25 Property       1126 Bush Street 645,870     13,720,000 12/14/2015 NAP
7.26 Property       1547 Clay Street 500,671     13,140,000 12/14/2015 NAP
7.27 Property       840 California Street 545,043     13,050,000 12/14/2015 NAP
7.28 Property       925 Geary Street 574,068     12,800,000 12/14/2015 NAP
7.29 Property       691 O’Farrell Street 614,309     12,950,000 12/14/2015 NAP
7.30 Property       2363 Van Ness Avenue 484,295     11,800,000 12/14/2015 NAP
7.31 Property       1840 Clay Street 359,833     11,280,000 12/14/2015 NAP
7.32 Property       1020 Post Street 492,408     11,960,000 12/14/2015 NAP
7.33 Property       2975 Van Ness Avenue 456,218     11,320,000 12/14/2015 NAP
7.34 Property       755 O’Farrell Street 522,495     11,980,000 12/14/2015 NAP
7.35 Property       106 Sanchez Street 449,268     9,940,000 12/16/2015 NAP
7.36 Property       709 Geary Street 443,632     10,510,000 12/16/2015 NAP
7.37 Property       1440 Sutter Street 450,135     9,820,000 12/16/2015 NAP
7.38 Property       1690 North Point 273,332     9,270,000 12/15/2015 NAP
7.39 Property       1753 Mason Street 327,003     8,800,000 12/14/2015 NAP
7.40 Property       915 Pierce Street 376,367     8,710,000 12/16/2015 NAP
7.41 Property       520 Buchanan Street 327,290     8,660,000 12/16/2015 NAP
7.42 Property       3210 Gough Street 308,464     8,530,000 12/15/2015 NAP
7.43 Property       124 Mason Street 394,484     9,130,000 12/16/2015 NAP
7.44 Property       50 Joice Street 208,945     8,400,000 12/14/2015 NAP
7.45 Property       2038 Divisadero Street 383,447     8,360,000 12/15/2015 NAP
7.46 Property       340 Church Street 379,514     8,260,000 12/16/2015 8,320,000
7.47 Property       411 15th Avenue 329,437     8,140,000 12/15/2015 NAP
7.48 Property       1855 10th Avenue 280,126     8,100,000 12/16/2015 NAP
7.49 Property       1260 Broadway Street 267,238     7,500,000 12/14/2015 NAP
7.50 Property       449 O’Farrell Street 296,938     7,800,000 12/15/2015 NAP
7.51 Property       235 Church Street 176,392     6,270,000 12/16/2015 NAP
7.52 Property       4540 California Street 252,555     6,260,000 12/15/2015 NAP
7.53 Property       2500 Van Ness Avenue 211,679     5,820,000 12/14/2015 NAP
7.54 Property       346 Leavenworth Street 236,131     5,970,000 12/14/2015 NAP
7.55 Property       3264-3274 Mission Street 193,040     5,520,000 12/15/2015 NAP
7.56 Property       3715 California Street 165,747     5,150,000 12/15/2015 NAP
7.57 Property       325 9th Avenue 193,953     5,140,000 12/15/2015 NAP
7.58 Property       1656 Leavenworth Street 205,986     4,800,000 12/14/2015 NAP
7.59 Property       252-258 Church Street 220,576     4,580,000 12/16/2015 NAP
7.60 Property       500-506 Bartlett Street 56,092     2,110,000 12/15/2015 NAP
7.61 Property       1500-1514 Geneva Avenue 83,918     1,810,000 12/15/2015 NAP
8 Loan 31, 32 GSMC GSMC Hilton Irvine 5,946,661 1.78 10.8% 82,000,000 7/13/2016 91,900,000
9 Loan   GSMC GSMC Laredo Industrial Portfolio 5,090,805 1.75 10.2% 75,580,000 4/27/2016 NAP
9.01 Property       11302 Eastpoint Drive Buildings A-C 2,603,641     36,380,000 4/27/2016 NAP
9.02 Property       417 Union Pacific Boulevard 778,673     10,950,000 4/27/2016 NAP
9.03 Property       11909 Hayter Road 198,502     8,000,000 4/27/2016 NAP
9.04 Property       505 Union Pacific Boulevard 481,096     6,800,000 4/27/2016 NAP
9.05 Property       418 Union Pacific Boulevard 529,323     6,600,000 4/27/2016 NAP
9.06 Property       11921 Hayter Road 499,571     6,850,000 4/27/2016 NAP
10 Loan   GSCRE GSMC Eagle View Apartments 4,178,236 1.42 8.4% 70,000,000 6/16/2016 NAP
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 4,254,686 1.93 11.3% 46,800,000 7/15/2016 61,300,000
12 Loan 36 GSMC GSMC Cool Springs Commons 3,876,222 2.52 10.5% 58,500,000 5/4/2016 NAP
13 Loan 37 GSMC GSMC Middletown Commons 2,829,690 1.36 8.0% 47,350,000 7/27/2016 NAP
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 2,614,404 1.35 8.3% 43,550,000 4/28/2016 46,800,000

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller 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 ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 6,968,772 2.13 12.1% 86,000,000 7/15/2016 102,500,000
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 7,204,091 1.57 10.5% 96,250,000 12/15/2015 103,250,000
16.01 Property       SpringHill Suites Pittsburgh North Shore 3,978,639     52,250,000 12/15/2015 56,000,000
16.02 Property       Residence Inn Pittsburgh North Shore 3,225,452     44,000,000 12/15/2015 47,250,000
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 7,069,879 2.92 9.3% 190,335,000 1/22/2016 NAP
17.01 Property       701 Taylor Street 1,018,665     26,940,000 12/15/2015 NAP
17.02 Property       1301 Leavenworth Street 743,882     16,630,000 12/14/2015 NAP
17.03 Property       947 Bush Street 755,884     18,030,000 12/15/2015 NAP
17.04 Property       685 Geary Street 580,068     16,140,000 12/15/2015 NAP
17.05 Property       3809 20th Street 462,536     13,600,000 12/15/2015 NAP
17.06 Property       434 Leavenworth Street 630,620     15,520,000 12/14/2015 NAP
17.07 Property       1050 Post Street 503,275     11,430,000 12/14/2015 NAP
17.08 Property       814 California Street 457,483     10,920,000 12/14/2015 NAP
17.09 Property       267-273 Green Street 366,840     10,200,000 12/15/2015 NAP
17.10 Property       2898 Jackson Street 416,232     9,610,000 12/15/2015 NAP
17.11 Property       3820 Scott Street 387,632     8,750,000 12/15/2015 NAP
17.12 Property       600 Oak Street 287,810     7,900,000 12/16/2015 NAP
17.13 Property       861 Post Street 218,200     6,870,000 12/14/2015 NAP
17.14 Property       3783 20th Street 240,751     5,900,000 12/15/2015 NAP
18 Loan   GSMC GSMC Luton Ranch 1,675,787 1.48 8.7% 30,800,000 7/20/2016 NAP
19 Loan   GSMC GSMC 345 West 14th Street 1,368,927 1.61 7.4% 37,000,000 4/20/2016 NAP
20 Loan   GSMC GSMC Lincoln Corners 1,575,961 1.51 8.7% 24,200,000 8/4/2016 NAP
21 Loan   GSMC GSMC South Congress 1,684,107 1.74 10.5% 34,400,000 7/14/2016 NAP
22 Loan   GSMC GSMC South Valley Plaza 1,390,977 1.39 8.7% 24,900,000 4/25/2016 NAP
23 Loan 37 GSMC GSMC Strong Station 1,081,239 1.38 8.1% 20,400,000 8/1/2016 NAP
24 Loan   GSMC GSMC Rancho La Costa 1,077,808 1.45 8.6% 20,000,000 7/20/2016 NAP
25 Loan 29 GSMC GSMC Grand Blanc Industrial 1,064,013 1.41 9.2% 17,100,000 5/24/2016 NAP
26 Loan   GSMC GSMC Pecos Legacy Center 839,750 1.46 8.9% 13,100,000 7/15/2016 NAP
27 Loan 37 GSMC GSMC Crossings of Hoover 715,883 1.35 7.9% 13,250,000 7/25/2016 NAP
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 1,448,865 2.73 16.5% 17,700,000 7/19/2016 21,600,000
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 702,001 1.39 8.7% 10,795,000 Various NAP
29.01 Property       Cumberland Station 450,911     7,150,000 5/16/2016 NAP
29.02 Property       Taylorsville Shopping Center 251,090     3,645,000 5/4/2016 NAP
30 Loan 37 GSMC GSMC Vestavia Commons 633,213 1.35 7.9% 11,800,000 7/25/2016 NAP
31 Loan 29 GSMC GSMC James Building 689,169 1.57 9.5% 10,800,000 6/3/2016 NAP
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 517,666 1.50 9.9% 8,500,000 5/20/2016 NAP
33 Loan   GSMC GSMC River Ridge Shopping Center 465,019 1.54 9.2% 7,200,000 6/1/2016 NAP
34 Loan 48 GSMC GSMC Central Parc at Heathrow 392,564 1.71 10.5% 6,150,000 4/18/2016 NAP

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 7/1/2019 32.9% 30.5% 93.2% 7/1/2016 NAP NAP
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 8/1/2020 25.9% 24.2% 92.4% 9/1/2016 NAP NAP
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio NAP 67.5% 64.2% 100.0%   NAP NAP
3.01 Property       Hannibal NAP     100.0% 9/1/2016 NAP NAP
3.02 Property       Kraco NAP     100.0% 9/1/2016 NAP NAP
3.03 Property       New WinCup - Phoenix NAP     100.0% 9/1/2016 NAP NAP
3.04 Property       Worlds Finest Chocolates NAP     100.0% 9/1/2016 NAP NAP
3.05 Property       SET - MI NAP     100.0% 9/1/2016 NAP NAP
3.06 Property       Plaid - Decatur 11/1/2017     100.0% 9/1/2016 NAP NAP
3.07 Property       Oracle Packaging NAP     100.0% 9/1/2016 NAP NAP
3.08 Property       TestAmerica - West SAC NAP     100.0% 9/1/2016 NAP NAP
3.09 Property       TestAmerica - Arvada NAP     100.0% 9/1/2016 NAP NAP
3.10 Property       Northwest Mailing Service NAP     100.0% 9/1/2016 NAP NAP
3.11 Property       Lyons NAP     100.0% 9/1/2016 NAP NAP
3.12 Property       Wilbert Plastics NAP     100.0% 9/1/2016 NAP NAP
3.13 Property       Angstrom Graphics NAP     100.0% 9/1/2016 NAP NAP
3.14 Property       New WinCup - Stone Mountain NAP     100.0% 9/1/2016 NAP NAP
3.15 Property       Universal Pool - Armory NAP     100.0% 9/1/2016 NAP NAP
3.16 Property       Jade-Sterling - IL NAP     100.0% 9/1/2016 NAP NAP
3.17 Property       Plaid - Norcross NAP     100.0% 9/1/2016 NAP NAP
3.18 Property       Phillips and Temro NAP     100.0% 9/1/2016 NAP NAP
3.19 Property       TestAmerica - Savannah NAP     100.0% 9/1/2016 NAP NAP
3.20 Property       Hover-Davis NAP     100.0% 9/1/2016 NAP NAP
3.21 Property       Jade-Sterling - OH NAP     100.0% 9/1/2016 NAP NAP
3.22 Property       Fitz Aerospace NAP     100.0% 9/1/2016 NAP NAP
3.23 Property       MVP Charleston NAP     100.0% 9/1/2016 NAP NAP
3.24 Property       Paragon Tech NAP     100.0% 9/1/2016 NAP NAP
3.25 Property       Aramsco and Bulls Eye NAP     100.0% 9/1/2016 NAP NAP
3.26 Property       Shale-Inland NAP     100.0% 9/1/2016 NAP NAP
3.27 Property       M.P. Pumps NAP     100.0% 9/1/2016 NAP NAP
3.28 Property       TestAmerica - Pensacola NAP     100.0% 9/1/2016 NAP NAP
3.29 Property       Microfinish NAP     100.0% 9/1/2016 NAP NAP
3.30 Property       MVP Mayfield NAP     100.0% 9/1/2016 NAP NAP
3.31 Property       Builders FirstSource NAP     100.0% 9/1/2016 NAP NAP
3.32 Property       Banner NAP     100.0% 9/1/2016 NAP NAP
3.33 Property       SET - IN NAP     100.0% 9/1/2016 NAP NAP
3.34 Property       Progressive Metal NAP     100.0% 9/1/2016 NAP NAP
3.35 Property       Universal Pool - 166th NAP     100.0% 9/1/2016 NAP NAP
3.36 Property       SITEL NAP     100.0% 9/1/2016 NAP NAP
3.37 Property       TestAmerica - Tallahassee NAP     100.0% 9/1/2016 NAP NAP
3.38 Property       Texas Die Casting NAP     100.0% 9/1/2016 NAP NAP
3.39 Property       TestAmerica - Corpus Christi NAP     100.0% 9/1/2016 NAP NAP
4 Loan 16, 21 GSMC, UBS GSMC The Falls NAP 49.2% 49.2% 97.5% 6/30/2016 NAP NAP
5 Loan 22 GSMC GSMC Hamilton Place NAP 46.4% 37.2% 90.7% 7/1/2016 NAP NAP
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center NAP 69.6% 69.6% 93.0% 6/30/2016 NAP NAP
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 NAP 24.9% 24.9% 94.9%   NAP NAP
7.01 Property       645 Stockton Street NAP     84.3% 4/18/2016 NAP NAP
7.02 Property       400 Duboce Avenue NAP     100.0% 4/18/2016 NAP NAP
7.03 Property       950 Franklin Street NAP     96.3% 4/18/2016 NAP NAP
7.04 Property       1340-1390 Taylor Street NAP     85.7% 4/18/2016 NAP NAP
7.05 Property       601 O’Farrell Street NAP     100.0% 4/18/2016 NAP NAP
7.06 Property       2677 Larkin Street NAP     84.8% 4/18/2016 NAP NAP

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($)
7.07 Property       1801 Gough Street NAP     100.0% 4/18/2016 NAP NAP
7.08 Property       845 California Street NAP     91.4% 4/18/2016 NAP NAP
7.09 Property       1290 20th Avenue NAP     92.1% 4/18/2016 NAP NAP
7.10 Property       78 Buchanan Street NAP     100.0% 4/18/2016 NAP NAP
7.11 Property       1870 Pacific Avenue NAP     83.3% 4/18/2016 NAP NAP
7.12 Property       500 Stanyan Street NAP     97.2% 4/18/2016 NAP NAP
7.13 Property       540 Leavenworth Street NAP     97.7% 4/18/2016 NAP NAP
7.14 Property       1401 Jones Street NAP     94.4% 4/18/2016 NAP NAP
7.15 Property       676 Geary Street NAP     94.6% 4/18/2016 NAP NAP
7.16 Property       100 Broderick Street NAP     94.3% 4/18/2016 NAP NAP
7.17 Property       2075 Market Street NAP     100.0% 4/18/2016 NAP NAP
7.18 Property       621 Stockton Street NAP     91.3% 4/18/2016 NAP NAP
7.19 Property       1660 Bay Street NAP     95.8% 4/18/2016 NAP NAP
7.20 Property       655 Stockton Street NAP     100.0% 4/18/2016 NAP NAP
7.21 Property       2238 Hyde Street NAP     82.4% 4/18/2016 NAP NAP
7.22 Property       2600 Van Ness Avenue NAP     96.9% 4/18/2016 NAP NAP
7.23 Property       355 Fulton Street NAP     100.0% 4/18/2016 NAP NAP
7.24 Property       1520 Gough Street NAP     100.0% 4/18/2016 NAP NAP
7.25 Property       1126 Bush Street NAP     100.0% 4/18/2016 NAP NAP
7.26 Property       1547 Clay Street NAP     96.3% 4/18/2016 NAP NAP
7.27 Property       840 California Street NAP     87.1% 4/18/2016 NAP NAP
7.28 Property       925 Geary Street NAP     95.8% 4/18/2016 NAP NAP
7.29 Property       691 O’Farrell Street NAP     94.4% 4/18/2016 NAP NAP
7.30 Property       2363 Van Ness Avenue NAP     89.5% 4/18/2016 NAP NAP
7.31 Property       1840 Clay Street NAP     85.0% 4/18/2016 NAP NAP
7.32 Property       1020 Post Street NAP     100.0% 4/18/2016 NAP NAP
7.33 Property       2975 Van Ness Avenue NAP     100.0% 4/18/2016 NAP NAP
7.34 Property       755 O’Farrell Street NAP     91.2% 4/18/2016 NAP NAP
7.35 Property       106 Sanchez Street NAP     100.0% 4/18/2016 NAP NAP
7.36 Property       709 Geary Street NAP     100.0% 4/18/2016 NAP NAP
7.37 Property       1440 Sutter Street NAP     100.0% 4/18/2016 NAP NAP
7.38 Property       1690 North Point NAP     94.4% 4/18/2016 NAP NAP
7.39 Property       1753 Mason Street NAP     100.0% 4/18/2016 NAP NAP
7.40 Property       915 Pierce Street NAP     100.0% 4/18/2016 NAP NAP
7.41 Property       520 Buchanan Street NAP     89.5% 4/18/2016 NAP NAP
7.42 Property       3210 Gough Street NAP     86.7% 4/18/2016 NAP NAP
7.43 Property       124 Mason Street NAP     100.0% 4/18/2016 NAP NAP
7.44 Property       50 Joice Street NAP     76.9% 4/18/2016 NAP NAP
7.45 Property       2038 Divisadero Street NAP     100.0% 4/18/2016 NAP NAP
7.46 Property       340 Church Street 3/16/2016     100.0% 4/18/2016 NAP NAP
7.47 Property       411 15th Avenue NAP     100.0% 4/18/2016 NAP NAP
7.48 Property       1855 10th Avenue NAP     83.3% 4/18/2016 NAP NAP
7.49 Property       1260 Broadway Street NAP     100.0% 4/18/2016 NAP NAP
7.50 Property       449 O’Farrell Street NAP     96.4% 4/18/2016 NAP NAP
7.51 Property       235 Church Street NAP     100.0% 4/18/2016 NAP NAP
7.52 Property       4540 California Street NAP     91.7% 4/18/2016 NAP NAP
7.53 Property       2500 Van Ness Avenue NAP     91.7% 4/18/2016 NAP NAP
7.54 Property       346 Leavenworth Street NAP     100.0% 4/18/2016 NAP NAP
7.55 Property       3264-3274 Mission Street NAP     100.0% 4/18/2016 NAP NAP
7.56 Property       3715 California Street NAP     75.0% 4/18/2016 NAP NAP
7.57 Property       325 9th Avenue NAP     91.7% 4/18/2016 NAP NAP
7.58 Property       1656 Leavenworth Street NAP     100.0% 4/18/2016 NAP NAP
7.59 Property       252-258 Church Street NAP     100.0% 4/18/2016 NAP NAP
7.60 Property       500-506 Bartlett Street NAP     75.0% 4/18/2016 NAP NAP
7.61 Property       1500-1514 Geneva Avenue NAP     100.0% 4/18/2016 NAP NAP
8 Loan 31, 32 GSMC GSMC Hilton Irvine 8/1/2020 67.1% 48.4% 74.4% 7/31/2016 152.03 113.13
9 Loan   GSMC GSMC Laredo Industrial Portfolio NAP 66.2% 57.4% 94.6%   NAP NAP
9.01 Property       11302 Eastpoint Drive Buildings A-C NAP     100.0% 6/1/2016 NAP NAP
9.02 Property       417 Union Pacific Boulevard NAP     100.0% 6/1/2016 NAP NAP
9.03 Property       11909 Hayter Road NAP     50.0% 6/1/2016 NAP NAP
9.04 Property       505 Union Pacific Boulevard NAP     100.0% 6/1/2016 NAP NAP
9.05 Property       418 Union Pacific Boulevard NAP     100.0% 6/1/2016 NAP NAP
9.06 Property       11921 Hayter Road NAP     100.0% 6/1/2016 NAP NAP
10 Loan   GSCRE GSMC Eagle View Apartments NAP 71.4% 59.8% 97.0% 8/24/2016 NAP NAP
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 7/15/2018 67.0% 53.2% 73.8% 6/30/2016 135.04 99.70
12 Loan 36 GSMC GSMC Cool Springs Commons NAP 63.2% 63.2% 94.6% 5/17/2016 NAP NAP
13 Loan 37 GSMC GSMC Middletown Commons NAP 75.0% 65.2% 99.3% 8/30/2016 NAP NAP
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 8/28/2017 72.3% 57.9% 100.0% 5/1/2016 NAP NAP

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 7/15/2018 67.0% 48.6% 84.0% 6/30/2016 166.11 139.57
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 12/15/2016 68.6% 55.5% 69.3%   163.95 113.58
16.01 Property       SpringHill Suites Pittsburgh North Shore 12/15/2016     69.4% 5/31/2016 166.68 115.67
16.02 Property       Residence Inn Pittsburgh North Shore 12/15/2016     69.2% 5/31/2016 160.93 111.29
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 NAP 39.9% 39.9% 94.9%   NAP NAP
17.01 Property       701 Taylor Street NAP     92.7% 4/18/2016 NAP NAP
17.02 Property       1301 Leavenworth Street NAP     100.0% 4/18/2016 NAP NAP
17.03 Property       947 Bush Street NAP     96.2% 4/18/2016 NAP NAP
17.04 Property       685 Geary Street NAP     90.7% 4/18/2016 NAP NAP
17.05 Property       3809 20th Street NAP     88.0% 4/18/2016 NAP NAP
17.06 Property       434 Leavenworth Street NAP     97.1% 4/18/2016 NAP NAP
17.07 Property       1050 Post Street NAP     97.5% 4/18/2016 NAP NAP
17.08 Property       814 California Street NAP     100.0% 4/18/2016 NAP NAP
17.09 Property       267-273 Green Street NAP     95.0% 4/18/2016 NAP NAP
17.10 Property       2898 Jackson Street NAP     93.3% 4/18/2016 NAP NAP
17.11 Property       3820 Scott Street NAP     100.0% 4/18/2016 NAP NAP
17.12 Property       600 Oak Street NAP     100.0% 4/18/2016 NAP NAP
17.13 Property       861 Post Street NAP     82.4% 4/18/2016 NAP NAP
17.14 Property       3783 20th Street NAP     94.4% 4/18/2016 NAP NAP
18 Loan   GSMC GSMC Luton Ranch NAP 62.7% 57.1% 94.2% 8/26/2016 NAP NAP
19 Loan   GSMC GSMC 345 West 14th Street NAP 50.0% 50.0% 100.0% 3/1/2016 NAP NAP
20 Loan   GSMC GSMC Lincoln Corners NAP 75.0% 64.1% 100.0% 6/1/2016 NAP NAP
21 Loan   GSMC GSMC South Congress NAP 46.5% 32.9% 96.6% 7/12/2016 NAP NAP
22 Loan   GSMC GSMC South Valley Plaza NAP 63.9% 52.2% 96.0% 4/1/2016 NAP NAP
23 Loan 37 GSMC GSMC Strong Station NAP 65.2% 56.7% 100.0% 6/1/2016 NAP NAP
24 Loan   GSMC GSMC Rancho La Costa NAP 62.5% 57.0% 100.0% 6/1/2016 NAP NAP
25 Loan 29 GSMC GSMC Grand Blanc Industrial NAP 67.8% 49.3% 99.8% 8/1/2016 NAP NAP
26 Loan   GSMC GSMC Pecos Legacy Center NAP 72.4% 58.6% 94.0% 8/1/2016 NAP NAP
27 Loan 37 GSMC GSMC Crossings of Hoover NAP 68.1% 59.2% 100.0% 8/4/2016 NAP NAP
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 7/19/2018 49.7% 35.6% 54.6% 6/30/2016 91.21 49.77
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio NAP 74.7% 61.0% 97.0%   NAP NAP
29.01 Property       Cumberland Station NAP     100.0% 5/1/2016 NAP NAP
29.02 Property       Taylorsville Shopping Center NAP     94.0% 5/1/2016 NAP NAP
30 Loan 37 GSMC GSMC Vestavia Commons NAP 67.6% 58.7% 100.0% 6/1/2016 NAP NAP
31 Loan 29 GSMC GSMC James Building NAP 67.3% 54.4% 86.6% 6/1/2016 NAP NAP
32 Loan   GSMC GSMC Ralston Plaza Shopping Center NAP 61.6% 45.1% 98.4% 6/1/2016 NAP NAP
33 Loan   GSMC GSMC River Ridge Shopping Center NAP 69.8% 56.3% 95.6% 6/6/2016 NAP NAP
34 Loan 48 GSMC GSMC Central Parc at Heathrow NAP 60.8% 49.4% 100.0% 3/1/2016 NAP NAP

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 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)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards Coach 693,938 7/31/2036 L’Oreal 411,358 8/31/2031
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison Bank of America 355,943 12/31/2022 DRW Investments 129,312 12/31/2029
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio            
3.01 Property       Hannibal Hannibal Industries, Inc 429,122 3/31/2028 NAP    
3.02 Property       Kraco Kraco Enterprises, LLC 364,440 8/31/2028 NAP    
3.03 Property       New WinCup - Phoenix New WinCup Holdings, Inc. 322,070 12/31/2026 NAP    
3.04 Property       Worlds Finest Chocolates World’s Finest Chocolate, Inc. 434,252 7/31/2027 NAP    
3.05 Property       SET - MI SET Enterprises, Inc. 284,351 6/30/2031 NAP    
3.06 Property       Plaid - Decatur Plaid Enterprises, Inc. 282,514 10/31/2024 NAP    
3.07 Property       Oracle Packaging Oracle Flexible Packaging, Inc. 437,911 7/31/2030 NAP    
3.08 Property       TestAmerica - West SAC TestAmerica Laboratories, Inc. 66,203 6/30/2027 NAP    
3.09 Property       TestAmerica - Arvada TestAmerica Laboratories, Inc. 57,966 6/30/2027 NAP    
3.10 Property       Northwest Mailing Service Precision Dialogue Direct, Inc. 228,032 5/31/2023 NAP    
3.11 Property       Lyons The Lyons Companies, LLC 172,758 10/31/2027 NAP    
3.12 Property       Wilbert Plastics Wilbert, Inc. 257,086 12/31/2031 NAP    
3.13 Property       Angstrom Graphics Angstrom Graphics Inc Midwest 231,505 1/31/2029 NAP    
3.14 Property       New WinCup - Stone Mountain New WinCup Holdings, Inc. 220,380 12/31/2026 NAP    
3.15 Property       Universal Pool - Armory Universal Pool Co., Inc. 240,255 8/31/2027 NAP    
3.16 Property       Jade-Sterling - IL Jade-Sterling Steel Co., Inc. 215,389 4/30/2023 NAP    
3.17 Property       Plaid - Norcross Plaid Enterprises, Inc. 71,620 10/31/2024 NAP    
3.18 Property       Phillips and Temro Phillips & Temro Industries Inc. 101,680 12/31/2024 NAP    
3.19 Property       TestAmerica - Savannah TestAmerica Laboratories, Inc. 54,284 6/30/2027 NAP    
3.20 Property       Hover-Davis Universal Instruments Corporation 66,100 6/30/2023 NAP    
3.21 Property       Jade-Sterling - OH Jade-Sterling Steel Co., Inc. 174,511 4/30/2023 NAP    
3.22 Property       Fitz Aerospace Fitz Aerospace, Inc. 129,000 4/30/2031 NAP    
3.23 Property       MVP Charleston MVP Group International, Inc 108,000 4/30/2022 NAP    
3.24 Property       Paragon Tech Paragon Technologies Incorporated 88,857 12/31/2024 NAP    
3.25 Property       Aramsco and Bulls Eye Aramsco, Inc. & Bulls Eye Environmental, Inc. 99,783 8/31/2024 NAP    
3.26 Property       Shale-Inland Midland Stamping and Fabricating Corporation 193,789 9/30/2023 NAP    
3.27 Property       M.P. Pumps M.P. Pumps, Inc. 81,769 6/30/2023 NAP    
3.28 Property       TestAmerica - Pensacola TestAmerica Laboratories, Inc. 21,911 6/30/2027 NAP    
3.29 Property       Microfinish Microfinish IPC, LLC 144,786 2/28/2031 NAP    
3.30 Property       MVP Mayfield MVP Group International, Inc 101,244 4/30/2022 NAP    
3.31 Property       Builders FirstSource Builder’s FirstSource - Florida, LLC 116,897 11/30/2021 NAP    
3.32 Property       Banner Banner Service Corporation 58,450 7/31/2020 NAP    
3.33 Property       SET - IN SET Enterprises, Inc. 117,376 6/30/2031 NAP    
3.34 Property       Progressive Metal Progressive Metal Manufacturing Company 58,250 6/30/2020 NAP    
3.35 Property       Universal Pool - 166th Universal Pool Co., Inc. 109,814 8/31/2027 NAP    
3.36 Property       SITEL SITEL Operating Corporation 46,812 5/31/2027 NAP    
3.37 Property       TestAmerica - Tallahassee TestAmerica Laboratories, Inc. 16,500 6/30/2027 NAP    
3.38 Property       Texas Die Casting Texas Die Casting LLC 78,177 10/31/2032 NAP    
3.39 Property       TestAmerica - Corpus Christi TestAmerica Laboratories, Inc. 14,884 6/30/2027 NAP    
4 Loan 16, 21 GSMC, UBS GSMC The Falls Macy’s 230,000 7/31/2027 Bloomingdale’s 225,000 1/28/2022
5 Loan 22 GSMC GSMC Hamilton Place Barnes & Noble 29,743 1/31/2019 Gap/Gap Kids 9,834 1/31/2020
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center Comcast 324,391 2/28/2029 ULA 260,066 11/30/2021
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1            
7.01 Property       645 Stockton Street NAP     NAP    
7.02 Property       400 Duboce Avenue NAP     NAP    
7.03 Property       950 Franklin Street College Market 1,087 9/30/2016 New State Cleaners 886 5/31/2016
7.04 Property       1340-1390 Taylor Street NAP     NAP    
7.05 Property       601 O’Farrell Street Blu Cleaner 733 12/31/2017 NAP    
7.06 Property       2677 Larkin Street NAP     NAP    

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 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)
7.07 Property       1801 Gough Street NAP     NAP    
7.08 Property       845 California Street NAP     NAP    
7.09 Property       1290 20th Avenue U.S. Bank National Association 4,445 12/31/2019 NAP    
7.10 Property       78 Buchanan Street NAP     NAP    
7.11 Property       1870 Pacific Avenue NAP     NAP    
7.12 Property       500 Stanyan Street NAP     NAP    
7.13 Property       540 Leavenworth Street NAP     NAP    
7.14 Property       1401 Jones Street NAP     NAP    
7.15 Property       676 Geary Street Resolute Drinks LLC 883 5/31/2025 Mensho Tokyo 698 8/31/2020
7.16 Property       100 Broderick Street NAP     NAP    
7.17 Property       2075 Market Street Bay Liquor 2,622 6/30/2016 Photoworks Inc 2,086 12/31/2016
7.18 Property       621 Stockton Street NAP     NAP    
7.19 Property       1660 Bay Street NAP     NAP    
7.20 Property       655 Stockton Street NAP     NAP    
7.21 Property       2238 Hyde Street NAP     NAP    
7.22 Property       2600 Van Ness Avenue NAP     NAP    
7.23 Property       355 Fulton Street NAP     NAP    
7.24 Property       1520 Gough Street NAP     NAP    
7.25 Property       1126 Bush Street NAP     NAP    
7.26 Property       1547 Clay Street NAP     NAP    
7.27 Property       840 California Street NAP     NAP    
7.28 Property       925 Geary Street NAP     NAP    
7.29 Property       691 O’Farrell Street Nite Cap Bar, Inc 832 10/31/2021 Lisa For Hair 490 9/30/2016
7.30 Property       2363 Van Ness Avenue Notes From Underground Café 631 3/31/2018 Greeness Dry Cleaner 578 9/30/2016
7.31 Property       1840 Clay Street NAP     NAP    
7.32 Property       1020 Post Street NAP     NAP    
7.33 Property       2975 Van Ness Avenue NAP     NAP    
7.34 Property       755 O’Farrell Street Ling Beauty Salon 288 12/31/2017 NAP    
7.35 Property       106 Sanchez Street NAP     NAP    
7.36 Property       709 Geary Street Alcyone 1,030 4/30/2018 Michael’s Dry Cleaning 459 9/30/2016
7.37 Property       1440 Sutter Street NAP     NAP    
7.38 Property       1690 North Point NAP     NAP    
7.39 Property       1753 Mason Street Union Street Produce 1,490 4/30/2021 NAP    
7.40 Property       915 Pierce Street NAP     NAP    
7.41 Property       520 Buchanan Street NAP     NAP    
7.42 Property       3210 Gough Street NAP     NAP    
7.43 Property       124 Mason Street NAP     NAP    
7.44 Property       50 Joice Street NAP     NAP    
7.45 Property       2038 Divisadero Street NAP     NAP    
7.46 Property       340 Church Street NAP     NAP    
7.47 Property       411 15th Avenue Sun Architecture 696 12/31/2017 NAP    
7.48 Property       1855 10th Avenue NAP     NAP    
7.49 Property       1260 Broadway Street NAP     NAP    
7.50 Property       449 O’Farrell Street The Thing Quarterly, LLC 1,204 7/31/2018 SFAQ, LLC 1,049 9/30/2016
7.51 Property       235 Church Street The Twilight Zone 1,820 9/30/2016 NAP    
7.52 Property       4540 California Street NAP     NAP    
7.53 Property       2500 Van Ness Avenue NAP     NAP    
7.54 Property       346 Leavenworth Street NAP     NAP    
7.55 Property       3264-3274 Mission Street Goyne 1,454 5/31/2018 NAP    
7.56 Property       3715 California Street NAP     NAP    
7.57 Property       325 9th Avenue NAP     NAP    
7.58 Property       1656 Leavenworth Street NAP     NAP    
7.59 Property       252-258 Church Street The SF Marriage and Couples Center 1,500 8/31/2020 Spring Spa 1,175 8/31/2017
7.60 Property       500-506 Bartlett Street NAP     NAP    
7.61 Property       1500-1514 Geneva Avenue Evolution FC 933 6/30/2016 NAP    
8 Loan 31, 32 GSMC GSMC Hilton Irvine NAP     NAP    
9 Loan   GSMC GSMC Laredo Industrial Portfolio            
9.01 Property       11302 Eastpoint Drive Buildings A-C Transplace LLC 159,000 3/31/2019 Robert Bosch LLC 120,600 5/31/2018
9.02 Property       417 Union Pacific Boulevard UPS Supply Chain Solutions 199,540 2/29/2020 NAP    
9.03 Property       11909 Hayter Road Gomsa Logistics USA 72,488 10/31/2017 NAP    
9.04 Property       505 Union Pacific Boulevard Inter Global Solutions Group 105,205 8/31/2018 NAP    
9.05 Property       418 Union Pacific Boulevard Remy Inc 136,500 12/31/2017 NAP    
9.06 Property       11921 Hayter Road Cree Inc 100,545 11/30/2017 NAP    
10 Loan   GSCRE GSMC Eagle View Apartments NAP     NAP    
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle NAP     NAP    
12 Loan 36 GSMC GSMC Cool Springs Commons Community Health Systems 215,228 1/31/2021 Peak 10 RenTech 27,507 6/30/2025
13 Loan 37 GSMC GSMC Middletown Commons Academy Sports 71,824 2/28/2030 Hobby Lobby 55,000 2/28/2030
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande JC Penney (GL) 103,507 7/31/2038 Burlington Coat Factory 80,241 1/31/2019

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name 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)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport NAP     NAP    
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore            
16.01 Property       SpringHill Suites Pittsburgh North Shore NAP     NAP    
16.02 Property       Residence Inn Pittsburgh North Shore NAP     NAP    
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2            
17.01 Property       701 Taylor Street Sanraku Restaurant 1,788 7/31/2021 Roxanne Sotano, Inc 1,658 11/30/2019
17.02 Property       1301 Leavenworth Street NAP     NAP    
17.03 Property       947 Bush Street NAP     NAP    
17.04 Property       685 Geary Street Star Market 1,063 12/31/2021 King Ling Restaurant 1,008 9/30/2016
17.05 Property       3809 20th Street NAP     NAP    
17.06 Property       434 Leavenworth Street NAP     NAP    
17.07 Property       1050 Post Street NAP     NAP    
17.08 Property       814 California Street NAP     NAP    
17.09 Property       267-273 Green Street NAP     NAP    
17.10 Property       2898 Jackson Street NAP     NAP    
17.11 Property       3820 Scott Street NAP     NAP    
17.12 Property       600 Oak Street NAP     NAP    
17.13 Property       861 Post Street NAP     NAP    
17.14 Property       3783 20th Street NAP     NAP    
18 Loan   GSMC GSMC Luton Ranch Marshalls 24,000 4/30/2025 Ross Dress For Less 22,000 1/31/2026
19 Loan   GSMC GSMC 345 West 14th Street Columbia Sportswear 8,405 2/28/2025 NAP    
20 Loan   GSMC GSMC Lincoln Corners Hobby Lobby 55,000 1/31/2023 Ross Dress For Less 30,069 1/31/2019
21 Loan   GSMC GSMC South Congress Perla’s Seafood & Oyster Bar 5,788 4/1/2017 Kendra Scott Design 5,523 12/31/2020
22 Loan   GSMC GSMC South Valley Plaza Burlington Coat Factory 63,793 4/30/2019 Harbor Freight Tools 15,665 8/31/2023
23 Loan 37 GSMC GSMC Strong Station Hobby Lobby 55,000 1/31/2030 Sprouts 28,140 3/31/2030
24 Loan   GSMC GSMC Rancho La Costa CVS Pharmacy 14,852 6/30/2022 Dr. Dankworth DDS 3,000 1/31/2023
25 Loan 29 GSMC GSMC Grand Blanc Industrial Jasco 447,211 10/31/2023 WGS Global 117,446 1/31/2022
26 Loan   GSMC GSMC Pecos Legacy Center  24 Hour Fitness 42,010 10/31/2023 Step Up Academy of the Arts 4,800 7/31/2019
27 Loan 37 GSMC GSMC Crossings of Hoover Sprouts 27,965 4/30/2030 Starbucks 1,800 4/30/2025
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka NAP     NAP    
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio            
29.01 Property       Cumberland Station Pet Supplies Plus 9,577 3/31/2024 Hibbett Sports 7,200 9/30/2017
29.02 Property       Taylorsville Shopping Center Goody’s 15,000 1/31/2021 Dollar Tree 10,500 1/31/2021
30 Loan 37 GSMC GSMC Vestavia Commons Sprouts 28,092 4/30/2031 Chipotle 2,388 2/28/2026
31 Loan 29 GSMC GSMC James Building BB&T 24,517 8/31/2019 Pointer Management 8,895 7/31/2020
32 Loan   GSMC GSMC Ralston Plaza Shopping Center The Egg & I 5,100 3/31/2020 Rockabillies 3,650 1/31/2019
33 Loan   GSMC GSMC River Ridge Shopping Center Food Lion 37,985 10/15/2022 Dollar General 7,500 1/31/2018
34 Loan 48 GSMC GSMC Central Parc at Heathrow Porte Noire 5,086 3/31/2028 Another Broken Egg Café 3,481 10/15/2025

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards BCG 193,295 4/30/2032 SAP 144,065 6/30/2032
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison Valence Health 125,005 12/31/2027 Marsh USA 120,771 2/29/2024
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio            
3.01 Property       Hannibal NAP     NAP    
3.02 Property       Kraco NAP     NAP    
3.03 Property       New WinCup - Phoenix NAP     NAP    
3.04 Property       Worlds Finest Chocolates NAP     NAP    
3.05 Property       SET - MI NAP     NAP    
3.06 Property       Plaid - Decatur NAP     NAP    
3.07 Property       Oracle Packaging NAP     NAP    
3.08 Property       TestAmerica - West SAC NAP     NAP    
3.09 Property       TestAmerica - Arvada NAP     NAP    
3.10 Property       Northwest Mailing Service NAP     NAP    
3.11 Property       Lyons NAP     NAP    
3.12 Property       Wilbert Plastics NAP     NAP    
3.13 Property       Angstrom Graphics NAP     NAP    
3.14 Property       New WinCup - Stone Mountain NAP     NAP    
3.15 Property       Universal Pool - Armory NAP     NAP    
3.16 Property       Jade-Sterling - IL NAP     NAP    
3.17 Property       Plaid - Norcross NAP     NAP    
3.18 Property       Phillips and Temro NAP     NAP    
3.19 Property       TestAmerica - Savannah NAP     NAP    
3.20 Property       Hover-Davis NAP     NAP    
3.21 Property       Jade-Sterling - OH NAP     NAP    
3.22 Property       Fitz Aerospace NAP     NAP    
3.23 Property       MVP Charleston NAP     NAP    
3.24 Property       Paragon Tech NAP     NAP    
3.25 Property       Aramsco and Bulls Eye NAP     NAP    
3.26 Property       Shale-Inland NAP     NAP    
3.27 Property       M.P. Pumps NAP     NAP    
3.28 Property       TestAmerica - Pensacola NAP     NAP    
3.29 Property       Microfinish NAP     NAP    
3.30 Property       MVP Mayfield NAP     NAP    
3.31 Property       Builders FirstSource NAP     NAP    
3.32 Property       Banner NAP     NAP    
3.33 Property       SET - IN NAP     NAP    
3.34 Property       Progressive Metal NAP     NAP    
3.35 Property       Universal Pool - 166th NAP     NAP    
3.36 Property       SITEL NAP     NAP    
3.37 Property       TestAmerica - Tallahassee NAP     NAP    
3.38 Property       Texas Die Casting NAP     NAP    
3.39 Property       TestAmerica - Corpus Christi NAP     NAP    
4 Loan 16, 21 GSMC, UBS GSMC The Falls Regal Cinemas 39,746 1/31/2019 The Fresh Market 21,720 8/31/2022
5 Loan 22 GSMC GSMC Hamilton Place Big River Brewery 9,589 8/31/2021 American Eagle Outfitters 8,813 1/31/2027
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center Travelport 120,847 11/30/2025 Professionals Management Group 6,322 1/31/2019
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1            
7.01 Property       645 Stockton Street NAP     NAP    
7.02 Property       400 Duboce Avenue NAP     NAP    
7.03 Property       950 Franklin Street NAP     NAP    
7.04 Property       1340-1390 Taylor Street NAP     NAP    
7.05 Property       601 O’Farrell Street NAP     NAP    
7.06 Property       2677 Larkin Street NAP     NAP    

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6)
7.07 Property       1801 Gough Street NAP     NAP    
7.08 Property       845 California Street NAP     NAP    
7.09 Property       1290 20th Avenue NAP     NAP    
7.10 Property       78 Buchanan Street NAP     NAP    
7.11 Property       1870 Pacific Avenue NAP     NAP    
7.12 Property       500 Stanyan Street NAP     NAP    
7.13 Property       540 Leavenworth Street NAP     NAP    
7.14 Property       1401 Jones Street NAP     NAP    
7.15 Property       676 Geary Street NAP     NAP    
7.16 Property       100 Broderick Street NAP     NAP    
7.17 Property       2075 Market Street Ace Hardware 1,637 9/30/2016 Snow Bright Laundry 1,031 9/30/2016
7.18 Property       621 Stockton Street NAP     NAP    
7.19 Property       1660 Bay Street NAP     NAP    
7.20 Property       655 Stockton Street NAP     NAP    
7.21 Property       2238 Hyde Street NAP     NAP    
7.22 Property       2600 Van Ness Avenue NAP     NAP    
7.23 Property       355 Fulton Street NAP     NAP    
7.24 Property       1520 Gough Street NAP     NAP    
7.25 Property       1126 Bush Street NAP     NAP    
7.26 Property       1547 Clay Street NAP     NAP    
7.27 Property       840 California Street NAP     NAP    
7.28 Property       925 Geary Street NAP     NAP    
7.29 Property       691 O’Farrell Street Alex’s Grocery & Gift Shop 357 6/30/2016 NAP    
7.30 Property       2363 Van Ness Avenue NAP     NAP    
7.31 Property       1840 Clay Street NAP     NAP    
7.32 Property       1020 Post Street NAP     NAP    
7.33 Property       2975 Van Ness Avenue NAP     NAP    
7.34 Property       755 O’Farrell Street NAP     NAP    
7.35 Property       106 Sanchez Street NAP     NAP    
7.36 Property       709 Geary Street Elephant Sushi 273 7/31/2020 NAP    
7.37 Property       1440 Sutter Street NAP     NAP    
7.38 Property       1690 North Point NAP     NAP    
7.39 Property       1753 Mason Street NAP     NAP    
7.40 Property       915 Pierce Street NAP     NAP    
7.41 Property       520 Buchanan Street NAP     NAP    
7.42 Property       3210 Gough Street NAP     NAP    
7.43 Property       124 Mason Street NAP     NAP    
7.44 Property       50 Joice Street NAP     NAP    
7.45 Property       2038 Divisadero Street NAP     NAP    
7.46 Property       340 Church Street NAP     NAP    
7.47 Property       411 15th Avenue NAP     NAP    
7.48 Property       1855 10th Avenue NAP     NAP    
7.49 Property       1260 Broadway Street NAP     NAP    
7.50 Property       449 O’Farrell Street Paradise Coffee and Donuts 684 12/31/2017 NAP    
7.51 Property       235 Church Street NAP     NAP    
7.52 Property       4540 California Street NAP     NAP    
7.53 Property       2500 Van Ness Avenue NAP     NAP    
7.54 Property       346 Leavenworth Street NAP     NAP    
7.55 Property       3264-3274 Mission Street NAP     NAP    
7.56 Property       3715 California Street NAP     NAP    
7.57 Property       325 9th Avenue NAP     NAP    
7.58 Property       1656 Leavenworth Street NAP     NAP    
7.59 Property       252-258 Church Street NAP     NAP    
7.60 Property       500-506 Bartlett Street NAP     NAP    
7.61 Property       1500-1514 Geneva Avenue NAP     NAP    
8 Loan 31, 32 GSMC GSMC Hilton Irvine NAP     NAP    
9 Loan   GSMC GSMC Laredo Industrial Portfolio            
9.01 Property       11302 Eastpoint Drive Buildings A-C Sony Electronics Inc 85,989 12/31/2020 Welldex Logistics 84,800 9/30/2016
9.02 Property       417 Union Pacific Boulevard NAP     NAP    
9.03 Property       11909 Hayter Road NAP     NAP    
9.04 Property       505 Union Pacific Boulevard NAP     NAP    
9.05 Property       418 Union Pacific Boulevard NAP     NAP    
9.06 Property       11921 Hayter Road NAP     NAP    
10 Loan   GSCRE GSMC Eagle View Apartments NAP     NAP    
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle NAP     NAP    
12 Loan 36 GSMC GSMC Cool Springs Commons Windsor Management 17,789 12/31/2018 Service Jewelry Repair 9,486 2/28/2020
13 Loan 37 GSMC GSMC Middletown Commons Ross Dress For Less 25,000 1/31/2026 Liquor Barn 22,000 5/31/2025
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande Academy Sports 77,182 1/31/2024 Ross Dress For Less 30,187 1/31/2020

 

 

 

 

GSMS 2016-GS3 Annex A-1

                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport NAP     NAP    
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore            
16.01 Property       SpringHill Suites Pittsburgh North Shore NAP     NAP    
16.02 Property       Residence Inn Pittsburgh North Shore NAP     NAP    
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2            
17.01 Property       701 Taylor Street Orchid Nails 1,010 11/30/2016 NAP    
17.02 Property       1301 Leavenworth Street NAP     NAP    
17.03 Property       947 Bush Street NAP     NAP    
17.04 Property       685 Geary Street Win’s Hair Design 614 9/30/2017 Tailor Maid 346 9/30/2016
17.05 Property       3809 20th Street NAP     NAP    
17.06 Property       434 Leavenworth Street NAP     NAP    
17.07 Property       1050 Post Street NAP     NAP    
17.08 Property       814 California Street NAP     NAP    
17.09 Property       267-273 Green Street NAP     NAP    
17.10 Property       2898 Jackson Street NAP     NAP    
17.11 Property       3820 Scott Street NAP     NAP    
17.12 Property       600 Oak Street NAP     NAP    
17.13 Property       861 Post Street NAP     NAP    
17.14 Property       3783 20th Street NAP     NAP    
18 Loan   GSMC GSMC Luton Ranch Michaels 13,809 3/31/2023 Rue 21, Inc. 6,850 1/31/2023
19 Loan   GSMC GSMC 345 West 14th Street NAP     NAP    
20 Loan   GSMC GSMC Lincoln Corners Bealls 30,000 1/31/2019 Petsmart 20,075 4/30/2021
21 Loan   GSMC GSMC South Congress Hopdoddy Burger Bar 4,333 5/31/2020 Steinbomer & Associates 2,525 8/31/2020
22 Loan   GSMC GSMC South Valley Plaza Guitar Center Stores 10,191 4/30/2026 DMV 9,295 5/31/2018
23 Loan 37 GSMC GSMC Strong Station Another Broken Egg Café 3,600 6/30/2025 Infinity Chiropractic 2,400 1/31/2021
24 Loan   GSMC GSMC Rancho La Costa Arezzo Salon and Spa 2,732 12/31/2017 Tina Lai 2,600 8/30/2021
25 Loan 29 GSMC GSMC Grand Blanc Industrial Joshen 101,296 3/31/2020 NAP    
26 Loan   GSMC GSMC Pecos Legacy Center  Palm Beach Tan 3,336 2/28/2020 Pacific Dental 3,000 12/30/2025
27 Loan 37 GSMC GSMC Crossings of Hoover AT&T 1,600 8/31/2020 Avalon Nails 1,600 5/31/2020
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka NAP     NAP    
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio            
29.01 Property       Cumberland Station Sam Goody 4,951 1/31/2017 Shoe Sensation 4,600 7/31/2017
29.02 Property       Taylorsville Shopping Center Good Buys 8,537 4/30/2021 Nikki Japanese Restaurant 2,800 10/31/2017
30 Loan 37 GSMC GSMC Vestavia Commons Jersey Mikes 1,200 3/31/2021 Papa Murphy’s 1,200 12/31/2020
31 Loan 29 GSMC GSMC James Building Summers & Wyatt, P.C. 5,529 7/31/2021 Pantheon Capital Management 4,933 7/31/2020
32 Loan   GSMC GSMC Ralston Plaza Shopping Center Rossi’s Liquor Store 2,500 12/31/2021 Pet Empawrium 2,500 6/30/2018
33 Loan   GSMC GSMC River Ridge Shopping Center Monte Del Ray Restaurant 3,600 6/14/2018 Steel Roots 1,500 9/30/2021
34 Loan 48 GSMC GSMC Central Parc at Heathrow Starbucks 2,118 3/31/2026 Dr. Phillips Center for Wellness 1,897 7/29/2021

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards Intersection 67,058 1/31/2027 6/30/2016 No NAP 6/27/2016
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison SAC Wireless 83,228 6/30/2025 8/9/2016 No NAP 8/9/2016
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio              
3.01 Property       Hannibal NAP     12/4/2015 No NAP 12/8/2015
3.02 Property       Kraco NAP     12/7/2015 No NAP 12/7/2015
3.03 Property       New WinCup - Phoenix NAP     12/7/2015 No NAP 12/8/2015
3.04 Property       Worlds Finest Chocolates NAP     12/4/2015 No NAP 12/11/2015
3.05 Property       SET - MI NAP     12/4/2015 No NAP 12/7/2015
3.06 Property       Plaid - Decatur NAP     12/4/2015 No NAP 12/4/2015
3.07 Property       Oracle Packaging NAP     12/8/2015 No NAP 12/4/2015
3.08 Property       TestAmerica - West SAC NAP     12/2/2015 No NAP 12/4/2015
3.09 Property       TestAmerica - Arvada NAP     12/4/2015 No NAP 12/7/2015
3.10 Property       Northwest Mailing Service NAP     12/4/2015 No NAP 12/9/2015
3.11 Property       Lyons NAP     12/4/2015 No NAP 12/7/2015
3.12 Property       Wilbert Plastics NAP     12/4/2015 No NAP 12/7/2015
3.13 Property       Angstrom Graphics NAP     12/8/2015 No NAP 12/7/2015
3.14 Property       New WinCup - Stone Mountain NAP     12/4/2015 No NAP 12/4/2015
3.15 Property       Universal Pool - Armory NAP     12/4/2015 No NAP 12/14/2015
3.16 Property       Jade-Sterling - IL NAP     12/4/2015 No NAP 12/10/2015
3.17 Property       Plaid - Norcross NAP     12/4/2015 No NAP 12/4/2015
3.18 Property       Phillips and Temro NAP     12/4/2015 No NAP 12/7/2015
3.19 Property       TestAmerica - Savannah NAP     12/4/2015 No NAP 12/7/2015
3.20 Property       Hover-Davis NAP     12/7/2015 No NAP 12/4/2015
3.21 Property       Jade-Sterling - OH NAP     12/4/2015, 12/7/2015 No NAP 12/4/2015, 12/7/2015
3.22 Property       Fitz Aerospace NAP     12/4/2015 No NAP 12/4/2015
3.23 Property       MVP Charleston NAP     12/4/2015 No NAP 12/9/2015
3.24 Property       Paragon Tech NAP     12/4/2015 No NAP 12/7/2015
3.25 Property       Aramsco and Bulls Eye NAP     12/4/2015 No NAP 12/4/2015
3.26 Property       Shale-Inland NAP     12/4/2015 No NAP 12/10/2015
3.27 Property       M.P. Pumps NAP     12/4/2015 No NAP 12/7/2015
3.28 Property       TestAmerica - Pensacola NAP     12/7/2015 No NAP 12/7/2015
3.29 Property       Microfinish NAP     12/4/2015 No NAP 12/7/2015
3.30 Property       MVP Mayfield NAP     12/7/2015 No NAP 12/4/2015
3.31 Property       Builders FirstSource NAP     12/3/2015 No NAP 12/7/2015
3.32 Property       Banner NAP     12/4/2015 No NAP 12/7/2015
3.33 Property       SET - IN NAP     12/4/2015 No NAP 12/7/2015
3.34 Property       Progressive Metal NAP     12/4/2015 No NAP 12/7/2015
3.35 Property       Universal Pool - 166th NAP     12/4/2015 No NAP 12/9/2015
3.36 Property       SITEL NAP     12/7/2015 No NAP 12/3/2015
3.37 Property       TestAmerica - Tallahassee NAP     12/7/2015 No NAP 12/7/2015
3.38 Property       Texas Die Casting NAP     12/7/2015 No NAP 12/7/2015
3.39 Property       TestAmerica - Corpus Christi NAP     12/4/2015 No NAP 12/7/2015
4 Loan 16, 21 GSMC, UBS GSMC The Falls American Girl 15,840 2/28/2023 7/22/2016 No NAP 7/22/2016
5 Loan 22 GSMC GSMC Hamilton Place Express 8,148 1/31/2025 5/6/2016 No NAP 5/9/2016
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center Starkey Mortgage 3,406 11/30/2018 1/7/2016 No NAP 1/7/2016
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1              
7.01 Property       645 Stockton Street NAP     1/7/2016 No NAP 1/8/2016
7.02 Property       400 Duboce Avenue NAP     1/5/2016 No NAP 1/8/2016
7.03 Property       950 Franklin Street NAP     1/6/2016 No NAP 1/8/2016
7.04 Property       1340-1390 Taylor Street NAP     12/22/2015 No NAP 1/8/2016
7.05 Property       601 O’Farrell Street NAP     1/6/2016 No NAP 1/8/2016
7.06 Property       2677 Larkin Street NAP     1/8/2016 No NAP 1/8/2016

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date
7.07 Property       1801 Gough Street NAP     1/8/2016 No NAP 1/8/2016
7.08 Property       845 California Street NAP     12/24/2015 No NAP 1/8/2016
7.09 Property       1290 20th Avenue NAP     1/6/2016 No NAP 1/8/2016
7.10 Property       78 Buchanan Street NAP     1/6/2016 No NAP 1/8/2016
7.11 Property       1870 Pacific Avenue NAP     1/4/2016 No NAP 1/8/2016
7.12 Property       500 Stanyan Street NAP     1/5/2016 No NAP 1/8/2016
7.13 Property       540 Leavenworth Street NAP     1/7/2016 No NAP 1/8/2016
7.14 Property       1401 Jones Street NAP     1/7/2016 No NAP 1/8/2016
7.15 Property       676 Geary Street NAP     1/8/2016 No NAP 1/8/2016
7.16 Property       100 Broderick Street NAP     12/31/2015 No NAP 1/8/2016
7.17 Property       2075 Market Street Woodhouse Fish Company 619 3/31/2021 12/30/2015 No NAP 1/8/2016
7.18 Property       621 Stockton Street NAP     1/7/2016 No NAP 1/8/2016
7.19 Property       1660 Bay Street NAP     12/30/2015 No NAP 1/8/2016
7.20 Property       655 Stockton Street NAP     1/7/2016 No NAP 1/8/2016
7.21 Property       2238 Hyde Street NAP     12/30/2015 No NAP 1/8/2016
7.22 Property       2600 Van Ness Avenue NAP     12/30/2015 No NAP 1/8/2016
7.23 Property       355 Fulton Street NAP     1/4/2016 No NAP 1/8/2016
7.24 Property       1520 Gough Street NAP     1/8/2016 No NAP 1/8/2016
7.25 Property       1126 Bush Street NAP     12/30/2015 No NAP 1/8/2016
7.26 Property       1547 Clay Street NAP     1/7/2016 No NAP 1/8/2016
7.27 Property       840 California Street NAP     1/8/2016 No NAP 1/8/2016
7.28 Property       925 Geary Street NAP     1/7/2016 No NAP 1/8/2016
7.29 Property       691 O’Farrell Street NAP     1/7/2016 No NAP 1/8/2016
7.30 Property       2363 Van Ness Avenue NAP     12/22/2015 No NAP 1/8/2016
7.31 Property       1840 Clay Street NAP     1/7/2016 No NAP 1/8/2016
7.32 Property       1020 Post Street NAP     1/7/2016 No NAP 1/8/2016
7.33 Property       2975 Van Ness Avenue NAP     1/5/2016 No NAP 1/8/2016
7.34 Property       755 O’Farrell Street NAP     1/8/2016 No NAP 1/8/2016
7.35 Property       106 Sanchez Street NAP     1/4/2016 No NAP 1/8/2016
7.36 Property       709 Geary Street NAP     12/30/2015 No NAP 1/8/2016
7.37 Property       1440 Sutter Street NAP     12/31/2015 No NAP 1/8/2016
7.38 Property       1690 North Point NAP     12/30/2015 No NAP 1/8/2016
7.39 Property       1753 Mason Street NAP     1/4/2016 No NAP 1/8/2016
7.40 Property       915 Pierce Street NAP     1/6/2016 No NAP 1/8/2016
7.41 Property       520 Buchanan Street NAP     12/31/2015 No NAP 1/8/2016
7.42 Property       3210 Gough Street NAP     1/5/2016 No NAP 1/8/2016
7.43 Property       124 Mason Street NAP     1/4/2016 No NAP 1/8/2016
7.44 Property       50 Joice Street NAP     12/30/2015 No NAP 1/8/2016
7.45 Property       2038 Divisadero Street NAP     1/4/2016 No NAP 1/8/2016
7.46 Property       340 Church Street NAP     1/6/2016 No NAP 1/8/2016
7.47 Property       411 15th Avenue NAP     1/4/2016 No NAP 1/8/2016
7.48 Property       1855 10th Avenue NAP     1/4/2016 No NAP 1/8/2016
7.49 Property       1260 Broadway Street NAP     12/31/2015 No NAP 1/8/2016
7.50 Property       449 O’Farrell Street NAP     1/5/2016 No NAP 1/8/2016
7.51 Property       235 Church Street NAP     12/30/2015 No NAP 1/8/2016
7.52 Property       4540 California Street NAP     12/30/2015 No NAP 1/8/2016
7.53 Property       2500 Van Ness Avenue NAP     12/23/2015 No NAP 1/8/2016
7.54 Property       346 Leavenworth Street NAP     12/31/2015 No NAP 1/8/2016
7.55 Property       3264-3274 Mission Street NAP     12/23/2015 No NAP 1/8/2016
7.56 Property       3715 California Street NAP     12/24/2015 No NAP 1/8/2016
7.57 Property       325 9th Avenue NAP     1/5/2016 No NAP 1/8/2016
7.58 Property       1656 Leavenworth Street NAP     12/21/2015 No NAP 1/8/2016
7.59 Property       252-258 Church Street NAP     12/31/2015 No NAP 1/8/2016
7.60 Property       500-506 Bartlett Street NAP     1/5/2016 No NAP 1/8/2016
7.61 Property       1500-1514 Geneva Avenue NAP     12/30/2015 No NAP 1/8/2016
8 Loan 31, 32 GSMC GSMC Hilton Irvine NAP     6/16/2016 No NAP 7/22/2016
9 Loan   GSMC GSMC Laredo Industrial Portfolio              
9.01 Property       11302 Eastpoint Drive Buildings A-C Trade Unlimited Inc 80,557 9/30/2018 4/28/2016, 5/4/2016, 5/3/2016 No NAP 5/4/2016
9.02 Property       417 Union Pacific Boulevard NAP     3/4/2016 No NAP 5/4/2016
9.03 Property       11909 Hayter Road NAP     5/3/2016 No NAP 5/4/2016
9.04 Property       505 Union Pacific Boulevard NAP     5/5/2016 No NAP 5/4/2016
9.05 Property       418 Union Pacific Boulevard NAP     3/4/2016 No NAP 5/4/2016
9.06 Property       11921 Hayter Road NAP     5/4/2016 No NAP 5/4/2016
10 Loan   GSCRE GSMC Eagle View Apartments NAP     7/5/2016 No NAP 7/1/2016
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle NAP     7/14/2016 No NAP 7/29/2016
12 Loan 36 GSMC GSMC Cool Springs Commons Sodexho 8,456 9/30/2021 5/9/2016 No NAP 5/9/2016
13 Loan 37 GSMC GSMC Middletown Commons Five Below 8,000 3/31/2025 8/8/2016 No NAP 8/3/2016
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande Big Lots 30,000 1/31/2023 8/2/2016 No NAP 8/1/2016

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport NAP     7/14/2016 No NAP 8/1/2016
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore              
16.01 Property       SpringHill Suites Pittsburgh North Shore NAP     12/21/2015 No NAP 12/21/2015
16.02 Property       Residence Inn Pittsburgh North Shore NAP     12/22/2015 No NAP 12/21/2015
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2              
17.01 Property       701 Taylor Street NAP     1/5/2016 No NAP 1/8/2016
17.02 Property       1301 Leavenworth Street NAP     1/5/2016 No NAP 1/8/2016
17.03 Property       947 Bush Street NAP     1/6/2016 No NAP 1/8/2016
17.04 Property       685 Geary Street Scullery Café 345 4/30/2021 12/30/2015 No NAP 1/8/2016
17.05 Property       3809 20th Street NAP     12/31/2015 No NAP 1/8/2016
17.06 Property       434 Leavenworth Street NAP     12/24/2015 No NAP 1/8/2016
17.07 Property       1050 Post Street NAP     12/31/2015 No NAP 1/8/2016
17.08 Property       814 California Street NAP     12/30/2015 No NAP 1/8/2016
17.09 Property       267-273 Green Street NAP     1/6/2016 No NAP 1/8/2016
17.10 Property       2898 Jackson Street NAP     12/31/2015 No NAP 1/8/2016
17.11 Property       3820 Scott Street NAP     12/23/2015 No NAP 1/8/2016
17.12 Property       600 Oak Street NAP     12/31/2015 No NAP 1/8/2016
17.13 Property       861 Post Street NAP     1/6/2016 No NAP 1/8/2016
17.14 Property       3783 20th Street NAP     1/8/2016 No NAP 1/8/2016
18 Loan   GSMC GSMC Luton Ranch Maurices 5,350 1/31/2027 8/18/2016 No NAP 8/18/2016
19 Loan   GSMC GSMC 345 West 14th Street NAP     4/21/2016 No NAP 4/21/2016
20 Loan   GSMC GSMC Lincoln Corners Dollar Tree 12,000 1/31/2018 8/9/2016 No NAP 8/17/2016
21 Loan   GSMC GSMC South Congress By George 2,481 2/28/2017 7/21/2016 No NAP 7/21/2016
22 Loan   GSMC GSMC South Valley Plaza Auto Zone 7,128 1/31/2021 5/10/2016 No NAP 5/20/2016
23 Loan 37 GSMC GSMC Strong Station TRU Identity 2,000 8/31/2020 8/12/2016 No NAP 8/10/2016
24 Loan   GSMC GSMC Rancho La Costa Bretty Jean Hall, DVM 2,400 1/31/2018 8/8/2016 No NAP 8/9/2016
25 Loan 29 GSMC GSMC Grand Blanc Industrial NAP     8/15/2016 No NAP 8/12/2016
26 Loan   GSMC GSMC Pecos Legacy Center  Design and Wine 2,845 8/31/2017 7/25/2016 Yes 7/27/2016 7/22/2016
27 Loan 37 GSMC GSMC Crossings of Hoover Papa Murphy’s 1,600 7/31/2020 8/25/2016 No NAP 8/4/2016
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka NAP     7/14/2016 No NAP 8/1/2016
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio              
29.01 Property       Cumberland Station Home Smart 4,200 9/30/2017 5/13/2016 No NAP 5/13/2016
29.02 Property       Taylorsville Shopping Center Subway 1,560 11/30/2017 5/12/2016 No NAP 5/4/2016
30 Loan 37 GSMC GSMC Vestavia Commons Supercuts 1,200 1/31/2021 8/8/2016 No NAP 8/4/2016
31 Loan 29 GSMC GSMC James Building Campbell & Campbell 4,631 10/31/2016 6/8/2016 No NAP 6/7/2016
32 Loan   GSMC GSMC Ralston Plaza Shopping Center Following Bliss Yoga 2,500 3/31/2018 5/20/2016 No NAP 5/26/2016
33 Loan   GSMC GSMC River Ridge Shopping Center Style Nails 1,200 12/31/2019 6/13/2016 No NAP 6/13/2016
34 Loan 48 GSMC GSMC Central Parc at Heathrow Tomasino’s Pizzeria 1,500 3/23/2026 4/12/2016 No NAP 4/14/2016

 

 

 

 

GSMS 2016-GS3 Annex A-1 

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Seismic Report Date PML or SEL (%) Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards NAP NAP No 0 0 0 0
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison NAP NAP No 1,243,392 888,137 356,002 32,364
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio     No 0 0 0 0
3.01 Property       Hannibal 12/4/2015 18% No        
3.02 Property       Kraco 12/4/2015 18% No        
3.03 Property       New WinCup - Phoenix NAP NAP No        
3.04 Property       Worlds Finest Chocolates NAP NAP No        
3.05 Property       SET - MI NAP NAP No        
3.06 Property       Plaid - Decatur NAP NAP No        
3.07 Property       Oracle Packaging NAP NAP No        
3.08 Property       TestAmerica - West SAC 12/4/2015 9% No        
3.09 Property       TestAmerica - Arvada NAP NAP No        
3.10 Property       Northwest Mailing Service NAP NAP No        
3.11 Property       Lyons NAP NAP No        
3.12 Property       Wilbert Plastics NAP NAP No        
3.13 Property       Angstrom Graphics NAP NAP No        
3.14 Property       New WinCup - Stone Mountain NAP NAP No        
3.15 Property       Universal Pool - Armory NAP NAP No        
3.16 Property       Jade-Sterling - IL NAP NAP No        
3.17 Property       Plaid - Norcross NAP NAP No        
3.18 Property       Phillips and Temro NAP NAP No        
3.19 Property       TestAmerica - Savannah NAP NAP No        
3.20 Property       Hover-Davis NAP NAP No        
3.21 Property       Jade-Sterling - OH NAP NAP No        
3.22 Property       Fitz Aerospace NAP NAP No        
3.23 Property       MVP Charleston NAP NAP No        
3.24 Property       Paragon Tech NAP NAP No        
3.25 Property       Aramsco and Bulls Eye NAP NAP No        
3.26 Property       Shale-Inland NAP NAP No        
3.27 Property       M.P. Pumps NAP NAP No        
3.28 Property       TestAmerica - Pensacola NAP NAP No        
3.29 Property       Microfinish NAP NAP No        
3.30 Property       MVP Mayfield NAP NAP No        
3.31 Property       Builders FirstSource NAP NAP No        
3.32 Property       Banner NAP NAP No        
3.33 Property       SET - IN NAP NAP No        
3.34 Property       Progressive Metal NAP NAP No        
3.35 Property       Universal Pool - 166th NAP NAP No        
3.36 Property       SITEL NAP NAP No        
3.37 Property       TestAmerica - Tallahassee NAP NAP No        
3.38 Property       Texas Die Casting NAP NAP No        
3.39 Property       TestAmerica - Corpus Christi NAP NAP No        
4 Loan 16, 21 GSMC, UBS GSMC The Falls NAP NAP No 0 0 0 0
5 Loan 22 GSMC GSMC Hamilton Place NAP NAP No 1,130,254 226,051 0 0
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center NAP NAP No 0 284,585 0 0
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1   15% No 1,695,187 290,399 0 0
7.01 Property       645 Stockton Street 1/8/2016 11% No        
7.02 Property       400 Duboce Avenue 1/8/2016 12% No        
7.03 Property       950 Franklin Street 1/8/2016 17% No        
7.04 Property       1340-1390 Taylor Street 1/8/2016 12% No        
7.05 Property       601 O’Farrell Street 1/8/2016 14% No        
7.06 Property       2677 Larkin Street 1/8/2016 18% No        

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Seismic Report Date PML or SEL (%) Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($)
7.07 Property       1801 Gough Street 1/8/2016 15% No        
7.08 Property       845 California Street 1/8/2016 10% No        
7.09 Property       1290 20th Avenue 1/8/2016 19% No        
7.10 Property       78 Buchanan Street 1/8/2016 15% No        
7.11 Property       1870 Pacific Avenue 1/8/2016 17% No        
7.12 Property       500 Stanyan Street 1/8/2016 19% No        
7.13 Property       540 Leavenworth Street 1/8/2016 16% No        
7.14 Property       1401 Jones Street 1/8/2016 11% No        
7.15 Property       676 Geary Street 1/8/2016 18% No        
7.16 Property       100 Broderick Street 1/8/2016 17% No        
7.17 Property       2075 Market Street 1/8/2016 16% No        
7.18 Property       621 Stockton Street 1/8/2016 15% No        
7.19 Property       1660 Bay Street 1/8/2016 12% No        
7.20 Property       655 Stockton Street 1/8/2016 12% No        
7.21 Property       2238 Hyde Street 1/8/2016 15% No        
7.22 Property       2600 Van Ness Avenue 1/8/2016 17% No        
7.23 Property       355 Fulton Street 1/8/2016 19% No        
7.24 Property       1520 Gough Street 1/8/2016 16% No        
7.25 Property       1126 Bush Street 1/8/2016 14% No        
7.26 Property       1547 Clay Street 1/8/2016 14% No        
7.27 Property       840 California Street 1/8/2016 14% No        
7.28 Property       925 Geary Street 1/8/2016 19% No        
7.29 Property       691 O’Farrell Street 1/8/2016 19% No        
7.30 Property       2363 Van Ness Avenue 1/8/2016 19% No        
7.31 Property       1840 Clay Street 1/8/2016 15% No        
7.32 Property       1020 Post Street 1/8/2016 16% No        
7.33 Property       2975 Van Ness Avenue 1/8/2016 14% No        
7.34 Property       755 O’Farrell Street 1/8/2016 18% No        
7.35 Property       106 Sanchez Street 1/8/2016 12% No        
7.36 Property       709 Geary Street 1/8/2016 14% No        
7.37 Property       1440 Sutter Street 1/8/2016 11% No        
7.38 Property       1690 North Point 1/8/2016 6% No        
7.39 Property       1753 Mason Street 1/8/2016 13% No        
7.40 Property       915 Pierce Street 1/8/2016 13% No        
7.41 Property       520 Buchanan Street 1/8/2016 16% No        
7.42 Property       3210 Gough Street 1/8/2016 16% No        
7.43 Property       124 Mason Street 1/8/2016 10% No        
7.44 Property       50 Joice Street 1/8/2016 15% No        
7.45 Property       2038 Divisadero Street 1/8/2016 12% No        
7.46 Property       340 Church Street 1/8/2016 13% No        
7.47 Property       411 15th Avenue 1/8/2016 15% No        
7.48 Property       1855 10th Avenue 1/8/2016 18% No        
7.49 Property       1260 Broadway Street 1/8/2016 15% No        
7.50 Property       449 O’Farrell Street 1/8/2016 14% No        
7.51 Property       235 Church Street 1/8/2016 13% No        
7.52 Property       4540 California Street 1/8/2016 12% No        
7.53 Property       2500 Van Ness Avenue 1/8/2016 15% No        
7.54 Property       346 Leavenworth Street 1/8/2016 14% No        
7.55 Property       3264-3274 Mission Street 12/23/2015 14% No        
7.56 Property       3715 California Street 1/8/2016 15% No        
7.57 Property       325 9th Avenue 1/8/2016 14% No        
7.58 Property       1656 Leavenworth Street 1/8/2016 10% No        
7.59 Property       252-258 Church Street 1/8/2016 13% No        
7.60 Property       500-506 Bartlett Street 1/8/2016 10% No        
7.61 Property       1500-1514 Geneva Avenue 1/8/2016 12% No        
8 Loan 31, 32 GSMC GSMC Hilton Irvine 7/22/2016 12% No 426,904 74,228 17,554 17,554
9 Loan   GSMC GSMC Laredo Industrial Portfolio     No 0 0 0 0
9.01 Property       11302 Eastpoint Drive Buildings A-C NAP NAP No        
9.02 Property       417 Union Pacific Boulevard NAP NAP No        
9.03 Property       11909 Hayter Road NAP NAP No        
9.04 Property       505 Union Pacific Boulevard NAP NAP No        
9.05 Property       418 Union Pacific Boulevard NAP NAP No        
9.06 Property       11921 Hayter Road NAP NAP No        
10 Loan   GSCRE GSMC Eagle View Apartments NAP NAP No 17,059 17,059 135,590 15,066
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle NAP NAP No 31,266 31,266 0 0
12 Loan 36 GSMC GSMC Cool Springs Commons NAP NAP No 248,693 49,739 9,645 4,823
13 Loan 37 GSMC GSMC Middletown Commons NAP NAP No 140,998 11,171 0 0
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande NAP NAP No 267,660 24,982 0 0

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Seismic Report Date PML or SEL (%) Earthquake Insurance Required Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 7/14/2016 7% No 389,616 43,291 0 0
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore     No 0 76,003 0 0
16.01 Property       SpringHill Suites Pittsburgh North Shore NAP NAP No        
16.02 Property       Residence Inn Pittsburgh North Shore NAP NAP No        
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2   17% No 530,783 91,118 0 0
17.01 Property       701 Taylor Street 1/8/2016 19% No        
17.02 Property       1301 Leavenworth Street 1/8/2016 14% No        
17.03 Property       947 Bush Street 1/8/2016 18% No        
17.04 Property       685 Geary Street 1/8/2016 19% No        
17.05 Property       3809 20th Street 1/8/2016 19% No        
17.06 Property       434 Leavenworth Street 1/8/2016 19% No        
17.07 Property       1050 Post Street 1/8/2016 19% No        
17.08 Property       814 California Street 1/8/2016 12% No        
17.09 Property       267-273 Green Street 1/8/2016 19% No        
17.10 Property       2898 Jackson Street 1/8/2016 15% No        
17.11 Property       3820 Scott Street 1/8/2016 14% No        
17.12 Property       600 Oak Street 1/8/2016 15% No        
17.13 Property       861 Post Street 1/8/2016 16% No        
17.14 Property       3783 20th Street 1/8/2016 19% No        
18 Loan   GSMC GSMC Luton Ranch NAP NAP No 105,419 11,713 0 0
19 Loan   GSMC GSMC 345 West 14th Street NAP NAP No 0 9,161 27,458 3,051
20 Loan   GSMC GSMC Lincoln Corners NAP NAP No 249,133 25,450 0 0
21 Loan   GSMC GSMC South Congress NAP NAP No 178,170 19,161 8,828 2,207
22 Loan   GSMC GSMC South Valley Plaza 4/29/2016 17% No 104,440 26,110 0 0
23 Loan 37 GSMC GSMC Strong Station NAP NAP No 7,285 7,285 0 0
24 Loan   GSMC GSMC Rancho La Costa 8/8/2016 6% No 48,485 8,211 0 0
25 Loan 29 GSMC GSMC Grand Blanc Industrial NAP NAP No 22,773 22,773 0 0
26 Loan   GSMC GSMC Pecos Legacy Center NAP NAP No 21,519 7,173 977 977
27 Loan 37 GSMC GSMC Crossings of Hoover NAP NAP No 7,136 7,136 0 0
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka NAP NAP No 202,840 50,710 0 0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio     No 32,527 6,133 0 0
29.01 Property       Cumberland Station NAP NAP No        
29.02 Property       Taylorsville Shopping Center NAP NAP No        
30 Loan 37 GSMC GSMC Vestavia Commons NAP NAP No 4,834 4,834 0 0
31 Loan 29 GSMC GSMC James Building NAP NAP No 78,463 11,209 0 0
32 Loan   GSMC GSMC Ralston Plaza Shopping Center NAP NAP No 21,405 10,702 0 0
33 Loan   GSMC GSMC River Ridge Shopping Center NAP NAP No 35,012 4,377 1,822 607
34 Loan 48 GSMC GSMC Central Parc at Heathrow NAP NAP No 27,451 5,490 7,163 796

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 0 0 0 34,414,188 0 0 0
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 0 0 0 0 0 0 0
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 1,259,746 0 1,259,746 3,000,000 0 4,500,000 0
3.01 Property       Hannibal              
3.02 Property       Kraco              
3.03 Property       New WinCup - Phoenix              
3.04 Property       Worlds Finest Chocolates              
3.05 Property       SET - MI              
3.06 Property       Plaid - Decatur              
3.07 Property       Oracle Packaging              
3.08 Property       TestAmerica - West SAC              
3.09 Property       TestAmerica - Arvada              
3.10 Property       Northwest Mailing Service              
3.11 Property       Lyons              
3.12 Property       Wilbert Plastics              
3.13 Property       Angstrom Graphics              
3.14 Property       New WinCup - Stone Mountain              
3.15 Property       Universal Pool - Armory              
3.16 Property       Jade-Sterling - IL              
3.17 Property       Plaid - Norcross              
3.18 Property       Phillips and Temro              
3.19 Property       TestAmerica - Savannah              
3.20 Property       Hover-Davis              
3.21 Property       Jade-Sterling - OH              
3.22 Property       Fitz Aerospace              
3.23 Property       MVP Charleston              
3.24 Property       Paragon Tech              
3.25 Property       Aramsco and Bulls Eye              
3.26 Property       Shale-Inland              
3.27 Property       M.P. Pumps              
3.28 Property       TestAmerica - Pensacola              
3.29 Property       Microfinish              
3.30 Property       MVP Mayfield              
3.31 Property       Builders FirstSource              
3.32 Property       Banner              
3.33 Property       SET - IN              
3.34 Property       Progressive Metal              
3.35 Property       Universal Pool - 166th              
3.36 Property       SITEL              
3.37 Property       TestAmerica - Tallahassee              
3.38 Property       Texas Die Casting              
3.39 Property       TestAmerica - Corpus Christi              
4 Loan 16, 21 GSMC, UBS GSMC The Falls 0 0 335,803 0 0 2,098,768 0
5 Loan 22 GSMC GSMC Hamilton Place 0 13,686 328,474 0 32,587 782,082 0
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 2,499,287 13,011 2,967,676 15,989,354 0 0 0
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 19,000,000 43,150 0 0 0 0 0
7.01 Property       645 Stockton Street              
7.02 Property       400 Duboce Avenue              
7.03 Property       950 Franklin Street              
7.04 Property       1340-1390 Taylor Street              
7.05 Property       601 O’Farrell Street              
7.06 Property       2677 Larkin Street              

 

 

 

 

GSMS 2016-GS3 Annex A-1

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
7.07 Property       1801 Gough Street              
7.08 Property       845 California Street              
7.09 Property       1290 20th Avenue              
7.10 Property       78 Buchanan Street              
7.11 Property       1870 Pacific Avenue              
7.12 Property       500 Stanyan Street              
7.13 Property       540 Leavenworth Street              
7.14 Property       1401 Jones Street              
7.15 Property       676 Geary Street              
7.16 Property       100 Broderick Street              
7.17 Property       2075 Market Street              
7.18 Property       621 Stockton Street              
7.19 Property       1660 Bay Street              
7.20 Property       655 Stockton Street              
7.21 Property       2238 Hyde Street              
7.22 Property       2600 Van Ness Avenue              
7.23 Property       355 Fulton Street              
7.24 Property       1520 Gough Street              
7.25 Property       1126 Bush Street              
7.26 Property       1547 Clay Street              
7.27 Property       840 California Street              
7.28 Property       925 Geary Street              
7.29 Property       691 O’Farrell Street              
7.30 Property       2363 Van Ness Avenue              
7.31 Property       1840 Clay Street              
7.32 Property       1020 Post Street              
7.33 Property       2975 Van Ness Avenue              
7.34 Property       755 O’Farrell Street              
7.35 Property       106 Sanchez Street              
7.36 Property       709 Geary Street              
7.37 Property       1440 Sutter Street              
7.38 Property       1690 North Point              
7.39 Property       1753 Mason Street              
7.40 Property       915 Pierce Street              
7.41 Property       520 Buchanan Street              
7.42 Property       3210 Gough Street              
7.43 Property       124 Mason Street              
7.44 Property       50 Joice Street              
7.45 Property       2038 Divisadero Street              
7.46 Property       340 Church Street              
7.47 Property       411 15th Avenue              
7.48 Property       1855 10th Avenue              
7.49 Property       1260 Broadway Street              
7.50 Property       449 O’Farrell Street              
7.51 Property       235 Church Street              
7.52 Property       4540 California Street              
7.53 Property       2500 Van Ness Avenue              
7.54 Property       346 Leavenworth Street              
7.55 Property       3264-3274 Mission Street              
7.56 Property       3715 California Street              
7.57 Property       325 9th Avenue              
7.58 Property       1656 Leavenworth Street              
7.59 Property       252-258 Church Street              
7.60 Property       500-506 Bartlett Street              
7.61 Property       1500-1514 Geneva Avenue              
8 Loan 31, 32 GSMC GSMC Hilton Irvine 0 31,373 0 0 0 0 0
9 Loan   GSMC GSMC Laredo Industrial Portfolio 1,200,000 13,520 811,229 0 28,168 1,014,036 0
9.01 Property       11302 Eastpoint Drive Buildings A-C              
9.02 Property       417 Union Pacific Boulevard              
9.03 Property       11909 Hayter Road              
9.04 Property       505 Union Pacific Boulevard              
9.05 Property       418 Union Pacific Boulevard              
9.06 Property       11921 Hayter Road              
10 Loan   GSCRE GSMC Eagle View Apartments 0 6,980 0 0 0 0 0
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 0 16,351 0 0 0 0 0
12 Loan 36 GSMC GSMC Cool Springs Commons 70,400 5,783 208,171 0 50,283 2,111,879 0
13 Loan 37 GSMC GSMC Middletown Commons 0 2,954 177,256 0 8,333 300,000 0
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 0 5,923 0 0 8,333 500,000 0

 

 

 

 

GSMS 2016-GS3 Annex A-1 

                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 0 26,056 0 0 0 0 0
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 0 63,396 0 0 0 0 0
16.01 Property       SpringHill Suites Pittsburgh North Shore              
16.02 Property       Residence Inn Pittsburgh North Shore              
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 3,000,000 10,750 0 0 0 0 0
17.01 Property       701 Taylor Street              
17.02 Property       1301 Leavenworth Street              
17.03 Property       947 Bush Street              
17.04 Property       685 Geary Street              
17.05 Property       3809 20th Street              
17.06 Property       434 Leavenworth Street              
17.07 Property       1050 Post Street              
17.08 Property       814 California Street              
17.09 Property       267-273 Green Street              
17.10 Property       2898 Jackson Street              
17.11 Property       3820 Scott Street              
17.12 Property       600 Oak Street              
17.13 Property       861 Post Street              
17.14 Property       3783 20th Street              
18 Loan   GSMC GSMC Luton Ranch 0 1,518 0 0 8,094 364,215 0
19 Loan   GSMC GSMC 345 West 14th Street 0 175 0 0 0 0 0
20 Loan   GSMC GSMC Lincoln Corners 0 2,769 100,000 0 8,333 300,000 0
21 Loan   GSMC GSMC South Congress 0 454 0 0 0 0 0
22 Loan   GSMC GSMC South Valley Plaza 0 3,485 0 0 8,411 302,799 0
23 Loan 37 GSMC GSMC Strong Station 0 1,199 71,955 0 0 0 0
24 Loan   GSMC GSMC Rancho La Costa 0 571 0 0 2,282 82,152 0
25 Loan 29 GSMC GSMC Grand Blanc Industrial 0 11,127 0 0 13,908 830,000 0
26 Loan   GSMC GSMC Pecos Legacy Center 0 2,337 0 0 5,701 330,000 0
27 Loan 37 GSMC GSMC Crossings of Hoover 0 472 28,324 0 3,147 151,060 0
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 0 5,661 0 0 0 0 0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 0 1,547 0 250,000 0 250,000 0
29.01 Property       Cumberland Station              
29.02 Property       Taylorsville Shopping Center              
30 Loan 37 GSMC GSMC Vestavia Commons 0 426 25,560 0 2,840 136,320 0
31 Loan 29 GSMC GSMC James Building 0 3,182 0 250,000 10,417 375,000 0
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 0 1,160 60,000 75,000 2,500 200,000 0
33 Loan   GSMC GSMC River Ridge Shopping Center 0 1,882 0 100,000 2,917 250,000 0
34 Loan 48 GSMC GSMC Central Parc at Heathrow 0 235 0 100,000 0 100,000 0

 

 

 

GSMS 2016-GS3 Annex A-1                      
                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 0 0 0 0 0 125,129,752 0
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 0 0 0 0 0 40,566,832 0
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 0 0 0 0 0 5,816,966 0
3.01 Property       Hannibal              
3.02 Property       Kraco              
3.03 Property       New WinCup - Phoenix              
3.04 Property       Worlds Finest Chocolates              
3.05 Property       SET - MI              
3.06 Property       Plaid - Decatur              
3.07 Property       Oracle Packaging              
3.08 Property       TestAmerica - West SAC              
3.09 Property       TestAmerica - Arvada              
3.10 Property       Northwest Mailing Service              
3.11 Property       Lyons              
3.12 Property       Wilbert Plastics              
3.13 Property       Angstrom Graphics              
3.14 Property       New WinCup - Stone Mountain              
3.15 Property       Universal Pool - Armory              
3.16 Property       Jade-Sterling - IL              
3.17 Property       Plaid - Norcross              
3.18 Property       Phillips and Temro              
3.19 Property       TestAmerica - Savannah              
3.20 Property       Hover-Davis              
3.21 Property       Jade-Sterling - OH              
3.22 Property       Fitz Aerospace              
3.23 Property       MVP Charleston              
3.24 Property       Paragon Tech              
3.25 Property       Aramsco and Bulls Eye              
3.26 Property       Shale-Inland              
3.27 Property       M.P. Pumps              
3.28 Property       TestAmerica - Pensacola              
3.29 Property       Microfinish              
3.30 Property       MVP Mayfield              
3.31 Property       Builders FirstSource              
3.32 Property       Banner              
3.33 Property       SET - IN              
3.34 Property       Progressive Metal              
3.35 Property       Universal Pool - 166th              
3.36 Property       SITEL              
3.37 Property       TestAmerica - Tallahassee              
3.38 Property       Texas Die Casting              
3.39 Property       TestAmerica - Corpus Christi              
4 Loan 16, 21 GSMC, UBS GSMC The Falls 0 0 0 0 0 0 0
5 Loan 22 GSMC GSMC Hamilton Place 0 0 0 0 0 0 0
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 0 0 0 0 0 9,780,120 0
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 0 658,722 0 0 0 0 0
7.01 Property       645 Stockton Street              
7.02 Property       400 Duboce Avenue              
7.03 Property       950 Franklin Street              
7.04 Property       1340-1390 Taylor Street              
7.05 Property       601 O’Farrell Street              
7.06 Property       2677 Larkin Street              

 

 

 

 

GSMS 2016-GS3 Annex A-1                      
                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
7.07 Property       1801 Gough Street              
7.08 Property       845 California Street              
7.09 Property       1290 20th Avenue              
7.10 Property       78 Buchanan Street              
7.11 Property       1870 Pacific Avenue              
7.12 Property       500 Stanyan Street              
7.13 Property       540 Leavenworth Street              
7.14 Property       1401 Jones Street              
7.15 Property       676 Geary Street              
7.16 Property       100 Broderick Street              
7.17 Property       2075 Market Street              
7.18 Property       621 Stockton Street              
7.19 Property       1660 Bay Street              
7.20 Property       655 Stockton Street              
7.21 Property       2238 Hyde Street              
7.22 Property       2600 Van Ness Avenue              
7.23 Property       355 Fulton Street              
7.24 Property       1520 Gough Street              
7.25 Property       1126 Bush Street              
7.26 Property       1547 Clay Street              
7.27 Property       840 California Street              
7.28 Property       925 Geary Street              
7.29 Property       691 O’Farrell Street              
7.30 Property       2363 Van Ness Avenue              
7.31 Property       1840 Clay Street              
7.32 Property       1020 Post Street              
7.33 Property       2975 Van Ness Avenue              
7.34 Property       755 O’Farrell Street              
7.35 Property       106 Sanchez Street              
7.36 Property       709 Geary Street              
7.37 Property       1440 Sutter Street              
7.38 Property       1690 North Point              
7.39 Property       1753 Mason Street              
7.40 Property       915 Pierce Street              
7.41 Property       520 Buchanan Street              
7.42 Property       3210 Gough Street              
7.43 Property       124 Mason Street              
7.44 Property       50 Joice Street              
7.45 Property       2038 Divisadero Street              
7.46 Property       340 Church Street              
7.47 Property       411 15th Avenue              
7.48 Property       1855 10th Avenue              
7.49 Property       1260 Broadway Street              
7.50 Property       449 O’Farrell Street              
7.51 Property       235 Church Street              
7.52 Property       4540 California Street              
7.53 Property       2500 Van Ness Avenue              
7.54 Property       346 Leavenworth Street              
7.55 Property       3264-3274 Mission Street              
7.56 Property       3715 California Street              
7.57 Property       325 9th Avenue              
7.58 Property       1656 Leavenworth Street              
7.59 Property       252-258 Church Street              
7.60 Property       500-506 Bartlett Street              
7.61 Property       1500-1514 Geneva Avenue              
8 Loan 31, 32 GSMC GSMC Hilton Irvine 0 367,536 0 0 0 0 0
9 Loan   GSMC GSMC Laredo Industrial Portfolio 0 0 0 0 0 0 0
9.01 Property       11302 Eastpoint Drive Buildings A-C              
9.02 Property       417 Union Pacific Boulevard              
9.03 Property       11909 Hayter Road              
9.04 Property       505 Union Pacific Boulevard              
9.05 Property       418 Union Pacific Boulevard              
9.06 Property       11921 Hayter Road              
10 Loan   GSCRE GSMC Eagle View Apartments 0 0 0 0 0 0 0
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 0 0 0 0 0 10,500,000 0
12 Loan 36 GSMC GSMC Cool Springs Commons 0 329,600 0 0 0 2,500,693 0
13 Loan 37 GSMC GSMC Middletown Commons 0 0 0 0 0 0 0
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 0 0 0 0 0 1,100,000 0

 

 

 

 

GSMS 2016-GS3 Annex A-1                      
                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 0 0 0 0 0 62,500 275,000
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 0 0 0 0 0 4,180,000 0
16.01 Property       SpringHill Suites Pittsburgh North Shore              
16.02 Property       Residence Inn Pittsburgh North Shore              
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 0 64,240 0 0 0 0 0
17.01 Property       701 Taylor Street              
17.02 Property       1301 Leavenworth Street              
17.03 Property       947 Bush Street              
17.04 Property       685 Geary Street              
17.05 Property       3809 20th Street              
17.06 Property       434 Leavenworth Street              
17.07 Property       1050 Post Street              
17.08 Property       814 California Street              
17.09 Property       267-273 Green Street              
17.10 Property       2898 Jackson Street              
17.11 Property       3820 Scott Street              
17.12 Property       600 Oak Street              
17.13 Property       861 Post Street              
17.14 Property       3783 20th Street              
18 Loan   GSMC GSMC Luton Ranch 0 0 0 0 0 0 0
19 Loan   GSMC GSMC 345 West 14th Street 0 0 0 0 0 0 0
20 Loan   GSMC GSMC Lincoln Corners 0 29,480 0 0 0 545,000 0
21 Loan   GSMC GSMC South Congress 0 0 0 0 0 0 0
22 Loan   GSMC GSMC South Valley Plaza 0 0 0 0 0 0 0
23 Loan 37 GSMC GSMC Strong Station 0 0 0 0 0 0 0
24 Loan   GSMC GSMC Rancho La Costa 0 0 0 0 0 0 0
25 Loan 29 GSMC GSMC Grand Blanc Industrial 0 109,610 0 0 0 0 0
26 Loan   GSMC GSMC Pecos Legacy Center 0 32,461 0 0 0 250,000 0
27 Loan 37 GSMC GSMC Crossings of Hoover 0 0 0 0 0 0 0
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 0 462,495 0 0 0 0 0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 0 115,682 0 0 0 0 0
29.01 Property       Cumberland Station              
29.02 Property       Taylorsville Shopping Center              
30 Loan 37 GSMC GSMC Vestavia Commons 0 0 0 0 0 0 0
31 Loan 29 GSMC GSMC James Building 0 0 0 0 0 139,743 0
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 0 117,975 0 0 0 0 0
33 Loan   GSMC GSMC River Ridge Shopping Center 0 0 0 0 0 0 0
34 Loan 48 GSMC GSMC Central Parc at Heathrow 0 0 0 0 0 0 0

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Reserve Description
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards Remaining Construction Work Reserve ($90,969,679), Free Rent Reserve ($34,160,073)
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison Unfunded Obligations Reserve ($23,258,542), Free Rent Reserve ($17,308,290)
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio Plaid Expansion Construction Reserve
3.01 Property       Hannibal  
3.02 Property       Kraco  
3.03 Property       New WinCup - Phoenix  
3.04 Property       Worlds Finest Chocolates  
3.05 Property       SET - MI  
3.06 Property       Plaid - Decatur  
3.07 Property       Oracle Packaging  
3.08 Property       TestAmerica - West SAC  
3.09 Property       TestAmerica - Arvada  
3.10 Property       Northwest Mailing Service  
3.11 Property       Lyons  
3.12 Property       Wilbert Plastics  
3.13 Property       Angstrom Graphics  
3.14 Property       New WinCup - Stone Mountain  
3.15 Property       Universal Pool - Armory  
3.16 Property       Jade-Sterling - IL  
3.17 Property       Plaid - Norcross  
3.18 Property       Phillips and Temro  
3.19 Property       TestAmerica - Savannah  
3.20 Property       Hover-Davis  
3.21 Property       Jade-Sterling - OH  
3.22 Property       Fitz Aerospace  
3.23 Property       MVP Charleston  
3.24 Property       Paragon Tech  
3.25 Property       Aramsco and Bulls Eye  
3.26 Property       Shale-Inland  
3.27 Property       M.P. Pumps  
3.28 Property       TestAmerica - Pensacola  
3.29 Property       Microfinish  
3.30 Property       MVP Mayfield  
3.31 Property       Builders FirstSource  
3.32 Property       Banner  
3.33 Property       SET - IN  
3.34 Property       Progressive Metal  
3.35 Property       Universal Pool - 166th  
3.36 Property       SITEL  
3.37 Property       TestAmerica - Tallahassee  
3.38 Property       Texas Die Casting  
3.39 Property       TestAmerica - Corpus Christi  
4 Loan 16, 21 GSMC, UBS GSMC The Falls  
5 Loan 22 GSMC GSMC Hamilton Place  
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center Rent Gap/Free Rent Reserve ($8,382,085.45), RTD Escrow Refurbishment Credit ($1,152,158), Capital Projects Reserve ($245,876.36)
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1  
7.01 Property       645 Stockton Street  
7.02 Property       400 Duboce Avenue  
7.03 Property       950 Franklin Street  
7.04 Property       1340-1390 Taylor Street  
7.05 Property       601 O’Farrell Street  
7.06 Property       2677 Larkin Street  

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Reserve Description
7.07 Property       1801 Gough Street  
7.08 Property       845 California Street  
7.09 Property       1290 20th Avenue  
7.10 Property       78 Buchanan Street  
7.11 Property       1870 Pacific Avenue  
7.12 Property       500 Stanyan Street  
7.13 Property       540 Leavenworth Street  
7.14 Property       1401 Jones Street  
7.15 Property       676 Geary Street  
7.16 Property       100 Broderick Street  
7.17 Property       2075 Market Street  
7.18 Property       621 Stockton Street  
7.19 Property       1660 Bay Street  
7.20 Property       655 Stockton Street  
7.21 Property       2238 Hyde Street  
7.22 Property       2600 Van Ness Avenue  
7.23 Property       355 Fulton Street  
7.24 Property       1520 Gough Street  
7.25 Property       1126 Bush Street  
7.26 Property       1547 Clay Street  
7.27 Property       840 California Street  
7.28 Property       925 Geary Street  
7.29 Property       691 O’Farrell Street  
7.30 Property       2363 Van Ness Avenue  
7.31 Property       1840 Clay Street  
7.32 Property       1020 Post Street  
7.33 Property       2975 Van Ness Avenue  
7.34 Property       755 O’Farrell Street  
7.35 Property       106 Sanchez Street  
7.36 Property       709 Geary Street  
7.37 Property       1440 Sutter Street  
7.38 Property       1690 North Point  
7.39 Property       1753 Mason Street  
7.40 Property       915 Pierce Street  
7.41 Property       520 Buchanan Street  
7.42 Property       3210 Gough Street  
7.43 Property       124 Mason Street  
7.44 Property       50 Joice Street  
7.45 Property       2038 Divisadero Street  
7.46 Property       340 Church Street  
7.47 Property       411 15th Avenue  
7.48 Property       1855 10th Avenue  
7.49 Property       1260 Broadway Street  
7.50 Property       449 O’Farrell Street  
7.51 Property       235 Church Street  
7.52 Property       4540 California Street  
7.53 Property       2500 Van Ness Avenue  
7.54 Property       346 Leavenworth Street  
7.55 Property       3264-3274 Mission Street  
7.56 Property       3715 California Street  
7.57 Property       325 9th Avenue  
7.58 Property       1656 Leavenworth Street  
7.59 Property       252-258 Church Street  
7.60 Property       500-506 Bartlett Street  
7.61 Property       1500-1514 Geneva Avenue  
8 Loan 31, 32 GSMC GSMC Hilton Irvine  
9 Loan   GSMC GSMC Laredo Industrial Portfolio  
9.01 Property       11302 Eastpoint Drive Buildings A-C  
9.02 Property       417 Union Pacific Boulevard  
9.03 Property       11909 Hayter Road  
9.04 Property       505 Union Pacific Boulevard  
9.05 Property       418 Union Pacific Boulevard  
9.06 Property       11921 Hayter Road  
10 Loan   GSCRE GSMC Eagle View Apartments  
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle PIP Reserve
12 Loan 36 GSMC GSMC Cool Springs Commons Critical Tenant Reserve
13 Loan 37 GSMC GSMC Middletown Commons  
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande Earnout Initial Deposit Amount

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Reserve Description
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport Ground Lease Reserve ($62,500), Monthly PIP Work Reserve ($275,000)
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore PIP Reserve ($2,140,000 SpringHill Suites, $2,040,000 Residence Inn)
16.01 Property       SpringHill Suites Pittsburgh North Shore  
16.02 Property       Residence Inn Pittsburgh North Shore  
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2  
17.01 Property       701 Taylor Street  
17.02 Property       1301 Leavenworth Street  
17.03 Property       947 Bush Street  
17.04 Property       685 Geary Street  
17.05 Property       3809 20th Street  
17.06 Property       434 Leavenworth Street  
17.07 Property       1050 Post Street  
17.08 Property       814 California Street  
17.09 Property       267-273 Green Street  
17.10 Property       2898 Jackson Street  
17.11 Property       3820 Scott Street  
17.12 Property       600 Oak Street  
17.13 Property       861 Post Street  
17.14 Property       3783 20th Street  
18 Loan   GSMC GSMC Luton Ranch  
19 Loan   GSMC GSMC 345 West 14th Street  
20 Loan   GSMC GSMC Lincoln Corners Ross Estoppel Holdback
21 Loan   GSMC GSMC South Congress  
22 Loan   GSMC GSMC South Valley Plaza  
23 Loan 37 GSMC GSMC Strong Station  
24 Loan   GSMC GSMC Rancho La Costa  
25 Loan 29 GSMC GSMC Grand Blanc Industrial  
26 Loan   GSMC GSMC Pecos Legacy Center 24 Hour Fitness TI Allowance Reserve
27 Loan 37 GSMC GSMC Crossings of Hoover  
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka  
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio  
29.01 Property       Cumberland Station  
29.02 Property       Taylorsville Shopping Center  
30 Loan 37 GSMC GSMC Vestavia Commons  
31 Loan 29 GSMC GSMC James Building Unfunded Obligations Reserve
32 Loan   GSMC GSMC Ralston Plaza Shopping Center  
33 Loan   GSMC GSMC River Ridge Shopping Center  
34 Loan 48 GSMC GSMC Central Parc at Heathrow  

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Borrower Name
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards Legacy Yards Tenant LP
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 540 West Madison Owner LLC
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio UB (Hannibal), LLC, UB (TA-Sacramento), LLC, UB (TA-Arvada), LLC, UB (Builders First Source), LLC, UB (TA-Pensacola), LLC, UB (TA-Tallahassee), LLC, UB (TA-Savannah), LLC, UB (Jade-Illinois), LLC, UB (Set-North Vernon), LLC, UB (MVP-Mayfield), LLC, UB (Paragon Tech), LLC, UB (Progressive Metal), LLC, UB (SET-New Boston), LLC, UB (Hover-Davis), LLC, UB (Banner Services), LLC, UB (Jade-Ohio), LLC, UB (Easley Custom Plastics), LLC, UB (MVP-Charleston), LLC, UB (TA-Corpus Christi), LLC, UB (Texas Die Casting), LLC, UB II (New WinCup-AZ), LLC, UB II (Santa Fe), LLC, UB II (Sitel), LLC, UB II (Plaid-Decatur), LLC, UB II (Plaid-Norcross), LLC, UB II (New WinCup-GA), LLC, UB II (Northwest Mailing), LLC, UB II (Ainslie), LLC, UB II (UP-166th St), LLC, UB II (UP-Armory), LLC, UB II (WFC), LLC, UB II (Lyons), LLC, UB II (MP Pumps), LLC, UB II (PTI), LLC, UB II (Microfinish), LLC, UB II (Oracle), LLC, UB II (Aramsco), LLC, UB II (Angstrom), LLC and UB II (Fitz), LLC
3.01 Property       Hannibal  
3.02 Property       Kraco  
3.03 Property       New WinCup - Phoenix  
3.04 Property       Worlds Finest Chocolates  
3.05 Property       SET - MI  
3.06 Property       Plaid - Decatur  
3.07 Property       Oracle Packaging  
3.08 Property       TestAmerica - West SAC  
3.09 Property       TestAmerica - Arvada  
3.10 Property       Northwest Mailing Service  
3.11 Property       Lyons  
3.12 Property       Wilbert Plastics  
3.13 Property       Angstrom Graphics  
3.14 Property       New WinCup - Stone Mountain  
3.15 Property       Universal Pool - Armory  
3.16 Property       Jade-Sterling - IL  
3.17 Property       Plaid - Norcross  
3.18 Property       Phillips and Temro  
3.19 Property       TestAmerica - Savannah  
3.20 Property       Hover-Davis  
3.21 Property       Jade-Sterling - OH  
3.22 Property       Fitz Aerospace  
3.23 Property       MVP Charleston  
3.24 Property       Paragon Tech  
3.25 Property       Aramsco and Bulls Eye  
3.26 Property       Shale-Inland  
3.27 Property       M.P. Pumps  
3.28 Property       TestAmerica - Pensacola  
3.29 Property       Microfinish  
3.30 Property       MVP Mayfield  
3.31 Property       Builders FirstSource  
3.32 Property       Banner  
3.33 Property       SET - IN  
3.34 Property       Progressive Metal  
3.35 Property       Universal Pool - 166th  
3.36 Property       SITEL  
3.37 Property       TestAmerica - Tallahassee  
3.38 Property       Texas Die Casting  
3.39 Property       TestAmerica - Corpus Christi  
4 Loan 16, 21 GSMC, UBS GSMC The Falls The Falls Shopping Center Associates LLC
5 Loan 22 GSMC GSMC Hamilton Place Hamilton Place CMBS, LLC
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center East Panorama Associates, LLC
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 100 Broderick, LLC, 1020 Post Street, LLC, 106 Sanchez, LLC, 1126 Bush Street, LLC, 124 Mason Street Property, LLC, 1260 Broadway Street, LLC, 1440 Sutter Street, LLC, 1500-1514 Geneva Avenue, LLC, 1520 Gough Street, LLC, 1547 Clay Street, LLC, 1656 Leavenworth Street, LLC, 1660 Bay Street, LLC, 1690 North Point, LLC, 1753 Mason Street, LLC, 1801 Gough Street, LLC, 1840 Clay Street, LLC, 1855 10th Avenue, LLC, 2038 Divisadero Street, LLC, 2238 Hyde Street, LLC, 2363 Van Ness Avenue, LLC, 2500 Van Ness Avenue, LLC, 2600 Van Ness Avenue, LLC, 2975 Van Ness Avenue, LLC, 3210 Gough Street, LLC, 325 9th Avenue, LLC, 3264-3274 Mission Street, LLC, 340 Church Street, LLC, 346 Leavenworth Street, LLC, 355 Fulton Street, LLC, 3715 California Street, LLC, 400 Duboce, LLC, 411 15th Avenue, LLC, 449 O’Farrell Street, LLC, 4540 California Street, LLC, 50 Joice Street, LLC, 500-506 Bartlett Street, LLC, 520 Buchanan Street, LLC, 540 Leavenworth, LLC, 601 O’Farrell, LLC, 621 Stockton, LLC, 655 Stockton Street, LLC, 676 Geary Street, LLC, 691 O’Farrell Street, LLC, 709 Geary Street, LLC, 755 O’Farrell Street, LLC, 840 California Street, LLC, 845 California Street, LLC, 915 Pierce, LLC, 925 Geary, LLC, 950 B14 DE, LLC, FEL Properties B14 DE, LLC and LSL Properties B14 DE, LLC
7.01 Property       645 Stockton Street  
7.02 Property       400 Duboce Avenue  
7.03 Property       950 Franklin Street  
7.04 Property       1340-1390 Taylor Street  
7.05 Property       601 O’Farrell Street  
7.06 Property       2677 Larkin Street  

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Borrower Name
7.07 Property       1801 Gough Street  
7.08 Property       845 California Street  
7.09 Property       1290 20th Avenue  
7.10 Property       78 Buchanan Street  
7.11 Property       1870 Pacific Avenue  
7.12 Property       500 Stanyan Street  
7.13 Property       540 Leavenworth Street  
7.14 Property       1401 Jones Street  
7.15 Property       676 Geary Street  
7.16 Property       100 Broderick Street  
7.17 Property       2075 Market Street  
7.18 Property       621 Stockton Street  
7.19 Property       1660 Bay Street  
7.20 Property       655 Stockton Street  
7.21 Property       2238 Hyde Street  
7.22 Property       2600 Van Ness Avenue  
7.23 Property       355 Fulton Street  
7.24 Property       1520 Gough Street  
7.25 Property       1126 Bush Street  
7.26 Property       1547 Clay Street  
7.27 Property       840 California Street  
7.28 Property       925 Geary Street  
7.29 Property       691 O’Farrell Street  
7.30 Property       2363 Van Ness Avenue  
7.31 Property       1840 Clay Street  
7.32 Property       1020 Post Street  
7.33 Property       2975 Van Ness Avenue  
7.34 Property       755 O’Farrell Street  
7.35 Property       106 Sanchez Street  
7.36 Property       709 Geary Street  
7.37 Property       1440 Sutter Street  
7.38 Property       1690 North Point  
7.39 Property       1753 Mason Street  
7.40 Property       915 Pierce Street  
7.41 Property       520 Buchanan Street  
7.42 Property       3210 Gough Street  
7.43 Property       124 Mason Street  
7.44 Property       50 Joice Street  
7.45 Property       2038 Divisadero Street  
7.46 Property       340 Church Street  
7.47 Property       411 15th Avenue  
7.48 Property       1855 10th Avenue  
7.49 Property       1260 Broadway Street  
7.50 Property       449 O’Farrell Street  
7.51 Property       235 Church Street  
7.52 Property       4540 California Street  
7.53 Property       2500 Van Ness Avenue  
7.54 Property       346 Leavenworth Street  
7.55 Property       3264-3274 Mission Street  
7.56 Property       3715 California Street  
7.57 Property       325 9th Avenue  
7.58 Property       1656 Leavenworth Street  
7.59 Property       252-258 Church Street  
7.60 Property       500-506 Bartlett Street  
7.61 Property       1500-1514 Geneva Avenue  
8 Loan 31, 32 GSMC GSMC Hilton Irvine 18800 MacArthur HMEJ LLC
9 Loan   GSMC GSMC Laredo Industrial Portfolio 9575, LLC, Card Border, LLC and Southwest Fidelity, LLC
9.01 Property       11302 Eastpoint Drive Buildings A-C  
9.02 Property       417 Union Pacific Boulevard  
9.03 Property       11909 Hayter Road  
9.04 Property       505 Union Pacific Boulevard  
9.05 Property       418 Union Pacific Boulevard  
9.06 Property       11921 Hayter Road  
10 Loan   GSCRE GSMC Eagle View Apartments EAB DMM 2, LLC
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle Tucson Cary, LLC
12 Loan 36 GSMC GSMC Cool Springs Commons Cool Springs Commons Office, LLC
13 Loan 37 GSMC GSMC Middletown Commons Middletown Investment Partners, LLC
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande Edinburg SRGV, LLC

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Borrower Name
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport Tucson Portland LLC
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore North Shore Hospitality Associates, LP and General Robinson Associates, L.P.
16.01 Property       SpringHill Suites Pittsburgh North Shore  
16.02 Property       Residence Inn Pittsburgh North Shore  
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 SF 1050 Post Street, LLC, SF 1301 Leavenworth Street, LLC, SF 267 Green Street, LLC, SF 2898 Jackson Street, LLC, SF 3783 20th Street, LLC, SF 3809 20th Street, LLC, SF 3820 Scott Street, LLC, SF 434 Leavenworth Street, LLC, SF 600 Oak Street, LLC, SF 685 Geary Street, LLC, SF 701 Taylor Street, LLC, SF 814 California Street, LLC, SF 861 Post Street, LLC and SF 947 Bush Street, LLC
17.01 Property       701 Taylor Street  
17.02 Property       1301 Leavenworth Street  
17.03 Property       947 Bush Street  
17.04 Property       685 Geary Street  
17.05 Property       3809 20th Street  
17.06 Property       434 Leavenworth Street  
17.07 Property       1050 Post Street  
17.08 Property       814 California Street  
17.09 Property       267-273 Green Street  
17.10 Property       2898 Jackson Street  
17.11 Property       3820 Scott Street  
17.12 Property       600 Oak Street  
17.13 Property       861 Post Street  
17.14 Property       3783 20th Street  
18 Loan   GSMC GSMC Luton Ranch Luton Ranch SC, LP
19 Loan   GSMC GSMC 345 West 14th Street New 345 LLC
20 Loan   GSMC GSMC Lincoln Corners Rancho Harlingen Corners, LLC
21 Loan   GSMC GSMC South Congress 78704 Partners Ltd.
22 Loan   GSMC GSMC South Valley Plaza CP6SV, LLC
23 Loan 37 GSMC GSMC Strong Station Nance Road Investment Partners, LLC
24 Loan   GSMC GSMC Rancho La Costa Rancho So, LLC
25 Loan 29 GSMC GSMC Grand Blanc Industrial 7075 South Dort Highway LLC
26 Loan   GSMC GSMC Pecos Legacy Center Legacy Retail LLC and CK Pecos LLC
27 Loan 37 GSMC GSMC Crossings of Hoover Hoover Investment Partners, LLC
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka Tucson Topeka LLC
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio Taylorsville (Taylorsville) WMB, LLC and Cookeville (Cumberland) WMB, LLC
29.01 Property       Cumberland Station  
29.02 Property       Taylorsville Shopping Center  
30 Loan 37 GSMC GSMC Vestavia Commons Vestavia Hills Investment Partners, LLC
31 Loan 29 GSMC GSMC James Building DEW James, LLC
32 Loan   GSMC GSMC Ralston Plaza Shopping Center Ralston Plaza Shopping Center LLC
33 Loan   GSMC GSMC River Ridge Shopping Center Clemmons River Ridge, LLC
34 Loan 48 GSMC GSMC Central Parc at Heathrow Central Parc at Heathrow, LLC

 

 

 

 

GSMS 2016-GS3 Annex A-1                    
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources) Principal’s New Cash Contribution (7) Subordinate Debt
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards No None Recapitalization 708,100,000 503,372,132 491,900,000
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison No Joseph Mizrachi and David Alcalay Refinance 162,292,000 0 237,708,000
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio No Michael W. Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Allen Crosswell, Tod Greenwood and Troy MacMane Recapitalization 307,640,000 0 0
3.01 Property       Hannibal            
3.02 Property       Kraco            
3.03 Property       New WinCup - Phoenix            
3.04 Property       Worlds Finest Chocolates            
3.05 Property       SET - MI            
3.06 Property       Plaid - Decatur            
3.07 Property       Oracle Packaging            
3.08 Property       TestAmerica - West SAC            
3.09 Property       TestAmerica - Arvada            
3.10 Property       Northwest Mailing Service            
3.11 Property       Lyons            
3.12 Property       Wilbert Plastics            
3.13 Property       Angstrom Graphics            
3.14 Property       New WinCup - Stone Mountain            
3.15 Property       Universal Pool - Armory            
3.16 Property       Jade-Sterling - IL            
3.17 Property       Plaid - Norcross            
3.18 Property       Phillips and Temro            
3.19 Property       TestAmerica - Savannah            
3.20 Property       Hover-Davis            
3.21 Property       Jade-Sterling - OH            
3.22 Property       Fitz Aerospace            
3.23 Property       MVP Charleston            
3.24 Property       Paragon Tech            
3.25 Property       Aramsco and Bulls Eye            
3.26 Property       Shale-Inland            
3.27 Property       M.P. Pumps            
3.28 Property       TestAmerica - Pensacola            
3.29 Property       Microfinish            
3.30 Property       MVP Mayfield            
3.31 Property       Builders FirstSource            
3.32 Property       Banner            
3.33 Property       SET - IN            
3.34 Property       Progressive Metal            
3.35 Property       Universal Pool - 166th            
3.36 Property       SITEL            
3.37 Property       TestAmerica - Tallahassee            
3.38 Property       Texas Die Casting            
3.39 Property       TestAmerica - Corpus Christi            
4 Loan 16, 21 GSMC, UBS GSMC The Falls No Simon Property Group, L.P. Refinance 150,000,000 0 0
5 Loan 22 GSMC GSMC Hamilton Place No CBL & Associates Limited Partnership Refinance 107,000,000 0 0
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center No EverWest, LLC Acquisition 133,000,000 86,642,857 0
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 No Yat-Pang Au Refinance 230,250,000 0 446,250,000
7.01 Property       645 Stockton Street            
7.02 Property       400 Duboce Avenue            
7.03 Property       950 Franklin Street            
7.04 Property       1340-1390 Taylor Street            
7.05 Property       601 O’Farrell Street            
7.06 Property       2677 Larkin Street            

 

 

 

 

GSMS 2016-GS3 Annex A-1                    
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources) Principal’s New Cash Contribution (7) Subordinate Debt
7.07 Property       1801 Gough Street            
7.08 Property       845 California Street            
7.09 Property       1290 20th Avenue            
7.10 Property       78 Buchanan Street            
7.11 Property       1870 Pacific Avenue            
7.12 Property       500 Stanyan Street            
7.13 Property       540 Leavenworth Street            
7.14 Property       1401 Jones Street            
7.15 Property       676 Geary Street            
7.16 Property       100 Broderick Street            
7.17 Property       2075 Market Street            
7.18 Property       621 Stockton Street            
7.19 Property       1660 Bay Street            
7.20 Property       655 Stockton Street            
7.21 Property       2238 Hyde Street            
7.22 Property       2600 Van Ness Avenue            
7.23 Property       355 Fulton Street            
7.24 Property       1520 Gough Street            
7.25 Property       1126 Bush Street            
7.26 Property       1547 Clay Street            
7.27 Property       840 California Street            
7.28 Property       925 Geary Street            
7.29 Property       691 O’Farrell Street            
7.30 Property       2363 Van Ness Avenue            
7.31 Property       1840 Clay Street            
7.32 Property       1020 Post Street            
7.33 Property       2975 Van Ness Avenue            
7.34 Property       755 O’Farrell Street            
7.35 Property       106 Sanchez Street            
7.36 Property       709 Geary Street            
7.37 Property       1440 Sutter Street            
7.38 Property       1690 North Point            
7.39 Property       1753 Mason Street            
7.40 Property       915 Pierce Street            
7.41 Property       520 Buchanan Street            
7.42 Property       3210 Gough Street            
7.43 Property       124 Mason Street            
7.44 Property       50 Joice Street            
7.45 Property       2038 Divisadero Street            
7.46 Property       340 Church Street            
7.47 Property       411 15th Avenue            
7.48 Property       1855 10th Avenue            
7.49 Property       1260 Broadway Street            
7.50 Property       449 O’Farrell Street            
7.51 Property       235 Church Street            
7.52 Property       4540 California Street            
7.53 Property       2500 Van Ness Avenue            
7.54 Property       346 Leavenworth Street            
7.55 Property       3264-3274 Mission Street            
7.56 Property       3715 California Street            
7.57 Property       325 9th Avenue            
7.58 Property       1656 Leavenworth Street            
7.59 Property       252-258 Church Street            
7.60 Property       500-506 Bartlett Street            
7.61 Property       1500-1514 Geneva Avenue            
8 Loan 31, 32 GSMC GSMC Hilton Irvine No Bright Builder Int’l Inc. and Hengmao USA Inc. Acquisition 55,000,000 27,067,791 0
9 Loan   GSMC GSMC Laredo Industrial Portfolio No George Hicker, Robert Wenrich and Bruce E. Tabb Acquisition 50,050,000 23,071,513 0
9.01 Property       11302 Eastpoint Drive Buildings A-C            
9.02 Property       417 Union Pacific Boulevard            
9.03 Property       11909 Hayter Road            
9.04 Property       505 Union Pacific Boulevard            
9.05 Property       418 Union Pacific Boulevard            
9.06 Property       11921 Hayter Road            
10 Loan   GSCRE GSMC Eagle View Apartments No Edward Allen Bell Refinance 50,000,000 0 0
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle No Atrium Leveraged Loan Fund, LLC Refinance 37,520,000 75,852 0
12 Loan 36 GSMC GSMC Cool Springs Commons No Joshua L. Martin and Jay Schuminsky Acquisition 37,000,000 24,661,304 0
13 Loan 37 GSMC GSMC Middletown Commons No George B. Tomlin Refinance 35,512,500 510,160 0
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande No First Hartford Corporation and Neil H. Ellis Refinance 32,500,000 458,480 0

 

 

 

 

GSMS 2016-GS3 Annex A-1                    
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources) Principal’s New Cash Contribution (7) Subordinate Debt
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport No Atrium Leveraged Loan Fund, LLC Refinance 57,620,000 141,258 0
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore No Shen Xiao Acquisition 69,000,000 32,284,663 0
16.01 Property       SpringHill Suites Pittsburgh North Shore            
16.02 Property       Residence Inn Pittsburgh North Shore            
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 No Yat-Pang Au Refinance 76,000,000 0 62,500,000
17.01 Property       701 Taylor Street            
17.02 Property       1301 Leavenworth Street            
17.03 Property       947 Bush Street            
17.04 Property       685 Geary Street            
17.05 Property       3809 20th Street            
17.06 Property       434 Leavenworth Street            
17.07 Property       1050 Post Street            
17.08 Property       814 California Street            
17.09 Property       267-273 Green Street            
17.10 Property       2898 Jackson Street            
17.11 Property       3820 Scott Street            
17.12 Property       600 Oak Street            
17.13 Property       861 Post Street            
17.14 Property       3783 20th Street            
18 Loan   GSMC GSMC Luton Ranch No Sydney J. Hurley, IV Refinance 19,325,000 0 0
19 Loan   GSMC GSMC 345 West 14th Street No West Highland Capital Partners, LLLP Recapitalization 18,500,000 0 0
20 Loan   GSMC GSMC Lincoln Corners No Michel Kucinski Refinance 18,150,000 16,530 0
21 Loan   GSMC GSMC South Congress No Stan Biderman, Rob Lippincott and Abe Zimmerman Refinance 16,000,000 0 0
22 Loan   GSMC GSMC South Valley Plaza No Jonathan M. Rayden Refinance 15,950,000 967,906 0
23 Loan 37 GSMC GSMC Strong Station No George B. Tomlin Refinance 13,299,000 0 0
24 Loan   GSMC GSMC Rancho La Costa No Walt Ordemann and Robert E. Sarafan Refinance 12,500,000 0 0
25 Loan 29 GSMC GSMC Grand Blanc Industrial No Kenneth L. Sheer and Michael E. Voelker Refinance 11,600,000 0 0
26 Loan   GSMC GSMC Pecos Legacy Center No Eric Kurtzman and Jonathan Carson Acquisition 9,500,000 4,019,320 0
27 Loan 37 GSMC GSMC Crossings of Hoover No George B. Tomlin Refinance 9,023,250 250,375 0
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka No Atrium Leveraged Loan Fund, LLC Refinance 8,800,000 86,235 0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio No Stanley Werb and Jonathan Gaines Refinance 8,096,300 0 0
29.01 Property       Cumberland Station            
29.02 Property       Taylorsville Shopping Center            
30 Loan 37 GSMC GSMC Vestavia Commons No George B. Tomlin Refinance 7,973,250 0 0
31 Loan 29 GSMC GSMC James Building No Amy Enderle, James K. White, III and Hiren S. Desai Refinance 7,280,000 0 0
32 Loan   GSMC GSMC Ralston Plaza Shopping Center No Robert D. Nostrand, James A. Rubin and Steven S. Gittelman Refinance 5,250,000 0 0
33 Loan   GSMC GSMC River Ridge Shopping Center No Vasile D. Ianos, William Johnson and James Branca Refinance 5,035,000 0 0
34 Loan 48 GSMC GSMC Central Parc at Heathrow No Miguel de Arcos, Gino Della Cava and Linda M. Nori Revocable Trust UTD Dated March 29, 2011 Refinance 3,750,000 0 0

 

 

 

 

GSMS 2016-GS3 Annex A-1                      
                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 446,627,868 2,150,000,000 1,152,342,887 119,885,511 100,562,661 159,543,940 171,037,133
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 0 400,000,000 261,822,212 0 4,474,617 42,166,227 91,536,944
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 0 307,640,000 228,343,570 0 2,924,039 10,076,712 0
3.01 Property       Hannibal              
3.02 Property       Kraco              
3.03 Property       New WinCup - Phoenix              
3.04 Property       Worlds Finest Chocolates              
3.05 Property       SET - MI              
3.06 Property       Plaid - Decatur              
3.07 Property       Oracle Packaging              
3.08 Property       TestAmerica - West SAC              
3.09 Property       TestAmerica - Arvada              
3.10 Property       Northwest Mailing Service              
3.11 Property       Lyons              
3.12 Property       Wilbert Plastics              
3.13 Property       Angstrom Graphics              
3.14 Property       New WinCup - Stone Mountain              
3.15 Property       Universal Pool - Armory              
3.16 Property       Jade-Sterling - IL              
3.17 Property       Plaid - Norcross              
3.18 Property       Phillips and Temro              
3.19 Property       TestAmerica - Savannah              
3.20 Property       Hover-Davis              
3.21 Property       Jade-Sterling - OH              
3.22 Property       Fitz Aerospace              
3.23 Property       MVP Charleston              
3.24 Property       Paragon Tech              
3.25 Property       Aramsco and Bulls Eye              
3.26 Property       Shale-Inland              
3.27 Property       M.P. Pumps              
3.28 Property       TestAmerica - Pensacola              
3.29 Property       Microfinish              
3.30 Property       MVP Mayfield              
3.31 Property       Builders FirstSource              
3.32 Property       Banner              
3.33 Property       SET - IN              
3.34 Property       Progressive Metal              
3.35 Property       Universal Pool - 166th              
3.36 Property       SITEL              
3.37 Property       TestAmerica - Tallahassee              
3.38 Property       Texas Die Casting              
3.39 Property       TestAmerica - Corpus Christi              
4 Loan 16, 21 GSMC, UBS GSMC The Falls 0 150,000,000 102,791,929 0 1,227,793 0 45,980,278
5 Loan 22 GSMC GSMC Hamilton Place 0 107,000,000 98,665,824 0 423,759 1,130,254 6,780,163
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 0 219,642,857 0 190,620,000 754,096 28,268,761 0
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 0 676,500,000 523,218,409 0 7,280,194 21,353,909 124,647,488
7.01 Property       645 Stockton Street              
7.02 Property       400 Duboce Avenue              
7.03 Property       950 Franklin Street              
7.04 Property       1340-1390 Taylor Street              
7.05 Property       601 O’Farrell Street              
7.06 Property       2677 Larkin Street              

 

 

 

 

GSMS 2016-GS3 Annex A-1                      
                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution
7.07 Property       1801 Gough Street              
7.08 Property       845 California Street              
7.09 Property       1290 20th Avenue              
7.10 Property       78 Buchanan Street              
7.11 Property       1870 Pacific Avenue              
7.12 Property       500 Stanyan Street              
7.13 Property       540 Leavenworth Street              
7.14 Property       1401 Jones Street              
7.15 Property       676 Geary Street              
7.16 Property       100 Broderick Street              
7.17 Property       2075 Market Street              
7.18 Property       621 Stockton Street              
7.19 Property       1660 Bay Street              
7.20 Property       655 Stockton Street              
7.21 Property       2238 Hyde Street              
7.22 Property       2600 Van Ness Avenue              
7.23 Property       355 Fulton Street              
7.24 Property       1520 Gough Street              
7.25 Property       1126 Bush Street              
7.26 Property       1547 Clay Street              
7.27 Property       840 California Street              
7.28 Property       925 Geary Street              
7.29 Property       691 O’Farrell Street              
7.30 Property       2363 Van Ness Avenue              
7.31 Property       1840 Clay Street              
7.32 Property       1020 Post Street              
7.33 Property       2975 Van Ness Avenue              
7.34 Property       755 O’Farrell Street              
7.35 Property       106 Sanchez Street              
7.36 Property       709 Geary Street              
7.37 Property       1440 Sutter Street              
7.38 Property       1690 North Point              
7.39 Property       1753 Mason Street              
7.40 Property       915 Pierce Street              
7.41 Property       520 Buchanan Street              
7.42 Property       3210 Gough Street              
7.43 Property       124 Mason Street              
7.44 Property       50 Joice Street              
7.45 Property       2038 Divisadero Street              
7.46 Property       340 Church Street              
7.47 Property       411 15th Avenue              
7.48 Property       1855 10th Avenue              
7.49 Property       1260 Broadway Street              
7.50 Property       449 O’Farrell Street              
7.51 Property       235 Church Street              
7.52 Property       4540 California Street              
7.53 Property       2500 Van Ness Avenue              
7.54 Property       346 Leavenworth Street              
7.55 Property       3264-3274 Mission Street              
7.56 Property       3715 California Street              
7.57 Property       325 9th Avenue              
7.58 Property       1656 Leavenworth Street              
7.59 Property       252-258 Church Street              
7.60 Property       500-506 Bartlett Street              
7.61 Property       1500-1514 Geneva Avenue              
8 Loan 31, 32 GSMC GSMC Hilton Irvine 0 82,067,791 0 80,000,000 1,255,797 811,995 0
9 Loan   GSMC GSMC Laredo Industrial Portfolio 0 73,121,513 0 71,500,000 421,513 1,200,000 0
9.01 Property       11302 Eastpoint Drive Buildings A-C              
9.02 Property       417 Union Pacific Boulevard              
9.03 Property       11909 Hayter Road              
9.04 Property       505 Union Pacific Boulevard              
9.05 Property       418 Union Pacific Boulevard              
9.06 Property       11921 Hayter Road              
10 Loan   GSCRE GSMC Eagle View Apartments 0 50,000,000 45,130,496 0 876,611 152,648 3,840,245
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 0 37,595,852 26,525,463 0 539,123 10,531,266 0
12 Loan 36 GSMC GSMC Cool Springs Commons 0 61,661,304 0 58,265,000 237,273 3,159,031 0
13 Loan 37 GSMC GSMC Middletown Commons 0 36,022,660 35,199,636 0 682,027 140,998 0
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 0 32,958,480 31,030,767 0 560,052 1,367,660 0

 

 

 

 

GSMS 2016-GS3 Annex A-1                      
                         
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 0 57,761,258 57,065,989 0 243,152 452,116 0
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 0 101,284,663 0 96,000,000 1,104,663 4,180,000 0
16.01 Property       SpringHill Suites Pittsburgh North Shore              
16.02 Property       Residence Inn Pittsburgh North Shore              
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 0 138,500,000 113,507,420 0 6,169,961 3,595,023 15,227,597
17.01 Property       701 Taylor Street              
17.02 Property       1301 Leavenworth Street              
17.03 Property       947 Bush Street              
17.04 Property       685 Geary Street              
17.05 Property       3809 20th Street              
17.06 Property       434 Leavenworth Street              
17.07 Property       1050 Post Street              
17.08 Property       814 California Street              
17.09 Property       267-273 Green Street              
17.10 Property       2898 Jackson Street              
17.11 Property       3820 Scott Street              
17.12 Property       600 Oak Street              
17.13 Property       861 Post Street              
17.14 Property       3783 20th Street              
18 Loan   GSMC GSMC Luton Ranch 0 19,325,000 17,838,558 0 665,039 105,419 715,984
19 Loan   GSMC GSMC 345 West 14th Street 0 18,500,000 10,861,374 0 1,159,667 27,458 6,451,501
20 Loan   GSMC GSMC Lincoln Corners 0 18,166,530 17,022,211 0 320,707 823,613 0
21 Loan   GSMC GSMC South Congress 0 16,000,000 6,443,742 0 324,665 186,998 9,044,594
22 Loan   GSMC GSMC South Valley Plaza 0 16,917,906 16,331,419 0 482,047 104,440 0
23 Loan 37 GSMC GSMC Strong Station 0 13,299,000 11,023,954 0 403,172 7,285 1,864,589
24 Loan   GSMC GSMC Rancho La Costa 0 12,500,000 5,197,948 0 166,944 48,485 7,086,623
25 Loan 29 GSMC GSMC Grand Blanc Industrial 0 11,600,000 9,919,753 0 439,523 132,383 1,108,342
26 Loan   GSMC GSMC Pecos Legacy Center 0 13,519,320 0 12,950,000 264,364 304,957 0
27 Loan 37 GSMC GSMC Crossings of Hoover 0 9,273,625 8,944,426 0 322,063 7,136 0
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 0 8,886,235 8,043,562 0 177,338 665,335 0
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 0 8,096,300 3,600,462 0 159,605 398,208 3,938,025
29.01 Property       Cumberland Station              
29.02 Property       Taylorsville Shopping Center              
30 Loan 37 GSMC GSMC Vestavia Commons 0 7,973,250 6,299,653 0 272,209 4,834 1,396,554
31 Loan 29 GSMC GSMC James Building 0 7,280,000 4,517,907 0 272,135 468,206 2,021,751
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 0 5,250,000 4,853,150 0 169,168 214,380 13,302
33 Loan   GSMC GSMC River Ridge Shopping Center 0 5,035,000 4,677,232 0 168,105 136,834 52,829
34 Loan 48 GSMC GSMC Central Parc at Heathrow 0 3,750,000 3,043,817 0 158,893 134,614 412,676

 

 

 

 

GSMS 2016-GS3 Annex A-1                
                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Uses Total Uses Lockbox Cash Management
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 446,627,868 2,150,000,000 Hard Springing
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 0 400,000,000 Hard In Place
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio 66,295,679 307,640,000 Hard Springing
3.01 Property       Hannibal        
3.02 Property       Kraco        
3.03 Property       New WinCup - Phoenix        
3.04 Property       Worlds Finest Chocolates        
3.05 Property       SET - MI        
3.06 Property       Plaid - Decatur        
3.07 Property       Oracle Packaging        
3.08 Property       TestAmerica - West SAC        
3.09 Property       TestAmerica - Arvada        
3.10 Property       Northwest Mailing Service        
3.11 Property       Lyons        
3.12 Property       Wilbert Plastics        
3.13 Property       Angstrom Graphics        
3.14 Property       New WinCup - Stone Mountain        
3.15 Property       Universal Pool - Armory        
3.16 Property       Jade-Sterling - IL        
3.17 Property       Plaid - Norcross        
3.18 Property       Phillips and Temro        
3.19 Property       TestAmerica - Savannah        
3.20 Property       Hover-Davis        
3.21 Property       Jade-Sterling - OH        
3.22 Property       Fitz Aerospace        
3.23 Property       MVP Charleston        
3.24 Property       Paragon Tech        
3.25 Property       Aramsco and Bulls Eye        
3.26 Property       Shale-Inland        
3.27 Property       M.P. Pumps        
3.28 Property       TestAmerica - Pensacola        
3.29 Property       Microfinish        
3.30 Property       MVP Mayfield        
3.31 Property       Builders FirstSource        
3.32 Property       Banner        
3.33 Property       SET - IN        
3.34 Property       Progressive Metal        
3.35 Property       Universal Pool - 166th        
3.36 Property       SITEL        
3.37 Property       TestAmerica - Tallahassee        
3.38 Property       Texas Die Casting        
3.39 Property       TestAmerica - Corpus Christi        
4 Loan 16, 21 GSMC, UBS GSMC The Falls 0 150,000,000 Hard Springing
5 Loan 22 GSMC GSMC Hamilton Place 0 107,000,000 Hard Springing
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center 0 219,642,857 Hard Springing
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 0 676,500,000 Soft In Place
7.01 Property       645 Stockton Street        
7.02 Property       400 Duboce Avenue        
7.03 Property       950 Franklin Street        
7.04 Property       1340-1390 Taylor Street        
7.05 Property       601 O’Farrell Street        
7.06 Property       2677 Larkin Street        

 

 

 

 

GSMS 2016-GS3 Annex A-1                
                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Uses Total Uses Lockbox Cash Management
7.07 Property       1801 Gough Street        
7.08 Property       845 California Street        
7.09 Property       1290 20th Avenue        
7.10 Property       78 Buchanan Street        
7.11 Property       1870 Pacific Avenue        
7.12 Property       500 Stanyan Street        
7.13 Property       540 Leavenworth Street        
7.14 Property       1401 Jones Street        
7.15 Property       676 Geary Street        
7.16 Property       100 Broderick Street        
7.17 Property       2075 Market Street        
7.18 Property       621 Stockton Street        
7.19 Property       1660 Bay Street        
7.20 Property       655 Stockton Street        
7.21 Property       2238 Hyde Street        
7.22 Property       2600 Van Ness Avenue        
7.23 Property       355 Fulton Street        
7.24 Property       1520 Gough Street        
7.25 Property       1126 Bush Street        
7.26 Property       1547 Clay Street        
7.27 Property       840 California Street        
7.28 Property       925 Geary Street        
7.29 Property       691 O’Farrell Street        
7.30 Property       2363 Van Ness Avenue        
7.31 Property       1840 Clay Street        
7.32 Property       1020 Post Street        
7.33 Property       2975 Van Ness Avenue        
7.34 Property       755 O’Farrell Street        
7.35 Property       106 Sanchez Street        
7.36 Property       709 Geary Street        
7.37 Property       1440 Sutter Street        
7.38 Property       1690 North Point        
7.39 Property       1753 Mason Street        
7.40 Property       915 Pierce Street        
7.41 Property       520 Buchanan Street        
7.42 Property       3210 Gough Street        
7.43 Property       124 Mason Street        
7.44 Property       50 Joice Street        
7.45 Property       2038 Divisadero Street        
7.46 Property       340 Church Street        
7.47 Property       411 15th Avenue        
7.48 Property       1855 10th Avenue        
7.49 Property       1260 Broadway Street        
7.50 Property       449 O’Farrell Street        
7.51 Property       235 Church Street        
7.52 Property       4540 California Street        
7.53 Property       2500 Van Ness Avenue        
7.54 Property       346 Leavenworth Street        
7.55 Property       3264-3274 Mission Street        
7.56 Property       3715 California Street        
7.57 Property       325 9th Avenue        
7.58 Property       1656 Leavenworth Street        
7.59 Property       252-258 Church Street        
7.60 Property       500-506 Bartlett Street        
7.61 Property       1500-1514 Geneva Avenue        
8 Loan 31, 32 GSMC GSMC Hilton Irvine 0 82,067,791 Hard In Place
9 Loan   GSMC GSMC Laredo Industrial Portfolio 0 73,121,513 Hard Springing
9.01 Property       11302 Eastpoint Drive Buildings A-C        
9.02 Property       417 Union Pacific Boulevard        
9.03 Property       11909 Hayter Road        
9.04 Property       505 Union Pacific Boulevard        
9.05 Property       418 Union Pacific Boulevard        
9.06 Property       11921 Hayter Road        
10 Loan   GSCRE GSMC Eagle View Apartments 0 50,000,000 Springing Springing
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle 0 37,595,852 Hard In Place
12 Loan 36 GSMC GSMC Cool Springs Commons 0 61,661,304 Hard In Place
13 Loan 37 GSMC GSMC Middletown Commons 0 36,022,660 Hard Springing
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande 0 32,958,480 Hard Springing

 

 

 

 

GSMS 2016-GS3 Annex A-1                
                   
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Other Uses Total Uses Lockbox Cash Management
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport 0 57,761,258 Hard In Place
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore 0 101,284,663 Hard Springing
16.01 Property       SpringHill Suites Pittsburgh North Shore        
16.02 Property       Residence Inn Pittsburgh North Shore        
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 0 138,500,000 Soft In Place
17.01 Property       701 Taylor Street        
17.02 Property       1301 Leavenworth Street        
17.03 Property       947 Bush Street        
17.04 Property       685 Geary Street        
17.05 Property       3809 20th Street        
17.06 Property       434 Leavenworth Street        
17.07 Property       1050 Post Street        
17.08 Property       814 California Street        
17.09 Property       267-273 Green Street        
17.10 Property       2898 Jackson Street        
17.11 Property       3820 Scott Street        
17.12 Property       600 Oak Street        
17.13 Property       861 Post Street        
17.14 Property       3783 20th Street        
18 Loan   GSMC GSMC Luton Ranch 0 19,325,000 Hard Springing
19 Loan   GSMC GSMC 345 West 14th Street 0 18,500,000 Hard Springing
20 Loan   GSMC GSMC Lincoln Corners 0 18,166,530 Springing Springing
21 Loan   GSMC GSMC South Congress 0 16,000,000 Springing Springing
22 Loan   GSMC GSMC South Valley Plaza 0 16,917,906 Hard Springing
23 Loan 37 GSMC GSMC Strong Station 0 13,299,000 Hard Springing
24 Loan   GSMC GSMC Rancho La Costa 0 12,500,000 Springing Springing
25 Loan 29 GSMC GSMC Grand Blanc Industrial 0 11,600,000 Hard Springing
26 Loan   GSMC GSMC Pecos Legacy Center 0 13,519,320 Springing Springing
27 Loan 37 GSMC GSMC Crossings of Hoover 0 9,273,625 Hard Springing
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka 0 8,886,235 Hard In Place
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio 0 8,096,300 None None
29.01 Property       Cumberland Station        
29.02 Property       Taylorsville Shopping Center        
30 Loan 37 GSMC GSMC Vestavia Commons 0 7,973,250 Hard Springing
31 Loan 29 GSMC GSMC James Building 0 7,280,000 Springing Springing
32 Loan   GSMC GSMC Ralston Plaza Shopping Center 0 5,250,000 Springing Springing
33 Loan   GSMC GSMC River Ridge Shopping Center 0 5,035,000 Springing Springing
34 Loan 48 GSMC GSMC Central Parc at Heathrow 0 3,750,000 Springing  Springing

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cash Management Triggers
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00% or Aggregate Debt Yield is less than 6.00%, (iii) the occurrence of a Mezzanine Loan Default, (iv) the occurrence of a Lease Sweep Period
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio  (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x
3.01 Property       Hannibal  
3.02 Property       Kraco  
3.03 Property       New WinCup - Phoenix  
3.04 Property       Worlds Finest Chocolates  
3.05 Property       SET - MI  
3.06 Property       Plaid - Decatur  
3.07 Property       Oracle Packaging  
3.08 Property       TestAmerica - West SAC  
3.09 Property       TestAmerica - Arvada  
3.10 Property       Northwest Mailing Service  
3.11 Property       Lyons  
3.12 Property       Wilbert Plastics  
3.13 Property       Angstrom Graphics  
3.14 Property       New WinCup - Stone Mountain  
3.15 Property       Universal Pool - Armory  
3.16 Property       Jade-Sterling - IL  
3.17 Property       Plaid - Norcross  
3.18 Property       Phillips and Temro  
3.19 Property       TestAmerica - Savannah  
3.20 Property       Hover-Davis  
3.21 Property       Jade-Sterling - OH  
3.22 Property       Fitz Aerospace  
3.23 Property       MVP Charleston  
3.24 Property       Paragon Tech  
3.25 Property       Aramsco and Bulls Eye  
3.26 Property       Shale-Inland  
3.27 Property       M.P. Pumps  
3.28 Property       TestAmerica - Pensacola  
3.29 Property       Microfinish  
3.30 Property       MVP Mayfield  
3.31 Property       Builders FirstSource  
3.32 Property       Banner  
3.33 Property       SET - IN  
3.34 Property       Progressive Metal  
3.35 Property       Universal Pool - 166th  
3.36 Property       SITEL  
3.37 Property       TestAmerica - Tallahassee  
3.38 Property       Texas Die Casting  
3.39 Property       TestAmerica - Corpus Christi  
4 Loan 16, 21 GSMC, UBS GSMC The Falls (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) Bankruptcy action of Manager or Guarantor
5 Loan 22 GSMC GSMC Hamilton Place  (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.55x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Two Anchor Event
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.05x from and after the first anniversary of the note date until the second anniversary of the note date and (b) 1.10x thereafter, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
7.01 Property       645 Stockton Street  
7.02 Property       400 Duboce Avenue  
7.03 Property       950 Franklin Street  
7.04 Property       1340-1390 Taylor Street  
7.05 Property       601 O’Farrell Street  
7.06 Property       2677 Larkin Street  

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cash Management Triggers
7.07 Property       1801 Gough Street  
7.08 Property       845 California Street  
7.09 Property       1290 20th Avenue  
7.10 Property       78 Buchanan Street  
7.11 Property       1870 Pacific Avenue  
7.12 Property       500 Stanyan Street  
7.13 Property       540 Leavenworth Street  
7.14 Property       1401 Jones Street  
7.15 Property       676 Geary Street  
7.16 Property       100 Broderick Street  
7.17 Property       2075 Market Street  
7.18 Property       621 Stockton Street  
7.19 Property       1660 Bay Street  
7.20 Property       655 Stockton Street  
7.21 Property       2238 Hyde Street  
7.22 Property       2600 Van Ness Avenue  
7.23 Property       355 Fulton Street  
7.24 Property       1520 Gough Street  
7.25 Property       1126 Bush Street  
7.26 Property       1547 Clay Street  
7.27 Property       840 California Street  
7.28 Property       925 Geary Street  
7.29 Property       691 O’Farrell Street  
7.30 Property       2363 Van Ness Avenue  
7.31 Property       1840 Clay Street  
7.32 Property       1020 Post Street  
7.33 Property       2975 Van Ness Avenue  
7.34 Property       755 O’Farrell Street  
7.35 Property       106 Sanchez Street  
7.36 Property       709 Geary Street  
7.37 Property       1440 Sutter Street  
7.38 Property       1690 North Point  
7.39 Property       1753 Mason Street  
7.40 Property       915 Pierce Street  
7.41 Property       520 Buchanan Street  
7.42 Property       3210 Gough Street  
7.43 Property       124 Mason Street  
7.44 Property       50 Joice Street  
7.45 Property       2038 Divisadero Street  
7.46 Property       340 Church Street  
7.47 Property       411 15th Avenue  
7.48 Property       1855 10th Avenue  
7.49 Property       1260 Broadway Street  
7.50 Property       449 O’Farrell Street  
7.51 Property       235 Church Street  
7.52 Property       4540 California Street  
7.53 Property       2500 Van Ness Avenue  
7.54 Property       346 Leavenworth Street  
7.55 Property       3264-3274 Mission Street  
7.56 Property       3715 California Street  
7.57 Property       325 9th Avenue  
7.58 Property       1656 Leavenworth Street  
7.59 Property       252-258 Church Street  
7.60 Property       500-506 Bartlett Street  
7.61 Property       1500-1514 Geneva Avenue  
8 Loan 31, 32 GSMC GSMC Hilton Irvine (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds
9 Loan   GSMC GSMC Laredo Industrial Portfolio (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a UPS Trigger Event
9.01 Property       11302 Eastpoint Drive Buildings A-C  
9.02 Property       417 Union Pacific Boulevard  
9.03 Property       11909 Hayter Road  
9.04 Property       505 Union Pacific Boulevard  
9.05 Property       418 Union Pacific Boulevard  
9.06 Property       11921 Hayter Road  
10 Loan   GSCRE GSMC Eagle View Apartments (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.60%, (iii) failure to deliver financial statements as required in the Loan Agreement
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal or Manager, (iii) termination or expiration of the franchise agreement, (iv) DSCR is less than 1.35x
12 Loan 36 GSMC GSMC Cool Springs Commons (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
13 Loan 37 GSMC GSMC Middletown Commons (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
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande (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) failure of Sponsor to maintain net worth and liquidity above the respective thresholds, (v) the occurrence of a Rollover Trigger Event

 

 

 

 

GSMS 2016-GS3 Annex A-1          
             
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cash Management Triggers
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal or Manager, (iii) termination or expiration of the franchise agreement, (iv) DSCR is less than 1.35x
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure to deposit the PIP Additional Deposit Amount on or before February 25, 2016
16.01 Property       SpringHill Suites Pittsburgh North Shore  
16.02 Property       Residence Inn Pittsburgh North Shore  
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.05x from and after the first anniversary of the note date until the second anniversary of the note date and (b) 1.10x thereafter, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
17.01 Property       701 Taylor Street  
17.02 Property       1301 Leavenworth Street  
17.03 Property       947 Bush Street  
17.04 Property       685 Geary Street  
17.05 Property       3809 20th Street  
17.06 Property       434 Leavenworth Street  
17.07 Property       1050 Post Street  
17.08 Property       814 California Street  
17.09 Property       267-273 Green Street  
17.10 Property       2898 Jackson Street  
17.11 Property       3820 Scott Street  
17.12 Property       600 Oak Street  
17.13 Property       861 Post Street  
17.14 Property       3783 20th Street  
18 Loan   GSMC GSMC Luton Ranch (i) the occurrence of an Event of Default, (ii) commencing March 31, 2017, 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 and the failure of Borrower to timely make the cash deposit or to deposit a Letter of Credit in accordance with the Loan Agreement
19 Loan   GSMC GSMC 345 West 14th Street (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) Net Operating Income is less than 80% of Closing Date NOI, (iv) the occurrence of a Rollover Trigger Event
20 Loan   GSMC GSMC Lincoln Corners (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
21 Loan   GSMC GSMC South Congress  (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement
22 Loan   GSMC GSMC South Valley Plaza (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Anchor Tenant Reserve Termination Event, (v) the occurrence of a Harbor Freight Trigger event
23 Loan 37 GSMC GSMC Strong Station (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
24 Loan   GSMC GSMC Rancho La Costa (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
25 Loan 29 GSMC GSMC Grand Blanc Industrial (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
26 Loan   GSMC GSMC Pecos Legacy Center (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
27 Loan 37 GSMC GSMC Crossings of Hoover (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
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka (i) the occurrence of an Event of Default, (ii) Bankruptcy action of Borrower, Principal or Manager, (iii) termination or expiration of any franchise agreement, (iv) DSCR is less than 1.35x
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio  (i) the occurrence of an Event of Default, (ii) failure to deliver financial statements as required in the Loan Agreement, (iii) Net Operating Income is less than 72.84% of Closing Date NOI
29.01 Property       Cumberland Station  
29.02 Property       Taylorsville Shopping Center  
30 Loan 37 GSMC GSMC Vestavia Commons (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
31 Loan 29 GSMC GSMC James Building (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 Rollover Trigger Event
32 Loan   GSMC GSMC Ralston Plaza Shopping Center (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement
33 Loan   GSMC GSMC River Ridge Shopping 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 Critical Tenant Period
34 Loan 48 GSMC GSMC Central Parc at Heathrow (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

 

 

 

 

GSMS 2016-GS3 Annex A-1                    
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller 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
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards No     620,600,000 191,900,000 2.9833333%
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison No     75,292,000 162,708,000 4.73854163778056%
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio       222,640,000    
3.01 Property       Hannibal No          
3.02 Property       Kraco No          
3.03 Property       New WinCup - Phoenix No          
3.04 Property       Worlds Finest Chocolates No          
3.05 Property       SET - MI No          
3.06 Property       Plaid - Decatur No          
3.07 Property       Oracle Packaging No          
3.08 Property       TestAmerica - West SAC No          
3.09 Property       TestAmerica - Arvada No          
3.10 Property       Northwest Mailing Service No          
3.11 Property       Lyons No          
3.12 Property       Wilbert Plastics No          
3.13 Property       Angstrom Graphics No          
3.14 Property       New WinCup - Stone Mountain No          
3.15 Property       Universal Pool - Armory No          
3.16 Property       Jade-Sterling - IL No          
3.17 Property       Plaid - Norcross No          
3.18 Property       Phillips and Temro No          
3.19 Property       TestAmerica - Savannah No          
3.20 Property       Hover-Davis No          
3.21 Property       Jade-Sterling - OH No          
3.22 Property       Fitz Aerospace No          
3.23 Property       MVP Charleston No          
3.24 Property       Paragon Tech No          
3.25 Property       Aramsco and Bulls Eye No          
3.26 Property       Shale-Inland No          
3.27 Property       M.P. Pumps No          
3.28 Property       TestAmerica - Pensacola No          
3.29 Property       Microfinish No          
3.30 Property       MVP Mayfield No          
3.31 Property       Builders FirstSource No          
3.32 Property       Banner No          
3.33 Property       SET - IN No          
3.34 Property       Progressive Metal No          
3.35 Property       Universal Pool - 166th No          
3.36 Property       SITEL No          
3.37 Property       TestAmerica - Tallahassee No          
3.38 Property       Texas Die Casting No          
3.39 Property       TestAmerica - Corpus Christi No          
4 Loan 16, 21 GSMC, UBS GSMC The Falls No     80,000,000    
5 Loan 22 GSMC GSMC Hamilton Place No     41,829,226    
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center No     74,500,000    
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1       175,000,000 249,750,000 4.07546875%
7.01 Property       645 Stockton Street No          
7.02 Property       400 Duboce Avenue No          
7.03 Property       950 Franklin Street No          
7.04 Property       1340-1390 Taylor Street No          
7.05 Property       601 O’Farrell Street No          
7.06 Property       2677 Larkin Street No          

 

 

 

 

GSMS 2016-GS3 Annex A-1                    
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller 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
7.07 Property       1801 Gough Street No          
7.08 Property       845 California Street No          
7.09 Property       1290 20th Avenue No          
7.10 Property       78 Buchanan Street No          
7.11 Property       1870 Pacific Avenue No          
7.12 Property       500 Stanyan Street No          
7.13 Property       540 Leavenworth Street No          
7.14 Property       1401 Jones Street No          
7.15 Property       676 Geary Street No          
7.16 Property       100 Broderick Street No          
7.17 Property       2075 Market Street No          
7.18 Property       621 Stockton Street No          
7.19 Property       1660 Bay Street No          
7.20 Property       655 Stockton Street No          
7.21 Property       2238 Hyde Street No          
7.22 Property       2600 Van Ness Avenue No          
7.23 Property       355 Fulton Street No          
7.24 Property       1520 Gough Street No          
7.25 Property       1126 Bush Street No          
7.26 Property       1547 Clay Street No          
7.27 Property       840 California Street No          
7.28 Property       925 Geary Street No          
7.29 Property       691 O’Farrell Street No          
7.30 Property       2363 Van Ness Avenue No          
7.31 Property       1840 Clay Street No          
7.32 Property       1020 Post Street No          
7.33 Property       2975 Van Ness Avenue No          
7.34 Property       755 O’Farrell Street No          
7.35 Property       106 Sanchez Street No          
7.36 Property       709 Geary Street No          
7.37 Property       1440 Sutter Street No          
7.38 Property       1690 North Point No          
7.39 Property       1753 Mason Street No          
7.40 Property       915 Pierce Street No          
7.41 Property       520 Buchanan Street No          
7.42 Property       3210 Gough Street No          
7.43 Property       124 Mason Street No          
7.44 Property       50 Joice Street No          
7.45 Property       2038 Divisadero Street No          
7.46 Property       340 Church Street No          
7.47 Property       411 15th Avenue No          
7.48 Property       1855 10th Avenue No          
7.49 Property       1260 Broadway Street No          
7.50 Property       449 O’Farrell Street No          
7.51 Property       235 Church Street No          
7.52 Property       4540 California Street No          
7.53 Property       2500 Van Ness Avenue No          
7.54 Property       346 Leavenworth Street No          
7.55 Property       3264-3274 Mission Street No          
7.56 Property       3715 California Street No          
7.57 Property       325 9th Avenue No          
7.58 Property       1656 Leavenworth Street No          
7.59 Property       252-258 Church Street No          
7.60 Property       500-506 Bartlett Street No          
7.61 Property       1500-1514 Geneva Avenue No          
8 Loan 31, 32 GSMC GSMC Hilton Irvine No          
9 Loan   GSMC GSMC Laredo Industrial Portfolio            
9.01 Property       11302 Eastpoint Drive Buildings A-C No          
9.02 Property       417 Union Pacific Boulevard No          
9.03 Property       11909 Hayter Road No          
9.04 Property       505 Union Pacific Boulevard No          
9.05 Property       418 Union Pacific Boulevard No          
9.06 Property       11921 Hayter Road No          
10 Loan   GSCRE GSMC Eagle View Apartments No          
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle No          
12 Loan 36 GSMC GSMC Cool Springs Commons No          
13 Loan 37 GSMC GSMC Middletown Commons No          
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande No          

 

 

 

 

GSMS 2016-GS3 Annex A-1                    
                       
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller 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
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport Yes 8/9/2049 297,035 27,620,000    
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore       46,704,181    
16.01 Property       SpringHill Suites Pittsburgh North Shore No          
16.02 Property       Residence Inn Pittsburgh North Shore No          
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2       55,000,000 20,000,000 5.85600%
17.01 Property       701 Taylor Street No          
17.02 Property       1301 Leavenworth Street No          
17.03 Property       947 Bush Street No          
17.04 Property       685 Geary Street No          
17.05 Property       3809 20th Street No          
17.06 Property       434 Leavenworth Street No          
17.07 Property       1050 Post Street No          
17.08 Property       814 California Street No          
17.09 Property       267-273 Green Street No          
17.10 Property       2898 Jackson Street No          
17.11 Property       3820 Scott Street No          
17.12 Property       600 Oak Street No          
17.13 Property       861 Post Street No          
17.14 Property       3783 20th Street No          
18 Loan   GSMC GSMC Luton Ranch No          
19 Loan   GSMC GSMC 345 West 14th Street No          
20 Loan   GSMC GSMC Lincoln Corners No          
21 Loan   GSMC GSMC South Congress No          
22 Loan   GSMC GSMC South Valley Plaza No          
23 Loan 37 GSMC GSMC Strong Station No          
24 Loan   GSMC GSMC Rancho La Costa No          
25 Loan 29 GSMC GSMC Grand Blanc Industrial No          
26 Loan   GSMC GSMC Pecos Legacy Center No          
27 Loan 37 GSMC GSMC Crossings of Hoover No          
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka No          
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio            
29.01 Property       Cumberland Station No          
29.02 Property       Taylorsville Shopping Center No          
30 Loan 37 GSMC GSMC Vestavia Commons No          
31 Loan 29 GSMC GSMC James Building No          
32 Loan   GSMC GSMC Ralston Plaza Shopping Center No          
33 Loan   GSMC GSMC River Ridge Shopping Center No          
34 Loan 48 GSMC GSMC Central Parc at Heathrow No          

 

 

 

 

GSMS 2016-GS3 Annex A-1              
                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
1 Loan 8, 9, 10, 11, 32 GSMC, DBNY GSMC 10 Hudson Yards 300,000,000 Yes 1
2 Loan 12, 13, 14, 15, 16, 32 GSMC GSMC 540 West Madison 75,000,000 Yes 2
3 Loan 16, 17, 18, 19, 20 GSMC GSMC U.S. Industrial Portfolio   Yes 3
3.01 Property       Hannibal   Yes 3.01
3.02 Property       Kraco   Yes 3.02
3.03 Property       New WinCup - Phoenix   Yes 3.03
3.04 Property       Worlds Finest Chocolates   Yes 3.04
3.05 Property       SET - MI   Yes 3.05
3.06 Property       Plaid - Decatur   Yes 3.06
3.07 Property       Oracle Packaging   Yes 3.07
3.08 Property       TestAmerica - West SAC   Yes 3.08
3.09 Property       TestAmerica - Arvada   Yes 3.09
3.10 Property       Northwest Mailing Service   Yes 3.10
3.11 Property       Lyons   Yes 3.11
3.12 Property       Wilbert Plastics   Yes 3.12
3.13 Property       Angstrom Graphics   Yes 3.13
3.14 Property       New WinCup - Stone Mountain   Yes 3.14
3.15 Property       Universal Pool - Armory   Yes 3.15
3.16 Property       Jade-Sterling - IL   Yes 3.16
3.17 Property       Plaid - Norcross   Yes 3.17
3.18 Property       Phillips and Temro   Yes 3.18
3.19 Property       TestAmerica - Savannah   Yes 3.19
3.20 Property       Hover-Davis   Yes 3.20
3.21 Property       Jade-Sterling - OH   Yes 3.21
3.22 Property       Fitz Aerospace   Yes 3.22
3.23 Property       MVP Charleston   Yes 3.23
3.24 Property       Paragon Tech   Yes 3.24
3.25 Property       Aramsco and Bulls Eye   Yes 3.25
3.26 Property       Shale-Inland   Yes 3.26
3.27 Property       M.P. Pumps   Yes 3.27
3.28 Property       TestAmerica - Pensacola   Yes 3.28
3.29 Property       Microfinish   Yes 3.29
3.30 Property       MVP Mayfield   Yes 3.30
3.31 Property       Builders FirstSource   Yes 3.31
3.32 Property       Banner   Yes 3.32
3.33 Property       SET - IN   Yes 3.33
3.34 Property       Progressive Metal   Yes 3.34
3.35 Property       Universal Pool - 166th   Yes 3.35
3.36 Property       SITEL   Yes 3.36
3.37 Property       TestAmerica - Tallahassee   Yes 3.37
3.38 Property       Texas Die Casting   Yes 3.38
3.39 Property       TestAmerica - Corpus Christi   Yes 3.39
4 Loan 16, 21 GSMC, UBS GSMC The Falls   Yes 4
5 Loan 22 GSMC GSMC Hamilton Place   Yes 5
6 Loan 23, 24, 25, 26, 27, 28, 29 GSMC GSMC Panorama Corporate Center   Yes 6
7 Loan 30 GSCRE GSMC Veritas Multifamily Pool 1 196,500,000 Yes 7
7.01 Property       645 Stockton Street   Yes 7.01
7.02 Property       400 Duboce Avenue   Yes 7.02
7.03 Property       950 Franklin Street   Yes 7.03
7.04 Property       1340-1390 Taylor Street   Yes 7.04
7.05 Property       601 O’Farrell Street   Yes 7.05
7.06 Property       2677 Larkin Street   Yes 7.06

 

 

 

 

GSMS 2016-GS3 Annex A-1              
                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
7.07 Property       1801 Gough Street   Yes 7.07
7.08 Property       845 California Street   Yes 7.08
7.09 Property       1290 20th Avenue   Yes 7.09
7.10 Property       78 Buchanan Street   Yes 7.10
7.11 Property       1870 Pacific Avenue   Yes 7.11
7.12 Property       500 Stanyan Street   Yes 7.12
7.13 Property       540 Leavenworth Street   Yes 7.13
7.14 Property       1401 Jones Street   Yes 7.14
7.15 Property       676 Geary Street   Yes 7.15
7.16 Property       100 Broderick Street   Yes 7.16
7.17 Property       2075 Market Street   Yes 7.17
7.18 Property       621 Stockton Street   Yes 7.18
7.19 Property       1660 Bay Street   Yes 7.19
7.20 Property       655 Stockton Street   Yes 7.20
7.21 Property       2238 Hyde Street   Yes 7.21
7.22 Property       2600 Van Ness Avenue   Yes 7.22
7.23 Property       355 Fulton Street   Yes 7.23
7.24 Property       1520 Gough Street   Yes 7.24
7.25 Property       1126 Bush Street   Yes 7.25
7.26 Property       1547 Clay Street   Yes 7.26
7.27 Property       840 California Street   Yes 7.27
7.28 Property       925 Geary Street   Yes 7.28
7.29 Property       691 O’Farrell Street   Yes 7.29
7.30 Property       2363 Van Ness Avenue   Yes 7.30
7.31 Property       1840 Clay Street   Yes 7.31
7.32 Property       1020 Post Street   Yes 7.32
7.33 Property       2975 Van Ness Avenue   Yes 7.33
7.34 Property       755 O’Farrell Street   Yes 7.34
7.35 Property       106 Sanchez Street   Yes 7.35
7.36 Property       709 Geary Street   Yes 7.36
7.37 Property       1440 Sutter Street   Yes 7.37
7.38 Property       1690 North Point   Yes 7.38
7.39 Property       1753 Mason Street   Yes 7.39
7.40 Property       915 Pierce Street   Yes 7.40
7.41 Property       520 Buchanan Street   Yes 7.41
7.42 Property       3210 Gough Street   Yes 7.42
7.43 Property       124 Mason Street   Yes 7.43
7.44 Property       50 Joice Street   Yes 7.44
7.45 Property       2038 Divisadero Street   Yes 7.45
7.46 Property       340 Church Street   Yes 7.46
7.47 Property       411 15th Avenue   Yes 7.47
7.48 Property       1855 10th Avenue   Yes 7.48
7.49 Property       1260 Broadway Street   Yes 7.49
7.50 Property       449 O’Farrell Street   Yes 7.50
7.51 Property       235 Church Street   Yes 7.51
7.52 Property       4540 California Street   Yes 7.52
7.53 Property       2500 Van Ness Avenue   Yes 7.53
7.54 Property       346 Leavenworth Street   Yes 7.54
7.55 Property       3264-3274 Mission Street   Yes 7.55
7.56 Property       3715 California Street   Yes 7.56
7.57 Property       325 9th Avenue   Yes 7.57
7.58 Property       1656 Leavenworth Street   Yes 7.58
7.59 Property       252-258 Church Street   Yes 7.59
7.60 Property       500-506 Bartlett Street   Yes 7.60
7.61 Property       1500-1514 Geneva Avenue   Yes 7.61
8 Loan 31, 32 GSMC GSMC Hilton Irvine   Yes 8
9 Loan   GSMC GSMC Laredo Industrial Portfolio   Yes 9
9.01 Property       11302 Eastpoint Drive Buildings A-C   Yes 9.01
9.02 Property       417 Union Pacific Boulevard   Yes 9.02
9.03 Property       11909 Hayter Road   Yes 9.03
9.04 Property       505 Union Pacific Boulevard   Yes 9.04
9.05 Property       418 Union Pacific Boulevard   Yes 9.05
9.06 Property       11921 Hayter Road   Yes 9.06
10 Loan   GSCRE GSMC Eagle View Apartments   Yes 10
11 Loan 32, 33, 34, 35 GSMC GSMC Embassy Suites Raleigh-Durham Research Triangle   Yes 11
12 Loan 36 GSMC GSMC Cool Springs Commons   Yes 12
13 Loan 37 GSMC GSMC Middletown Commons   Yes 13
14 Loan 32, 38, 39, 40 GSMC GSMC Shoppes at Rio Grande   Yes 14

 

 

 

 

GSMS 2016-GS3 Annex A-1              
                 
Control Number Loan / Property Flag Footnotes Originator Mortgage Loan Seller Property Name Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
15 Loan 32, 34, 35, 41, 42 GSMC GSMC Embassy Suites Portland Airport   Yes 15
16 Loan 32, 43, 44, 45, 46 GSMC GSMC Residence Inn and SpringHill Suites North Shore   Yes 16
16.01 Property       SpringHill Suites Pittsburgh North Shore   Yes 16.01
16.02 Property       Residence Inn Pittsburgh North Shore   Yes 16.02
17 Loan 47 GSCRE GSMC Veritas Multifamily Pool 2 42,500,000 Yes 17
17.01 Property       701 Taylor Street   Yes 17.01
17.02 Property       1301 Leavenworth Street   Yes 17.02
17.03 Property       947 Bush Street   Yes 17.03
17.04 Property       685 Geary Street   Yes 17.04
17.05 Property       3809 20th Street   Yes 17.05
17.06 Property       434 Leavenworth Street   Yes 17.06
17.07 Property       1050 Post Street   Yes 17.07
17.08 Property       814 California Street   Yes 17.08
17.09 Property       267-273 Green Street   Yes 17.09
17.10 Property       2898 Jackson Street   Yes 17.10
17.11 Property       3820 Scott Street   Yes 17.11
17.12 Property       600 Oak Street   Yes 17.12
17.13 Property       861 Post Street   Yes 17.13
17.14 Property       3783 20th Street   Yes 17.14
18 Loan   GSMC GSMC Luton Ranch   Yes 18
19 Loan   GSMC GSMC 345 West 14th Street   Yes 19
20 Loan   GSMC GSMC Lincoln Corners   Yes 20
21 Loan   GSMC GSMC South Congress   Yes 21
22 Loan   GSMC GSMC South Valley Plaza   Yes 22
23 Loan 37 GSMC GSMC Strong Station   Yes 23
24 Loan   GSMC GSMC Rancho La Costa   Yes 24
25 Loan 29 GSMC GSMC Grand Blanc Industrial   Yes 25
26 Loan   GSMC GSMC Pecos Legacy Center   Yes 26
27 Loan 37 GSMC GSMC Crossings of Hoover   Yes 27
28 Loan 32, 34, 35 GSMC GSMC Capitol Plaza Hotel Topeka   Yes 28
29 Loan   GSMC GSMC Cumberland Taylorsville Portfolio   Yes 29
29.01 Property       Cumberland Station   Yes 29.01
29.02 Property       Taylorsville Shopping Center   Yes 29.02
30 Loan 37 GSMC GSMC Vestavia Commons   Yes 30
31 Loan 29 GSMC GSMC James Building   Yes 31
32 Loan   GSMC GSMC Ralston Plaza Shopping Center   Yes 32
33 Loan   GSMC GSMC River Ridge Shopping Center   Yes 33
34 Loan 48 GSMC GSMC Central Parc at Heathrow   Yes 34

 

 

 

 

Footnotes to Annex A-1
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Mortgaged 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 Cut-off Date Principal Balance of $87,500,000 represents the non-controlling notes A-2-C1, A-2-C2, and A-2-C3 of a $900,000,000 whole loan evidenced by 11 senior notes with an aggregate principal balance of $708,100,000 and two junior notes with an aggregate principal balance of $191,900,000. The senior non-controlling note A-1-C1, with an aggregate principal balance of $65,000,000, was contributed to the CD 2016-CD1 securitization transaction. The controlling junior notes B-1 and B-2, with an aggregate principal balance of $191,900,000, along with the senior notes A-1-S and A-2-S, with an aggregate principal balance of $408,100,000, were contributed to the Hudson Yards 2016-10HY securitization transaction. The remaining non-controlling senior notes A-1-C2, A-1-C3, A-1-C4, A-1-C5, A-1-C6, with an aggregate principal balance of $147,500,000, will be held by Deutsche Bank NY and are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 10 Hudson Yards Senior Loans of $708,100,000.
   
(9) The lockout period will be at least 25 payment dates beginning with and including the first payment date of September 6, 2016. For the purposes of this prospectus, the assumed lockout period of 25 payment dates is based on the expected GSMS 2016-GS3 securitization closing date of September 2016. The actual lockout period may be longer.
   
(10) The Appraised Value is the “Hypothetical As-Is” Appraised Value, which assumes remaining contractual obligations and costs of approximately $108.6 million (for which approximately $91.0 million was reserved) are expended. The “As-Is” Appraised Value without the remaining obligations is $2,050,000,000.

 

 

 

 

   
(11) Total Occupancy and Owned Occupancy include: (i) 404,418 SF of space leased by three tenants (BCG, SAP, Intersection) which have executed leases but have not yet taken occupancy and/or begun paying rent and (ii) 411,358 SF of space leased by one tenant (L’Oreal) which has taken occupancy, and is expected to begin paying rent in September 2016. We cannot assure you that these tenants will open or begin paying rent as anticipated or at all. Total Occupancy and Owned Occupancy excluding these four tenants are both 48.2%.
   
(12) The Cut-off Date Principal Balance of $87,000,000 represents the non-controlling note A-1 of a $325,000,000 whole loan evidenced by two non-controlling senior pari passu notes, a subordinate note B with an outstanding principal balance as of the Cut-off Date of $54,208,000, and a subordinate note C with an outstanding principal balance as of the Cut-off Date of $108,500,000. Note A-2, with an outstanding principal balance of $75,292,000, is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the 540 West Madison Senior Loans of $162,292,000.
   
(13) The Appraised Value is the “Hypothetical As-Is” appraised value, which assumes remaining contractual obligations and costs of approximately $41.2 million (for which approximately $40.6 million was reserved) are expended. The “As-Is” Appraised Value without the remaining obligations is $591,000,000.
   
(14) The Ongoing TI/LC Reserve, commencing with the due date in September 2019, will equal $137,329.
   
(15) Under the terms of the related Mortgage Loan documents, the first due date is November 6, 2016, the maturity date is September 6, 2016 and the Original Interest-Only Period, Remaining Interest-Only Period, Original Term to Maturity and Remaining Term to Maturity is actually 119 months. However, due to the fact that the related mortgage loan seller will contribute an Initial Interest Deposit Amount to the Issuing Entity on the Closing Date to cover an amount that represents one-month’s interest that would have accrued with respect to the Mortgage Loan at the related Net Mortgage Rate with respect to a October 2016 payment date, such Mortgage Loan is being treated as having a First Due Date on October 6, 2016, and as having an Original Interest-Only Period, Remaining Interest-Only Period, Original Term to Maturity and Remaining Term to Maturity of 120 months.
   
(16) The lockout period will be at least 24 payment dates beginning with and including the first payment date in October 2016. For the purposes of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2016-GS3 securitization closing date of September 2016. The actual lockout period may be longer.
   
(17) The Cut-off Date Principal Balance of $85,000,000 represents the controlling note A-1 of a $307,640,000 whole loan combination evidenced by four pari passu notes. The companion loans, evidenced by non-controlling note A-2, note A-3 and note A-4 with an aggregate outstanding principal balance as of the Cut-off Date of $222,640,000 are expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $307,640,000.
   
(18) The U.S. Industrial Portfolio Whole Loan requires monthly debt service payments of (i) $125,000 of principal plus (ii) the amount of interest accrued on the outstanding principal balance of the mortgage loan during the related interest accrual period.

 

 

 

 

   
(19) The Ongoing TI/LC Reserve, commencing on September 1, 2021 (or earlier if funds on deposit therein are less than $1,500,000) will equal $150,000 up to an amount equal to $4,500,000 until such time as funds on deposit therein are less than $1,500,000, and on each due date thereafter, the borrower will be required to resume monthly deposits in an amount equal to the lesser of (x) $150,000 and (y) the amount necessary to cause the tenant improvements and leasing commissions reserve account to contain funds equal to $1,500,000.
   
(20) The Appraised Value represents the aggregate “as-is” appraised value of the U.S. Industrial Portfolio Property of $422,640,000 plus an 8.0% portfolio premium. The Cut-off Date LTV Ratio for the U.S. Industrial Portfolio Whole Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 72.8%.
   
(21) The Cut-off Date Principal Balance of $70,000,000 represents the non-controlling note A-4 of a $150,000,000 whole loan evidenced by four pari passu notes, each of which is secured by the same mortgage instrument on the same underlying Mortgaged Property. The Falls Pari Passu Companion Loans have an aggregate outstanding principal balance of $80,000,000 as of the Cut-off Date Balance. The promissory notes evidenced by notes A-1, A-2 and A-3, each of which is currently held by UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York 10019 (“UBS AG”) are expected to be transferred to one or more future securitizations or otherwise transferred. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $150,000,000.
   
(22) The Cut-off Date Principal Balance of $64,735,708 represents the controlling note A-1 of a $107,000,000 whole loan evidenced by two pari passu notes. The companion loan, evidenced by non-controlling note A-2, with an outstanding principal balance as of the Cut-off Date of $41,829,226 is expected to be contributed to one or more future securitization transactions.
   
(23) The Cut-off Date Principal Balance of $58,500,000 represents the non-controlling note A-2 of a $133,000,000 whole loan evidenced by two pari passu notes. The related companion loan is evidenced by the controlling note A-1 with a principal balance as of the Cut-off Date of $74,500,000, which was contributed to the GSMS 2016-GS2 transaction. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $133,000,000.
   
(24) Comcast is currently occupying and paying rent on two suites in Building II consisting of 24,389 SF ($19.00 base rent per SF) and 11,811 SF ($0.00 base rent per SF) and four suites in Building III consisting of 144,096 SF ($18.50 base rent per SF). Comcast has also executed a lease and taken possession of its space in Building VIII consisting of 144,095 SF ($19.00 base rent per SF). Building VIII is currently being built out. Comcast is expected to take occupancy of Building VIII in September 2016. Comcast’s rent will be abated until December 1, 2016 in Building III and May 16, 2017 in Building VIII. An approximately $8.4 million rent gap/free rent reserve was held back at origination to fund the rent gap. Comcast has 3, 5-year extension options on a majority of its leased spaces. We cannot assure you that Comcast will take occupancy or begin paying rent as anticipated or at all.
   
(25) Comcast has three separate lease expirations, including 288,191 SF of space ($18.75 base rent per SF) expiring on February 28, 2029, 24,389 SF of space ($19.00 base rent per SF) expiring on December 31, 2025 and 11,811 SF ($0.00 base rent per SF) expiring on December 31, 2016. Comcast has the option to extend its lease on the 11,811 SF suite (“Suite 300”) to expire on 12/31/2025 with a beginning base rent of $19.00 per SF and with $0.50 annual escalations. If extended, the lease for Suite 300 will include three, five-year extension options. Comcast has not yet executed the extension. We cannot assure you that they will execute the extension.

 

 

 

 

   
(26) ULA occupies space in Buildings I, II, and IV. ULA occupies 100% of Buildings I and IV. ULA’s Building II space (48,980 SF) expires in November 2016. ULA intends to vacate a portion of its Building II space (39,329 SF) upon expiration in November 2016. This space is treated as vacant in the underwriting, however, the borrower sponsor is negotiating a lease and a lease amendment is out-for-signature with Comcast to lease 34,372 SF of the space at $19.00 base rent per SF.
   
(27) ULA has two separate lease expirations, including 250,415 SF of space ($16.01 base rent per SF) expiring on November 30, 2021 and 9,651 SF of space ($15.22 base rent per SF) expiring on November 30, 2016.
   
(28) Most Recent EGI, Most Recent Expenses, Most Recent NOI, and Most Recent NCF represent actual results for the annualized 6.5-month period from January 13, 2016 to July 31, 2016.
   
(29) For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
(30) The Cut-off Date Principal Balance of $55,250,000 represents the non-controlling note A-3 of a $480,000,000 whole loan evidenced by three senior pari passu notes and one subordinate note B. The related companion loans are evidenced by the non-controlling note A-1, the non-controlling note A-2 and the controlling subordinate note B. Note A-1 ($100,000,000) and subordinate note B ($249,750,000), with an aggregate outstanding principal balance of $349,750,000 as of the Cut-off Date, were contributed to the GS Mortgage Securities Corporation Trust 2016-RENT (“GSMS 2016-RENT”) transaction and note A-2, with an outstanding principal balance of $75,000,000 was contributed to the GSMS 2016-GS2 transaction.
   
(31) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in October 2016 through December 2017, $31,372.69 and (ii) for each Due Date thereafter, an amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the management agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in September.
   
(32) The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
   
(33) The Cut-off Date LTV Ratio is calculated based on the “as-is” appraised value of $46,800,000 plus a $9,200,000 capital deduction (for which the borrower reserved $10,500,000) related to a property improvement plan. The Cut-off Date LTV Ratio calculated without adjusting for the capital deduction is 80.2%.
   
(34) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to the greater of (i) the aggregate amount of all deposits for replacements, if any, required to be deposited by borrower with franchisor or manager pursuant to the applicable franchise agreement or management agreement (without duplication) and (ii) 4% of gross income from operations for the property, for the calendar month that is two calendar months prior to the calendar month of the payment date on which such deposit is required.
   
(35) On October 6, 2018 and on any business day thereafter through the Maturity Date, borrower may, at its option, prepay the debt in whole or in part. No prepayment of all or any portion of the loan shall cause, give rise to a right to require, or otherwise result in, the release of the lien of the mortgage on the property.

 

 

 

 

   
(36) Largest Tenant SF includes 17,194 SF subleased by Community Health Systems from Windsor Management.
   
(37) Under the terms of the related Mortgage Loan documents, the first due date is November 6, 2016, the Original Interest-Only Period and the Remaining Interest-Only Period is 36 months, and the Original Term to Maturity and Remaining Term to Maturity is actually 120 months. However, due to the fact that the related mortgage loan seller will contribute an Initial Interest Deposit Amount to the Issuing Entity on the Closing Date to cover an amount that represents one-month’s interest that would have accrued with respect to the Mortgage Loan at the related Net Mortgage Rate with respect to a October 2016 payment date, such Mortgage Loan is being treated as having a First Due Date on October 6, 2016, an Original Interest-Only Period and Remaining Interest-Only Period of 37 months, and an Original Term to Maturity and Remaining Term to Maturity of 121 months.
   
(38) Other reserve represents an earnout and a potential yield maintenance reserve. Funds will be held in escrow until the borrower has achieved a debt yield of 8.3% on the fully funded amount and a lease renewal of no less than five years from both Burlington Coat Factory and TJMaxx for equal or greater rent. If such conditions are not satisfied by September 7, 2018, the reserve is required to be applied to prepay the Mortgage Loan and the related yield maintenance for such prepayment.
   
(39) The Shoppes at Rio Grande mortgage loan was originated on September 7, 2016. Under the terms of the related Mortgage Loan documents, the first due date is October 6, 2016, and the borrower is only required to pay interest on the related mortgage loan for the number of days in the initial interest accrual period for which the mortgage loan was outstanding (29 days from September 7 to October 5). As a result, the related mortgage loan seller will contribute an Initial Interest Deposit Amount to the Issuing Entity on the Closing Date to cover an amount that represents one-day’s interest that would have accrued with respect to the Mortgage Loan at the related Net Mortgage Rate with respect to a October 2016 payment date, such Mortgage Loan is being treated as having a First Due Date on October 6, 2016.
   
(40) The Underwritten NCF DSCR, Underwritten NOI DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio are calculated based on the Cut-off Date Balance net of the earnout amount ($1,000,000). The Underwritten NOI DSCR without netting the related earnout amount is 1.44x. The Underwritten NCF DSCR without netting the related earnout amount is 1.31x. The Debt Yield on Underwritten Net Operating Income and the Debt Yield on Underwritten Net Cash Flow without netting the related earnout amount are 8.9% and 8.0%, respectively. The Cut-off Date LTV Ratio without netting the related earnout amount is 74.6%.
   
(41) Upon written request from Borrower, within ten business days of such request, Lender shall transfer from the replacement reserve account amounts not to exceed 75% of the total amount of replacement reserve funds then deposited in the replacement reserve account to the PIP reserve account.
   
(42) The Cut-off Date Principal Balance of $30,000,000 represents the controlling note A-1 of a $57,620,000 loan combination evidenced by two pari passu notes. The companion loan, evidenced by non-controlling note A-2, with an outstanding principal balance as of the Cut-off Date of $27,620,000 is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $57,620,000.

 

 

 

 

   
(43) The Cut-off Date Principal Balance of $21,861,531 represents the non-controlling note A-2-1 of a $69,000,000 whole loan evidenced by three pari passu notes. The companion loan is evidenced by the controlling note A-1 with a principal balance as of the Cut-off Date of $24,842,649, which was contributed to the GSMS 2016-GS2 transaction. The non-controlling companion loan, evidenced by note A-2-2 with an aggregate principal balance as of the Cut-off Date of $21,861,531 is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI DSCR, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $68,565,712.
   
(44) The lockout period will be at least 30 payment dates beginning with and including the first payment date of April 6, 2016. For the purposes of this prospectus, the assumed lockout period of 30 payment dates is based on the expected GSMS 2016-GS3 securitization closing date of September 2016. The actual lockout period may be longer.
   
(45) The Cut-off Date LTV Ratio is calculated based on the aggregate “as-is” appraised value of $96,250,000 plus a $3,770,000 capital deduction (for which the borrower reserved $4,180,000) related to a property improvement plan. The Cut-off Date LTV Ratio calculated without adjusting for the capital deduction is 71.2%.
   
(46) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in April 2016 through March 2017, $63,395.52 and (ii) for each Due Date thereafter, an amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in February.
   
(47) The Cut-off Date Principal Balance of $21,000,000 represents the non-controlling note A-2 of a $96,000,000 whole loan evidenced by two pari passu notes and one subordinate note B. The related companion loans are evidenced by the non-controlling note A-1 with a principal balance as of the Cut-off Date of $55,000,000, which was contributed to the GSMS 2016-GS2 transaction. The controlling note B with a principal balance as of the Cut-off Date of $20,000,000 was sold to Forethought Life Insurance Company.
   
(48) Another Broken Egg Café‘s 3,481 SF does not include 2,193 SF of outdoor covered patio space that is exclusively used by Tenant.