FWP 1 n1198_anxa1-x4.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-08
     

 

     
 

 

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

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

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

 

  
     

 

 

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built
1 Loan 8, 9, 10 Marina Heights State Farm GSMC GSMC NAP NAP 300-600 East Rio Salado Parkway Tempe Arizona 85281 Office General Suburban 2015-2017
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 GSMC, WFB, DBNY GSMC NAP NAP 222 North Wolfe Road Sunnyvale California 94085 Office General Suburban 2017
3 Loan 14, 15, 16, 17 Twelve Oaks Mall GSMC, WFB, JPMCB GSMC NAP NAP 27500 Novi Road Novi Michigan 48377 Retail Super Regional Mall 1977
4 Loan 10, 18 ESA Portfolio GSMC GSMC Group 2 NAP              
4.01 Property   ESA Fort Wayne South         8309 West Jefferson Boulevard Fort Wayne Indiana 46804 Hospitality Extended Stay 1997
4.02 Property   ESA Lexington Nicholasville Road         2650 Wilhite Drive Lexington Kentucky 40503 Hospitality Extended Stay 1996
4.03 Property   ESA Indianapolis Northwest I 465         9370 Waldemar Road Indianapolis Indiana 46268 Hospitality Extended Stay 2004
4.04 Property   ESA Dayton North         6688 Miller Lane Dayton Ohio 45414 Hospitality Extended Stay 2000
4.05 Property   ESA Indianapolis Airport West Southern Avenue         5350 West Southern Avenue Indianapolis Indiana 46241 Hospitality Extended Stay 2004
4.06 Property   ESA Dallas Greenville Avenue         12270 Greenville Avenue Dallas Texas 75243 Hospitality Extended Stay 1998
4.07 Property   ESA Waco Woodway         5903 Woodway Drive Waco Texas 76712 Hospitality Extended Stay 2001
4.08 Property   ESA Fort Worth Fossil Creek         3261 Northeast Loop 820 Fort Worth Texas 76137 Hospitality Extended Stay 1998
4.09 Property   ESA El Paso Airport         6580 Montana Avenue El Paso Texas 79925 Hospitality Extended Stay 1997
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road         11145 Kenwood Road Blue Ash Ohio 45242 Hospitality Extended Stay 1998
4.11 Property   ESA Fort Worth City View         5831 Overton Ridge Boulevard Fort Worth Texas 76132 Hospitality Extended Stay 1999
4.12 Property   ESA Dallas Plano Parkway         4709 West Plano Parkway Plano Texas 75093 Hospitality Extended Stay 2003
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman         4630 Creek Road Blue Ash Ohio 45242 Hospitality Extended Stay 2003
4.14 Property   ESA Dayton South         7851 Lois Circle Dayton Ohio 45459 Hospitality Extended Stay 1989
4.15 Property   ESA Lexington Tates Creek         3575 Tates Creek Road Lexington Kentucky 40517 Hospitality Extended Stay 1987
4.16 Property   ESA Dayton Fairborn         3131 Presidential Drive Fairborn Ohio 45324 Hospitality Extended Stay 1997
4.17 Property   ESA Fort Worth Southwest         4701 Citylake Boulevard West Fort Worth Texas 76132 Hospitality Extended Stay 1998
4.18 Property   ESA Fort Wayne North         5810 Challenger Parkway Fort Wayne Indiana 46818 Hospitality Extended Stay 1996
4.19 Property   ESA El Paso West         990 Sunland Park Drive El Paso Texas 79922 Hospitality Extended Stay 1997
4.20 Property   ESA Dallas Plano Parkway Medical Center         4636 West Plano Parkway Plano Texas 75093 Hospitality Extended Stay 1997
5 Loan 17, 19 U.S. Industrial Portfolio GSMC GSMC NAP NAP              
5.01 Property   DialogDirect         13700 Oakland Avenue and 350 Victor Street Highland Park Michigan 48203 Industrial Warehouse/Distribution 1958, 2000
5.02 Property   JIT Packaging         1717 Gifford Road Elgin Illinois 60120 Industrial Warehouse/Distribution 1968
5.03 Property   Markel         435 School Lane Plymouth Meeting Pennsylvania 19462 Industrial Manufacturing 1930
5.04 Property   Dedicated Logistics         8201 54th Avenue North New Hope Minnesota 55428 Industrial Warehouse/Distribution 1967
5.05 Property   Wilbert         4221 Otter Lake Road White Bear Township Minnesota 55110 Industrial Manufacturing 1989, 1996
5.06 Property   Matandy Steel         999 East Avenue and 1140 & 1200 Central Avenue Hamilton Ohio 45011 Industrial Manufacturing 1997, 2000, 2009
5.07 Property   Landmark Plastics         1331 Kelly Avenue Akron Ohio 44306 Industrial Manufacturing 1994
5.08 Property   Rohrer Corporation (OH)         717 Seville Road Wadsworth Ohio 44281 Industrial Manufacturing 1979
5.09 Property   Rohrer Corporation (IL)         13701 George Bush Court Huntley Illinois 60142 Industrial Warehouse/Distribution 2004
5.10 Property   Rohrer Corporation (GA)         1800 Enterprise Buford Georgia 30518 Industrial Warehouse/Distribution 1994
5.11 Property   AAP Metals         811 Regal Row Dallas Texas 75247 Industrial Manufacturing 1957, 1958, 1966, 2000
6 Loan   Brunswick Commons GSMC GSMC Group 1 NAP 333-335 State Route 18 East Brunswick New Jersey 08816 Retail Anchored 1957
7 Loan 20 Pin Oak North Medical Office GSMC GSMC NAP NAP 6700 & 6750 West Loop South and 4710 Bellaire Boulevard Bellaire Texas 77401 Office Medical 1974-1977
8 Loan 21 Sola Apartments GSBI GSMC NAP NAP 8074 Gate Parkway West Jacksonville Florida 32216 Multifamily Garden 2016
9 Loan 14, 22 Worldwide Plaza GSMC GSMC NAP NAP 825 Eighth Avenue New York New York 10019 Office CBD 1987
10 Loan 10 90 Fifth Avenue GSMC GSMC NAP NAP 90 Fifth Avenue New York New York 10011 Mixed Use Office/Retail 1903
11 Loan 23 Bass Pro & Cabela’s Portfolio GSMC, WFB, UBS AG GSMC NAP NAP              
11.01 Property   Cabela’s Rogers         20200 Rogers Drive Rogers Minnesota 55374 Retail Single Tenant Retail 2005
11.02 Property   Cabela’s Lone Tree         10670 Cabela Drive Lone Tree Colorado 80124 Retail Single Tenant Retail 2013
11.03 Property   Bass Pro San Antonio         17907 IH-10 West San Antonio Texas 78257 Retail Single Tenant Retail 2006
11.04 Property   Cabela’s Allen         1 Cabela Drive Allen Texas 75002 Retail Single Tenant Retail 2010
11.05 Property   Cabela’s Lehi         2502 West Cabelas Boulevard Lehi Utah 84043 Retail Single Tenant Retail 2006
11.06 Property   Bass Pro Tampa         10501 Palm River Road Tampa Florida 33619 Retail Single Tenant Retail 2015
11.07 Property   Cabela’s Hammond         7700 Cabela Drive Hammond Indiana 46324 Retail Single Tenant Retail 2007
11.08 Property   Bass Pro Round Rock         200 Bass Pro Drive Round Rock Texas 78665 Retail Single Tenant Retail 2014
11.09 Property   Cabela’s Fort Mill         1000 Cabelas Drive Fort Mill South Carolina 29708 Retail Single Tenant Retail 2014
11.10 Property   Cabela’s Wichita         2427 North Greenwich Road Wichita Kansas 67226 Retail Single Tenant Retail 2011
11.11 Property   Cabela’s Owatonna         3900 Cabelas Drive Owatonna Minnesota 55060 Retail Single Tenant Retail 1997
11.12 Property   Cabela’s Centerville         5500 Cornerstone North Boulevard Centerville Ohio 45440 Retail Single Tenant Retail 2016
11.13 Property   Cabela’s Huntsville         7090 Cabela Drive Northwest Huntsville Alabama 35806 Retail Single Tenant Retail 2016
11.14 Property   Bass Pro Port St. Lucie         2250 Southwest Gatlin Boulevard Port St. Lucie Florida 34953 Retail Single Tenant Retail 2013
11.15 Property   Cabela’s Waco         2700 Market Place Drive Waco Texas 76711 Retail Single Tenant Retail 2013
11.16 Property   Cabela’s East Grand Forks         210 Demers Avenue East Grand Forks Minnesota 56721 Retail Single Tenant Retail 1999
12 Loan   Tetra Technologies GSMC GSMC NAP NAP 24955 Interstate 45 Spring Texas 77380 Office General Suburban 2009
13 Loan 10, 24 Esperanza GSBI GSMC NAP NAP Carretera Transpeninsular Km. 7 Mz 10, Punta Ballena Cabo San Lucas Mexico NAP Hospitality Full Service 2002-2006

 

 A-1-1

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio GSMC GSMC NAP NAP              
14.001 Property   Hilton Garden Inn Glastonbury         85 Glastonbury Boulevard Glastonbury Connecticut 06033 Hospitality Select Service 2003
14.002 Property   Sheraton Hotel Woodbury         676 Bielenberg Drive Woodbury Minnesota 55125 Hospitality Full Service 2008
14.003 Property   DoubleTree Holland         650 East 24th Street Holland Michigan 49423 Hospitality Full Service 1987
14.004 Property   Lexington Residence Inn         3110 Wall Street Lexington Kentucky 40513 Hospitality Extended Stay 2010
14.005 Property   Residence Inn Mystic Groton         40 Whitehall Avenue Mystic Connecticut 06355 Hospitality Extended Stay 1996
14.006 Property   Lexington Courtyard         3100 Wall Street Lexington Kentucky 40513 Hospitality Select Service 2012
14.007 Property   Residence Inn Baton Rouge         7061 Commerce Circle Baton Rouge Louisiana 70809 Hospitality Extended Stay 2007
14.008 Property   TownePlace Suites Boise Downtown         1455 South Capitol Boulevard Boise Idaho 83706 Hospitality Extended Stay 2008
14.009 Property   San Bernardino Hampton Inn & Suites         895 East Hospitality Lane San Bernardino California 92408 Hospitality Limited Service 2013
14.010 Property   Fairfield Inn and Suites Reno Sparks         2085 Brierley Way Sparks Nevada 89434 Hospitality Limited Service 2007
14.011 Property   Kalamazoo-Portage Courtyard         400 Trade Centre Way Portage Michigan 49002 Hospitality Select Service 2013
14.012 Property   Bismarck Residence Inn         3421 North 14th Street Bismarck North Dakota 58503 Hospitality Extended Stay 2012
14.013 Property   Residence Inn Southington         778 West Street Southington Connecticut 06489 Hospitality Extended Stay 2002
14.014 Property   Bloomington Fairfield Inn & Suites         2401 American Boulevard East Bloomington Minnesota 55425 Hospitality Limited Service 1995
14.015 Property   Montgomeryville Staybridge Suites         119 Garden Golf Boulevard North Wales Pennsylvania 19454 Hospitality Extended Stay 2012
14.016 Property   TownePlace Suites Pocatello         2376 Via Caporatti Drive Pocatello Idaho 83201 Hospitality Extended Stay 2007
14.017 Property   Rockford Residence Inn         7542 Colosseum Drive Rockford Illinois 61107 Hospitality Extended Stay 1993
14.018 Property   Residence Inn Danbury         22 Segar Street Danbury Connecticut 06810 Hospitality Extended Stay 1999
14.019 Property   Westminster Hampton Inn         5030 West 88th Place Westminster Colorado 80031 Hospitality Limited Service 1998
14.020 Property   Appleton Residence Inn         310 North Metro Drive Appleton Wisconsin 54913 Hospitality Extended Stay 1992
14.021 Property   Quantico Courtyard         375 Corporate Drive Stafford Virginia 22554 Hospitality Select Service 2013
14.022 Property   El Paso Staybridge Suites         6680 Gateway Boulevard East El Paso Texas 79915 Hospitality Extended Stay 2011
14.023 Property   Fargo Residence Inn         4335 23rd Avenue South Fargo North Dakota 58104 Hospitality Extended Stay 2013
14.024 Property   Langhorne SpringHill Suites         200 North Buckstown Road Langhorne Pennsylvania 19047 Hospitality Limited Service 2012
14.025 Property   Fairfield Inn and Suites Bethlehem         2140 Motel Drive Bethlehem Pennsylvania 18018 Hospitality Limited Service 1997
14.026 Property   Mendota Heights Fairfield Inn & Suites         1330 Northland Drive Mendota Heights Minnesota 55120 Hospitality Limited Service 1994
14.027 Property   Residence Inn Albuquerque         4331 The Lane at 25 Northeast Albuquerque New Mexico 87109 Hospitality Extended Stay 2002
14.028 Property   Residence Inn Kansas City Olathe         12215 South Strang Line Road Olathe Kansas 66062 Hospitality Extended Stay 2002
14.029 Property   Residence Inn Monroe         4960 Millhaven Road Monroe Louisiana 71203 Hospitality Extended Stay 2001
14.030 Property   Residence Inn San Antonio North Stone Oak         1115 North Loop 1604 East San Antonio Texas 78232 Hospitality Extended Stay 2006
14.031 Property   Amarillo Residence Inn         6700 West Interstate 40 Amarillo Texas 79106 Hospitality Extended Stay 1996
14.032 Property   TownePlace Suites Scranton         26 Radcliffe Drive Moosic Pennsylvania 18507 Hospitality Extended Stay 2010
14.033 Property   SpringHill Suites Waterford         401 North Frontage Road Waterford Connecticut 06385 Hospitality Limited Service 1998
14.034 Property   Madison Residence Inn         4862 Hayes Road Madison Wisconsin 53704 Hospitality Extended Stay 1993
14.035 Property   Peoria, IL Residence Inn         2000 West War Memorial Drive Peoria Illinois 61614 Hospitality Extended Stay 1993
14.036 Property   Lafayette Fairfield Inn & Suites         4000 South Street Lafayette Indiana 47905 Hospitality Limited Service 1995
14.037 Property   Eden Prairie Fairfield Inn & Suites         11325 Viking Drive Eden Prairie Minnesota 55344 Hospitality Limited Service 1997
14.038 Property   Tinley Park Fairfield Inn & Suites         18511 North Creek Drive Tinely Park Illinois 60477 Hospitality Limited Service 1996
14.039 Property   St. Joseph Hampton Inn         3928 Frederick Boulevard St. Joseph Missouri 64506 Hospitality Limited Service 1998
14.040 Property   Burnsville Hampton Inn         14400 Nicollet Court Burnsville Minnesota 55306 Hospitality Limited Service 1998
14.041 Property   Peoria, IL Courtyard         1928 West War Memorial Drive Peoria Illinois 61614 Hospitality Select Service 2005
14.042 Property   Champaign Courtyard         1811 Moreland Boulevard Champaign Illinois 61822 Hospitality Select Service 1995
14.043 Property   Springfield Courtyard         3462 Freedom Drive Springfield Illinois 62704 Hospitality Select Service 1994
14.044 Property   Akron Courtyard         100 Springside Drive Akron Ohio 44333 Hospitality Select Service 1996
14.045 Property   El Paso Holiday Inn Express & Suites         6666 Gateway Boulevard East El Paso Texas 79915 Hospitality Limited Service 2011
14.046 Property   Memphis SpringHill Suites         2800 New Brunswick Road Memphis Tennessee 38133 Hospitality Limited Service 1999
14.047 Property   Tinley Park Hampton Inn         18501 North Creek Drive Tinely Park Illinois 60477 Hospitality Limited Service 1996
14.048 Property   Phoenix TownePlace Suites         9425 North Black Canyon Highway Phoenix Arizona 85021 Hospitality Extended Stay 1999
14.049 Property   Woodbury Hampton Inn         1450 Weir Drive Woodbury Minnesota 55125 Hospitality Limited Service 1996
14.050 Property   Colorado Springs Fairfield Inn         7085 Commerce Center Drive Colorado Springs Colorado 80919 Hospitality Limited Service 1995
14.051 Property   Wichita Falls Hampton Inn         4217 Kemp Boulevard Wichita Falls Texas 76308 Hospitality Limited Service 2005
14.052 Property   Zanesville Hampton Inn         1009 Spring Street Zanesville Ohio 43701 Hospitality Limited Service 1997
14.053 Property   Holland Fairfield Inn & Suites         2854 West Shore Drive Holland Michigan 49424 Hospitality Limited Service 1995
14.054 Property   Lubbock Hampton Inn         4003 South Loop 289 Lubbock Texas 79423 Hospitality Limited Service 1996
14.055 Property   Phoenix SpringHill Suites         9425 North Black Canyon Highway Phoenix Arizona 85021 Hospitality Limited Service 1998
14.056 Property   Lewisville Residence Inn         755 Vista Ridge Mall Drive Lewisville Texas 75067 Hospitality Extended Stay 1996
14.057 Property   Battle Creek Hampton Inn         1150 Riverside Drive Battle Creek Michigan 49015 Hospitality Limited Service 1995
14.058 Property   Courtyard Scranton         16 Glenmaura National Boulevard Moosic Pennsylvania 18507 Hospitality Select Service 1996
14.059 Property   Springfield Fairfield Inn & Suites         1870 West 1st Street Springfield Ohio 45504 Hospitality Limited Service 1994
14.060 Property   Branson Fairfield Inn & Suites         220 Highway 165 Branson Missouri 65616 Hospitality Limited Service 1994
14.061 Property   Toledo Fairfield Inn & Suites         521 West Dussel Drive Maumee Ohio 43537 Hospitality Limited Service 1999
14.062 Property   Corpus Christi Residence Inn         5229 Blanche Moore Drive Corpus Christi Texas 78411 Hospitality Extended Stay 1995
14.063 Property   Columbus Homewood Suites         3841 Park Mill Run Drive Hilliard Ohio 43026 Hospitality Extended Stay 1995
14.064 Property   Houston Brookhollow SpringHill Suites         2750 North Loop West Houston Texas 77092 Hospitality Limited Service 1998
14.065 Property   Residence Inn Fort Smith         3005 South 74th Street Fort Smith Arkansas 72903 Hospitality Extended Stay 2005
14.066 Property   Joliet Fairfield Inn & Suites North         3239 Norman Avenue Joliet Illinois 60431 Hospitality Limited Service 1992
14.067 Property   Plano Fairfield Inn & Suites         4712 West Plano Parkway Plano Texas 75093 Hospitality Limited Service 1997
14.068 Property   Topeka Residence Inn         1620 Southwest Westport Drive Topeka Kansas 66604 Hospitality Extended Stay 1995
14.069 Property   Bedford TownePlace Suites         2301 Plaza Parkway Bedford Texas 76021 Hospitality Extended Stay 1998
14.070 Property   Wichita Hampton Inn         9449 East Corporate Hills Drive Wichita Kansas 67207 Hospitality Limited Service 1996
14.071 Property   Holiday Inn Express Malvern         1 Morehall Road Frazer Pennsylvania 19355 Hospitality Limited Service 1993
14.072 Property   Greeley Fairfield Inn & Suites         2401 West 29th Street Greeley Colorado 80631 Hospitality Limited Service 1994
14.073 Property   Amarillo Fairfield Inn & Suites         6600 West Interstate 40 Amarillo Texas 79106 Hospitality Limited Service 1996
14.074 Property   Dallas Homewood Suites         9169 Markville Drive Dallas Texas 75243 Hospitality Extended Stay 1998
14.075 Property   Oshkosh Fairfield Inn & Suites         1800 South Koeller Street Oshkosh Wisconsin 54902 Hospitality Limited Service 1992
14.076 Property   Burnsville Fairfield Inn & Suites         14350 Nicollet Court Burnsville Minnesota 55306 Hospitality Limited Service 1997
14.077 Property   Willowbrook Homewood Suites         7655 FM 1960 Road West Houston Texas 77070 Hospitality Extended Stay 1998

 

 A-1-2

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built
14.078 Property   Memphis Fairfield Inn & Suites         8489 US Highway 64 Memphis Tennessee 38133 Hospitality Limited Service 1998
14.079 Property   Mansfield Hampton Inn         1051 North Lexington Springmill Road Ontario Ohio 44906 Hospitality Limited Service 1995
14.080 Property   Lubbock Fairfield Inn & Suites         4007 South Loop 289 Lubbock Texas 79423 Hospitality Limited Service 1995
14.081 Property   Mishawaka Fairfield Inn & Suites         425 West University Drive Mishawaka Indiana 46545 Hospitality Limited Service 1995
14.082 Property   Abilene Hampton Inn         3917 Ridgemont Drive Abilene Texas 79606 Hospitality Limited Service 1995
14.083 Property   Akron Hampton Inn         80 Springside Drive Akron Ohio 44333 Hospitality Limited Service 1996
14.084 Property   Fort Worth Hampton Inn         4799 Southwest Loop 820 Fort Worth Texas 76132 Hospitality Limited Service 1996
14.085 Property   Bloomington Courtyard         310 A Greenbriar Drive Normal Illinois 61761 Hospitality Select Service 1995
14.086 Property   Fargo Comfort Suites         4417 23rd Avenue South Fargo North Dakota 58104 Hospitality Limited Service 2013
14.087 Property   Findlay Fairfield Inn & Suites         2000 Tiffin Avenue Findlay Ohio 45840 Hospitality Limited Service 1993
14.088 Property   Stevens Point Fairfield Inn & Suites         5317 US Highway 10 East Stevens Point Wisconsin 54482 Hospitality Limited Service 1994
14.089 Property   Quincy Fairfield Inn & Suites         4415 Broadway Street Quincy Illinois 62305 Hospitality Limited Service 1995
14.090 Property   Findlay Hampton Inn         921 Interstate Drive Findlay Ohio 45840 Hospitality Limited Service 1995
14.091 Property   Forsyth Fairfield Inn         1417 Hickory Point Drive Forsyth Illinois 62535 Hospitality Limited Service 1991
14.092 Property   Muncie Fairfield Inn         4011 West Bethel Avenue Muncie Indiana 47304 Hospitality Limited Service 2004
14.093 Property   Bismarck South Fairfield Inn & Suites         135 Ivy Avenue Bismarck North Dakota 58504 Hospitality Limited Service 1992
14.094 Property   Lee’s Summit Fairfield Inn & Suites         1301 Northeast Windsor Drive Lee’s Summit Missouri 64086 Hospitality Limited Service 1994
14.095 Property   Norman Fairfield Inn & Suites         301 Norman Center Court Norman Oklahoma 73072 Hospitality Limited Service 1995
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)         9230 LBJ Freeway Dallas Texas 75243 Hospitality Limited Service 1998
14.097 Property   Council Bluffs Fairfield Inn & Suites         520 30th Avenue Council Bluffs Iowa 51501 Hospitality Limited Service 1995
14.098 Property   Terre Haute Fairfield Inn & Suites         475 East Margaret Drive Terre Haute Indiana 47802 Hospitality Limited Service 1995
14.099 Property   Waco Fairfield Inn & Suites         5805 Woodway Drive Waco Texas 76712 Hospitality Limited Service 1995
14.100 Property   Champaign Fairfield Inn & Suites         1807 Moreland Boulevard Champaign Illinois 61822 Hospitality Limited Service 1994
14.101 Property   Houston Brookhollow TownePlace Suites         12820 Northwest Freeway Houston Texas 77040 Hospitality Extended Stay 1998
14.102 Property   Corpus Christi Fairfield Inn & Suites         5217 Blanche Moore Drive Corpus Christi Texas 78411 Hospitality Limited Service 1995
14.103 Property   Fargo Fairfield Inn & Suites         3902 9th Avenue Southwest Fargo North Dakota 58103 Hospitality Limited Service 1992
14.104 Property   Galesburg Fairfield Inn & Suites         901 West Carl Sandburg Drive Galesburg Illinois 61401 Hospitality Limited Service 1995
14.105 Property   Abilene Fairfield Inn & Suites         3902 Turner Plaza Abilene Texas 79606 Hospitality Limited Service 1995
14.106 Property   Billings Fairfield Inn & Suites         2026 Overland Avenue Billings Montana 59102 Hospitality Limited Service 1993
14.107 Property   Peru Fairfield Inn & Suites         4385 Venture Drive Peru Illinois 61354 Hospitality Limited Service 1996
14.108 Property   Mesquite Fairfield Inn & Suites         4020 Towne Crossing Boulevard Mesquite Texas 75150 Hospitality Limited Service 1997
14.109 Property   San Angelo Hampton Inn         2959 Loop 306 San Angelo Texas 76904 Hospitality Limited Service 1996
14.110 Property   Bismarck North Fairfield Inn & Suites         1120 East Century Avenue Bismarck North Dakota 58503 Hospitality Limited Service 1992
14.111 Property   Willowbrook Hampton Inn         7645 FM 1960 Road West Houston Texas 77070 Hospitality Limited Service 1998
14.112 Property   Toledo Country Inn & Suites         541 West Dussel Drive Maumee Ohio 43537 Hospitality Limited Service 1996
14.113 Property   Dubuque Fairfield Inn         3400 Dodge Street Dubuque Iowa 52003 Hospitality Limited Service 1992
14.114 Property   Kankakee Fairfield Inn         1550 North State Route 50 Bourbonnais Illinois 60914 Hospitality Limited Service 1994
14.115 Property   Canton Fairfield Inn & Suites         5285 Broadmoor Circle Northwest Canton Ohio 44709 Hospitality Limited Service 1995
14.116 Property   Westchase Fairfield Inn & Suites         2400 West Sam Houston Parkway South Houston Texas 77042 Hospitality Limited Service 1997
14.117 Property   Lima Fairfield Inn         2179 Elida Road Lima Ohio 45805 Hospitality Limited Service 1995
14.118 Property   Owatonna Country Inn & Suites         130 Allan Avenue Owatonna Minnesota 55060 Hospitality Limited Service 1995
14.119 Property   Saginaw Fairfield Inn         5200 Cardinal Square Boulevard Saginaw Michigan 48604 Hospitality Limited Service 1996
14.120 Property   Youngstown Hampton Inn         7395 Tiffany South Youngstown Ohio 44514 Hospitality Limited Service 1995
14.121 Property   Longview Fairfield Inn & Suites         3305 North 4th Street Longview Texas 75605 Hospitality Limited Service 1995
14.122 Property   Middletown Fairfield Inn         6750 Roosevelt Parkway Middletown Ohio 45044 Hospitality Limited Service 1994
14.123 Property   Mishawaka Best Western Plus         445 West University Drive Mishawaka Indiana 46545 Hospitality Limited Service 1995
14.124 Property   Tyler Fairfield Inn & Suites         1945 West Southwest Loop 323 Tyler Texas 75701 Hospitality Limited Service 1995
14.125 Property   Stafford Hampton Inn         4714 Techniplex Drive Stafford Texas 77477 Hospitality Limited Service 1997
14.126 Property   Lincoln Fairfield Inn & Suites         4221 Industrial Avenue Lincoln Nebraska 68504 Hospitality Limited Service 1994
14.127 Property   Saginaw Comfort Suites         5180 Cardinal Square Boulevard Saginaw Michigan 48604 Hospitality Limited Service 1995
14.128 Property   Humble Fairfield Inn & Suites         20525 Highway 59 North Humble Texas 77338 Hospitality Limited Service 1997
14.129 Property   Corpus Christi Country Inn & Suites         5209 Blanche Moore Drive Corpus Christi Texas 78411 Hospitality Limited Service 1995
14.130 Property   Youngstown Fairfield Inn & Suites         7397 Tiffany South Youngstown Ohio 44514 Hospitality Limited Service 1996
14.131 Property   Stillwater Fairfield Inn & Suites         418 East Hall of Fame Avenue Stillwater Oklahoma 74075 Hospitality Limited Service 1995
14.132 Property   Quail Springs Fairfield Inn & Suites         13520 Plaza Terrace Oklahoma City Oklahoma 73120 Hospitality Limited Service 2005
14.133 Property   Temple Fairfield Inn & Suites         1402 Southwest H.K. Dodgen Loop Temple Texas 76504 Hospitality Limited Service 1994
14.134 Property   Topeka Fairfield Inn         1530 Southwest Westport Drive Topeka Kansas 66604 Hospitality Limited Service 1991
14.135 Property   Lincoln Comfort Suites         4231 Industrial Avenue Lincoln Nebraska 68504 Hospitality Limited Service 1994
14.136 Property   Wichita Comfort Inn         9525 East Corporate Hills Drive Wichita Kansas 67207 Hospitality Limited Service 1996
14.137 Property   Bloomington Comfort Suites         310 B Greenrbriar Drive Normal Illinois 61761 Hospitality Limited Service 1995
14.138 Property   Grand Forks Fairfield Inn         3051 South 34th Street Grand Forks North Dakota 58201 Hospitality Limited Service 1991
15 Loan 26 Doral Plaza GSMC GSMC NAP NAP 10640 Northwest 19th Street Doral Florida 33172 Retail Anchored 2003
16 Loan   Rutherford Commons GSMC GSMC Group 1 NAP 150 Route 17 East Rutherford New Jersey 07073 Retail Anchored 2007
17 Loan   Alexandria Moulding Portfolio GSMC GSMC NAP NAP              
17.01 Property   Alexandria Moulding La Porte IN         4747 West State Road 2 La Porte Indiana 46350 Industrial Warehouse 1963
17.02 Property   Alexandria Moulding Moxee WA         101 Grant Way Moxee Washington 98936 Industrial Warehouse 1987, 2010
18 Loan 10, 27, 28 Anytime Self Storage Portfolio GSMC GSMC NAP NAP              
18.01 Property   2100 West Baseline Avenue         2100 West Baseline Avenue Apache Junction Arizona 85120 Self Storage Self Storage 1998
18.02 Property   1751 East Benson Highway         1751 East Benson Highway Tucson Arizona 85714 Self Storage Self Storage 1997
18.03 Property   101 South Taylor Avenue         101 South Taylor Avenue Bisbee Arizona 85603 Self Storage Self Storage 1993, 1994, 2005
18.04 Property   7340 East Benson Highway         7340 East Benson Highway Tucson Arizona 85756 Self Storage Self Storage 1998
18.05 Property   556 East Frank Way         556 East Frank Way Williams Arizona 86046 Self Storage Self Storage 1997
18.06 Property   3055 North 30th Avenue         3055 North 30th Avenue Phoenix Arizona 85017 Self Storage Self Storage 1971
18.07 Property   11139 East Apache Trail         11139 East Apache Trail Apache Junction Arizona 85120 Self Storage Self Storage 2000
18.08 Property   1155 East Irvington Road         1155 East Irvington Road Tucson Arizona 85714 Self Storage Self Storage 1996
18.09 Property   5600 South 12th Avenue         5600 South 12th Avenue Tucson Arizona 85706 Self Storage Self Storage 1997
18.10 Property   508 North Grant Street         508 North Grant Street Flagstaff Arizona 86004 Self Storage Self Storage 2004

 

 A-1-3

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Originator Mortgage Loan Seller Related Group Crossed Group Address City State Zip Code General Property Type Detailed Property Type Year Built
19 Loan 10, 17, 29 Two Democracy GSMC GSMC NAP NAP 6707 Democracy Boulevard Bethesda Maryland 20817 Office General Suburban 1989
20 Loan 30, 31 801 Broadway GSMC GSMC NAP NAP 801 Broadway Avenue Northwest Grand Rapids Michigan 49504 Office CBD 1927
21 Loan 10, 32, 33 357 Flatbush GSMC GSMC NAP NAP 357-365 Flatbush Avenue Brooklyn New York 11238 Mixed Use Retail/Office/Multifamily 1915
22 Loan   North Park Apartments GSBI GSMC NAP NAP 90 Northpoint Drive Houston Texas 77060 Multifamily Garden 1979
23 Loan 20 TGAAR Tower GSMC GSMC NAP NAP 24 Smith Road Midland Texas 79705 Office General Suburban 1982
24 Loan   Chase Retail Center GSMC GSMC NAP NAP 9151 Highway 6 South Houston Texas 77083 Retail Shadow Anchored 2001, 2012
25 Loan 34 Cross County Shopping Center GSMC GSMC Group 3 NAP 1930 North Military Trail West Palm Beach Florida 33409 Retail Anchored 1973
26 Loan 10 RiNo Self Storage GSMC GSMC NAP NAP 3270 Blake Street Denver Colorado 80205 Self Storage Self Storage 2015
27 Loan   Fresh Thyme Kirkwood GSMC GSMC NAP NAP 1018 North Kirkwood Road Kirkwood Missouri 63122 Retail Single Tenant Retail 2016
28 Loan 35 Parkway Tower GSMC GSMC NAP NAP 10542 South Jordan Gateway South Jordan Utah 84095 Office General Suburban 1999
29 Loan 10, 36 Holiday Inn Express Columbus GSMC GSMC NAP NAP 7336 Bear Lane Columbus Georgia 31909 Hospitality Limited Service 2007
30 Loan   Century Industrial Center GSMC GSMC NAP NAP 2010, 2020 and 2030 Century Center Boulevard Irving Texas 75062 Industrial Flex 1981
31 Loan 37 Camp Creek GSMC GSMC NAP NAP 3330 Camp Creek Parkway East Point Georgia 30344 Retail Unanchored 2016
32 Loan 10, 18 ESA Fort Worth Medical Center GSMC GSMC Group 2 NAP 1601 River Run Fort Worth Texas 76107 Hospitality Extended Stay 1996
33 Loan 10, 18 ESA Indianapolis Airport GSMC GSMC Group 2 NAP 2730 Fortune Circle West Indianapolis Indiana 46241 Hospitality Extended Stay 1998
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG GSMC GSMC Group 2 NAP 4260 Hunt Road Blue Ash Ohio 45242 Hospitality Extended Stay 1991
35 Loan 10, 18 ESA Dallas Vantage Point Drive GSMC GSMC Group 2 NAP 9019 Vantage Point Drive Dallas Texas 75243 Hospitality Extended Stay 2004
36 Loan 20, 38 Monte Industrial GSMC GSMC Group 3 NAP 4100 North 29th Avenue Hollywood Florida 33020 Industrial Flex 1968
37 Loan 10, 18 ESA Indianapolis Northwest College GSMC GSMC Group 2 NAP 9030 Wesleyan Road Indianapolis Indiana 46268 Hospitality Extended Stay 1991

 

 A-1-4

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1)
1 Loan 8, 9, 10 Marina Heights State Farm NAP 2,031,293 SF 275.69 Leasehold 72,500,000 72,500,000 72,500,000 8.2% 72,500,000 3.55950% 0.01470%
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 NAP 882,657 SF 385.20 Fee Simple 68,000,000 68,000,000 68,000,000 7.7% 68,000,000 3.364978% 0.01595%
3 Loan 14, 15, 16, 17 Twelve Oaks Mall 2007 709,771 SF 281.78 Fee Simple 66,666,668 66,666,668 66,666,668 7.5% 54,549,942 4.39850% 0.01595%
4 Loan 10, 18 ESA Portfolio   1,949 Rooms 33,973.58   66,214,500 66,214,500 66,214,500 7.5% 58,303,411 4.75450% 0.01595%
4.01 Property   ESA Fort Wayne South 2016 101 Rooms   Fee Simple     4,959,400        
4.02 Property   ESA Lexington Nicholasville Road 2015 126 Rooms   Fee Simple     4,400,100        
4.03 Property   ESA Indianapolis Northwest I 465 2017 139 Rooms   Fee Simple     4,400,100        
4.04 Property   ESA Dayton North 2016-2017 104 Rooms   Fee Simple     4,325,500        
4.05 Property   ESA Indianapolis Airport West Southern Avenue 2017 121 Rooms   Fee Simple     4,288,200        
4.06 Property   ESA Dallas Greenville Avenue 2017 116 Rooms   Fee Simple     4,226,800        
4.07 Property   ESA Waco Woodway 2016-2017 95 Rooms   Fee Simple     4,101,800        
4.08 Property   ESA Fort Worth Fossil Creek 2015 85 Rooms   Fee Simple     3,878,000        
4.09 Property   ESA El Paso Airport 2016 120 Rooms   Fee Simple     3,579,700        
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road 2016-2017 133 Rooms   Fee Simple     3,467,900        
4.11 Property   ESA Fort Worth City View 2015 104 Rooms   Fee Simple     3,281,400        
4.12 Property   ESA Dallas Plano Parkway 2015 97 Rooms   Fee Simple     3,139,500        
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman 2015 101 Rooms   Fee Simple     2,610,200        
4.14 Property   ESA Dayton South 2016-2017 72 Rooms   Fee Simple     2,535,600        
4.15 Property   ESA Lexington Tates Creek 2015-2016 72 Rooms   Fee Simple     2,535,600        
4.16 Property   ESA Dayton Fairborn 2016-2017 72 Rooms   Fee Simple     2,461,100        
4.17 Property   ESA Fort Worth Southwest 2015 73 Rooms   Fee Simple     2,237,300        
4.18 Property   ESA Fort Wayne North 2016 72 Rooms   Fee Simple     2,226,100        
4.19 Property   ESA El Paso West 2016 73 Rooms   Fee Simple     2,013,600        
4.20 Property   ESA Dallas Plano Parkway Medical Center 2015 73 Rooms   Fee Simple     1,546,600        
5 Loan 17, 19 U.S. Industrial Portfolio   2,701,192 SF 39.17   64,000,000 64,000,000 64,000,000 7.2% 64,000,000 4.52400% 0.02595%
5.01 Property   DialogDirect 2003 578,050 SF   Fee Simple     14,802,268        
5.02 Property   JIT Packaging 2016 443,103 SF   Fee Simple     7,561,437        
5.03 Property   Markel 1977 167,666 SF   Fee Simple     6,841,588        
5.04 Property   Dedicated Logistics 2011 355,185 SF   Fee Simple     6,472,590        
5.05 Property   Wilbert NAP 296,876 SF   Fee Simple     6,145,936        
5.06 Property   Matandy Steel NAP 174,170 SF   Fee Simple     4,669,943        
5.07 Property   Landmark Plastics NAP 212,000 SF   Fee Simple     4,645,747        
5.08 Property   Rohrer Corporation (OH) 1999 169,000 SF   Fee Simple     4,294,896        
5.09 Property   Rohrer Corporation (IL) NAP 90,000 SF   Fee Simple     3,423,819        
5.10 Property   Rohrer Corporation (GA) NAP 117,215 SF   Fee Simple     2,776,560        
5.11 Property   AAP Metals NAP 97,927 SF   Fee Simple     2,365,217        
6 Loan   Brunswick Commons 2004 427,267 SF 147.45 Fee Simple 63,000,000 63,000,000 63,000,000 7.1% 63,000,000 4.38350% 0.02595%
7 Loan 20 Pin Oak North Medical Office NAP 351,528 SF 161.41 Fee Simple 56,740,000 56,740,000 56,740,000 6.4% 49,824,613 4.64750% 0.03595%
8 Loan 21 Sola Apartments NAP 330 Units 121,909.09 Fee Simple 40,230,000 40,230,000 40,230,000 4.5% 40,230,000 4.62950% 0.01595%
9 Loan 14, 22 Worldwide Plaza 1996 2,049,553 SF 300.69 Fee Simple 35,000,000 35,000,000 35,000,000 3.9% 35,000,000 3.6045425532% 0.01470%
10 Loan 10 90 Fifth Avenue 2016 139,921 SF 746.85 Fee Simple 33,750,000 33,750,000 33,750,000 3.8% 33,750,000 4.30700% 0.01595%
11 Loan 23 Bass Pro & Cabela’s Portfolio   1,896,527 SF 102.77   30,460,000 30,460,000 30,460,000 3.4% 30,460,000 4.37900% 0.01595%
11.01 Property   Cabela’s Rogers NAP 186,379 SF   Fee Simple     3,235,105        
11.02 Property   Cabela’s Lone Tree NAP 108,077 SF   Fee Simple     2,750,621        
11.03 Property   Bass Pro San Antonio NAP 184,656 SF   Fee Simple     2,688,107        
11.04 Property   Cabela’s Allen NAP 107,329 SF   Fee Simple     2,641,221        
11.05 Property   Cabela’s Lehi NAP 169,713 SF   Fee Simple     2,406,793        
11.06 Property   Bass Pro Tampa NAP 132,734 SF   Fee Simple     2,266,136        
11.07 Property   Cabela’s Hammond NAP 188,745 SF   Fee Simple     2,031,709        
11.08 Property   Bass Pro Round Rock NAP 120,763 SF   Fee Simple     1,969,194        
11.09 Property   Cabela’s Fort Mill NAP 104,476 SF   Fee Simple     1,828,538        
11.10 Property   Cabela’s Wichita NAP 80,699 SF   Fee Simple     1,640,995        
11.11 Property   Cabela’s Owatonna NAP 161,987 SF   Fee Simple     1,500,339        
11.12 Property   Cabela’s Centerville NAP 71,872 SF   Fee Simple     1,390,939        
11.13 Property   Cabela’s Huntsville NAP 82,443 SF   Fee Simple     1,297,168        
11.14 Property   Bass Pro Port St. Lucie NAP 86,637 SF   Fee Simple     1,203,397        
11.15 Property   Cabela’s Waco NAP 43,263 SF   Fee Simple     937,712        
11.16 Property   Cabela’s East Grand Forks NAP 66,754 SF   Fee Simple     672,027        
12 Loan   Tetra Technologies NAP 152,933 SF 173.28 Fee Simple 26,500,000 26,500,000 26,500,000 3.0% 24,204,252 4.48900% 0.01595%
13 Loan 10, 24 Esperanza 2007, 2013, 2015-2017 53 Rooms 754,716.98 Fee Simple 25,000,000 25,000,000 25,000,000 2.8% 25,000,000 4.94350% 0.01595%

 

 A-1-5

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio   10,576 Rooms 31,456.62   25,000,000 25,000,000 25,000,000 2.8% 25,000,000 4.59850% 0.01470%
14.001 Property   Hilton Garden Inn Glastonbury 2015 150 Rooms   Fee Simple     625,844        
14.002 Property   Sheraton Hotel Woodbury 2017 150 Rooms   Fee Simple     506,000        
14.003 Property   DoubleTree Holland 2013 168 Rooms   Fee Simple     450,500        
14.004 Property   Lexington Residence Inn NAP 104 Rooms   Fee Simple     432,750        
14.005 Property   Residence Inn Mystic Groton 2014 133 Rooms   Fee Simple     428,313        
14.006 Property   Lexington Courtyard 2012 103 Rooms   Fee Simple     419,438        
14.007 Property   Residence Inn Baton Rouge 2015 93 Rooms   Fee Simple     408,344        
14.008 Property   TownePlace Suites Boise Downtown 2017 121 Rooms   Fee Simple     399,469        
14.009 Property   San Bernardino Hampton Inn & Suites 2013 114 Rooms   Fee Simple     395,031        
14.010 Property   Fairfield Inn and Suites Reno Sparks 2014 88 Rooms   Fee Simple     386,156        
14.011 Property   Kalamazoo-Portage Courtyard 2013 90 Rooms   Fee Simple     386,156        
14.012 Property   Bismarck Residence Inn 2012 92 Rooms   Fee Simple     381,719        
14.013 Property   Residence Inn Southington 2013 94 Rooms   Fee Simple     379,500        
14.014 Property   Bloomington Fairfield Inn & Suites 2015 129 Rooms   Fee Simple     379,500        
14.015 Property   Montgomeryville Staybridge Suites 2012 105 Rooms   Fee Simple     366,188        
14.016 Property   TownePlace Suites Pocatello 2014 93 Rooms   Fee Simple     359,531        
14.017 Property   Rockford Residence Inn 2012 94 Rooms   Fee Simple     359,531        
14.018 Property   Residence Inn Danbury 2013 78 Rooms   Fee Simple     341,781        
14.019 Property   Westminster Hampton Inn 2016 106 Rooms   Fee Simple     335,094        
14.020 Property   Appleton Residence Inn 2012 66 Rooms   Fee Simple     312,906        
14.021 Property   Quantico Courtyard 2013 98 Rooms   Fee Simple     304,031        
14.022 Property   El Paso Staybridge Suites 2011 109 Rooms   Leasehold     292,938        
14.023 Property   Fargo Residence Inn 2013 92 Rooms   Fee Simple     279,625        
14.024 Property   Langhorne SpringHill Suites 2012 91 Rooms   Fee Simple     272,969        
14.025 Property   Fairfield Inn and Suites Bethlehem 2013 103 Rooms   Fee Simple     266,313        
14.026 Property   Mendota Heights Fairfield Inn & Suites 2016 118 Rooms   Fee Simple     259,656        
14.027 Property   Residence Inn Albuquerque 2014 90 Rooms   Fee Simple     255,219        
14.028 Property   Residence Inn Kansas City Olathe 2015 90 Rooms   Fee Simple     244,125        
14.029 Property   Residence Inn Monroe 2009 66 Rooms   Fee Simple     241,906        
14.030 Property   Residence Inn San Antonio North Stone Oak 2014 88 Rooms   Fee Simple     241,906        
14.031 Property   Amarillo Residence Inn 2012 78 Rooms   Fee Simple     241,906        
14.032 Property   TownePlace Suites Scranton 2016 110 Rooms   Fee Simple     233,031        
14.033 Property   SpringHill Suites Waterford 2013 80 Rooms   Fee Simple     230,813        
14.034 Property   Madison Residence Inn 2012 66 Rooms   Fee Simple     228,594        
14.035 Property   Peoria, IL Residence Inn 2010 66 Rooms   Fee Simple     224,156        
14.036 Property   Lafayette Fairfield Inn & Suites 2014 78 Rooms   Fee Simple     224,156        
14.037 Property   Eden Prairie Fairfield Inn & Suites 2011 90 Rooms   Fee Simple     224,156        
14.038 Property   Tinley Park Fairfield Inn & Suites 2012 62 Rooms   Fee Simple     213,063        
14.039 Property   St. Joseph Hampton Inn 2016 59 Rooms   Fee Simple     210,844        
14.040 Property   Burnsville Hampton Inn 2017 79 Rooms   Fee Simple     208,625        
14.041 Property   Peoria, IL Courtyard 2013 78 Rooms   Fee Simple     204,188        
14.042 Property   Champaign Courtyard 2016 78 Rooms   Leasehold     201,938        
14.043 Property   Springfield Courtyard 2016 78 Rooms   Fee Simple     199,719        
14.044 Property   Akron Courtyard 2016 78 Rooms   Fee Simple     197,500        
14.045 Property   El Paso Holiday Inn Express & Suites 2011 102 Rooms   Leasehold     195,281        
14.046 Property   Memphis SpringHill Suites NAP 79 Rooms   Fee Simple     193,063        
14.047 Property   Tinley Park Hampton Inn 2016 63 Rooms   Fee Simple     188,625        
14.048 Property   Phoenix TownePlace Suites 2014 93 Rooms   Fee Simple     186,406        
14.049 Property   Woodbury Hampton Inn 2017 63 Rooms   Fee Simple     184,188        
14.050 Property   Colorado Springs Fairfield Inn 2016 65 Rooms   Fee Simple     184,188        
14.051 Property   Wichita Falls Hampton Inn 2017 74 Rooms   Fee Simple     184,188        
14.052 Property   Zanesville Hampton Inn 2016 63 Rooms   Fee Simple     179,750        
14.053 Property   Holland Fairfield Inn & Suites 2012 62 Rooms   Fee Simple     175,313        
14.054 Property   Lubbock Hampton Inn 2016 80 Rooms   Fee Simple     175,313        
14.055 Property   Phoenix SpringHill Suites 2017 81 Rooms   Fee Simple     170,875        
14.056 Property   Lewisville Residence Inn 2012 72 Rooms   Fee Simple     170,875        
14.057 Property   Battle Creek Hampton Inn 2013 63 Rooms   Fee Simple     170,875        
14.058 Property   Courtyard Scranton 2015 120 Rooms   Fee Simple     168,656        
14.059 Property   Springfield Fairfield Inn & Suites 2014 60 Rooms   Fee Simple     168,656        
14.060 Property   Branson Fairfield Inn & Suites 2013 96 Rooms   Fee Simple     166,438        
14.061 Property   Toledo Fairfield Inn & Suites 2016 62 Rooms   Fee Simple     164,219        
14.062 Property   Corpus Christi Residence Inn 2017 66 Rooms   Fee Simple     164,219        
14.063 Property   Columbus Homewood Suites 2016 66 Rooms   Fee Simple     162,000        
14.064 Property   Houston Brookhollow SpringHill Suites NAP 79 Rooms   Fee Simple     159,781        
14.065 Property   Residence Inn Fort Smith 2012 78 Rooms   Fee Simple     157,563        
14.066 Property   Joliet Fairfield Inn & Suites North 2012 60 Rooms   Fee Simple     157,563        
14.067 Property   Plano Fairfield Inn & Suites 2016 99 Rooms   Fee Simple     157,563        
14.068 Property   Topeka Residence Inn 2014 66 Rooms   Fee Simple     153,125        
14.069 Property   Bedford TownePlace Suites 2011 85 Rooms   Fee Simple     153,125        
14.070 Property   Wichita Hampton Inn 2016 80 Rooms   Fee Simple     150,906        
14.071 Property   Holiday Inn Express Malvern 2013 88 Rooms   Fee Simple     148,688        
14.072 Property   Greeley Fairfield Inn & Suites 2012 60 Rooms   Fee Simple     148,688        
14.073 Property   Amarillo Fairfield Inn & Suites 2015 74 Rooms   Fee Simple     148,688        
14.074 Property   Dallas Homewood Suites 2016 78 Rooms   Fee Simple     144,250        
14.075 Property   Oshkosh Fairfield Inn & Suites 2012 54 Rooms   Fee Simple     142,031        
14.076 Property   Burnsville Fairfield Inn & Suites 2011 61 Rooms   Fee Simple     142,031        
14.077 Property   Willowbrook Homewood Suites 2014 72 Rooms   Fee Simple     139,813        

 

 A-1-6

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1)
14.078 Property   Memphis Fairfield Inn & Suites 2011 62 Rooms   Fee Simple     133,156        
14.079 Property   Mansfield Hampton Inn 2015 61 Rooms   Fee Simple     130,938        
14.080 Property   Lubbock Fairfield Inn & Suites 2014 62 Rooms   Fee Simple     130,938        
14.081 Property   Mishawaka Fairfield Inn & Suites 2013 60 Rooms   Fee Simple     124,281        
14.082 Property   Abilene Hampton Inn 2017 63 Rooms   Fee Simple     124,281        
14.083 Property   Akron Hampton Inn 2017 63 Rooms   Fee Simple     122,063        
14.084 Property   Fort Worth Hampton Inn 2016 79 Rooms   Fee Simple     122,063        
14.085 Property   Bloomington Courtyard 2016 78 Rooms   Fee Simple     119,844        
14.086 Property   Fargo Comfort Suites 2013 82 Rooms   Fee Simple     119,844        
14.087 Property   Findlay Fairfield Inn & Suites 2012 54 Rooms   Fee Simple     119,844        
14.088 Property   Stevens Point Fairfield Inn & Suites 2016 60 Rooms   Fee Simple     119,844        
14.089 Property   Quincy Fairfield Inn & Suites 2013 62 Rooms   Fee Simple     119,844        
14.090 Property   Findlay Hampton Inn 2017 61 Rooms   Fee Simple     119,844        
14.091 Property   Forsyth Fairfield Inn 2011 62 Rooms   Fee Simple     117,625        
14.092 Property   Muncie Fairfield Inn 2014 63 Rooms   Fee Simple     117,625        
14.093 Property   Bismarck South Fairfield Inn & Suites 2016 61 Rooms   Fee Simple     113,188        
14.094 Property   Lee’s Summit Fairfield Inn & Suites 2014 54 Rooms   Fee Simple     113,188        
14.095 Property   Norman Fairfield Inn & Suites 2016 74 Rooms   Fee Simple     108,750        
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 2013 94 Rooms   Fee Simple     108,750        
14.097 Property   Council Bluffs Fairfield Inn & Suites 2016 60 Rooms   Fee Simple     106,531        
14.098 Property   Terre Haute Fairfield Inn & Suites 2012 60 Rooms   Fee Simple     106,531        
14.099 Property   Waco Fairfield Inn & Suites 2014 62 Rooms   Fee Simple     106,531        
14.100 Property   Champaign Fairfield Inn & Suites 2011 60 Rooms   Leasehold     104,313        
14.101 Property   Houston Brookhollow TownePlace Suites 2012 85 Rooms   Fee Simple     104,313        
14.102 Property   Corpus Christi Fairfield Inn & Suites 2014 66 Rooms   Fee Simple     104,313        
14.103 Property   Fargo Fairfield Inn & Suites 2011 60 Rooms   Fee Simple     102,094        
14.104 Property   Galesburg Fairfield Inn & Suites 2014 54 Rooms   Fee Simple     102,094        
14.105 Property   Abilene Fairfield Inn & Suites 2016 71 Rooms   Fee Simple     102,094        
14.106 Property   Billings Fairfield Inn & Suites 2011 60 Rooms   Fee Simple     99,875        
14.107 Property   Peru Fairfield Inn & Suites 2013 62 Rooms   Fee Simple     99,875        
14.108 Property   Mesquite Fairfield Inn & Suites 2016 80 Rooms   Leasehold     99,875        
14.109 Property   San Angelo Hampton Inn 2015 63 Rooms   Fee Simple     97,656        
14.110 Property   Bismarck North Fairfield Inn & Suites 2016 61 Rooms   Fee Simple     95,438        
14.111 Property   Willowbrook Hampton Inn 2016 74 Rooms   Fee Simple     95,438        
14.112 Property   Toledo Country Inn & Suites 2009 62 Rooms   Fee Simple     93,219        
14.113 Property   Dubuque Fairfield Inn 2016 55 Rooms   Fee Simple     91,000        
14.114 Property   Kankakee Fairfield Inn 2016 57 Rooms   Fee Simple     91,000        
14.115 Property   Canton Fairfield Inn & Suites 2011 60 Rooms   Fee Simple     88,781        
14.116 Property   Westchase Fairfield Inn & Suites 2012 80 Rooms   Fee Simple     86,563        
14.117 Property   Lima Fairfield Inn 2016 62 Rooms   Fee Simple     86,563        
14.118 Property   Owatonna Country Inn & Suites 2017 48 Rooms   Fee Simple     84,344        
14.119 Property   Saginaw Fairfield Inn 2016 76 Rooms   Fee Simple     82,125        
14.120 Property   Youngstown Hampton Inn 2017 63 Rooms   Fee Simple     82,125        
14.121 Property   Longview Fairfield Inn & Suites 2015 62 Rooms   Fee Simple     79,906        
14.122 Property   Middletown Fairfield Inn 2011 57 Rooms   Fee Simple     75,469        
14.123 Property   Mishawaka Best Western Plus 2012 61 Rooms   Fee Simple     75,469        
14.124 Property   Tyler Fairfield Inn & Suites 2014 62 Rooms   Fee Simple     75,469        
14.125 Property   Stafford Hampton Inn 2017 85 Rooms   Fee Simple     73,250        
14.126 Property   Lincoln Fairfield Inn & Suites 2014 60 Rooms   Fee Simple     71,031        
14.127 Property   Saginaw Comfort Suites 2012 65 Rooms   Fee Simple     71,031        
14.128 Property   Humble Fairfield Inn & Suites 2016 62 Rooms   Fee Simple     70,719        
14.129 Property   Corpus Christi Country Inn & Suites 2012 62 Rooms   Fee Simple     68,813        
14.130 Property   Youngstown Fairfield Inn & Suites 2015 62 Rooms   Fee Simple     68,813        
14.131 Property   Stillwater Fairfield Inn & Suites 2011 62 Rooms   Fee Simple     68,813        
14.132 Property   Quail Springs Fairfield Inn & Suites 2016 62 Rooms   Fee Simple     68,813        
14.133 Property   Temple Fairfield Inn & Suites 2014 60 Rooms   Fee Simple     68,813        
14.134 Property   Topeka Fairfield Inn 2011 62 Rooms   Fee Simple     66,563        
14.135 Property   Lincoln Comfort Suites 2014 59 Rooms   Fee Simple     53,250        
14.136 Property   Wichita Comfort Inn 2013 57 Rooms   Fee Simple     46,594        
14.137 Property   Bloomington Comfort Suites 2016 59 Rooms   Fee Simple     44,375        
14.138 Property   Grand Forks Fairfield Inn 2016 61 Rooms   Fee Simple     42,156        
15 Loan 26 Doral Plaza NAP 97,456 SF 255.50 Fee Simple and Leasehold 24,900,000 24,900,000 24,900,000 2.8% 24,900,000 4.52850% 0.04595%
16 Loan   Rutherford Commons NAP 196,573 SF 117.00 Leasehold 23,000,000 23,000,000 23,000,000 2.6% 23,000,000 4.48850% 0.02595%
17 Loan   Alexandria Moulding Portfolio   741,870 SF 30.23   22,425,000 22,425,000 22,425,000 2.5% 20,513,598 4.48200% 0.04595%
17.01 Property   Alexandria Moulding La Porte IN 1987 437,000 SF   Fee Simple     11,212,500        
17.02 Property   Alexandria Moulding Moxee WA NAP 304,870 SF   Fee Simple     11,212,500        
18 Loan 10, 27, 28 Anytime Self Storage Portfolio   439,722 SF 45.48   20,000,000 20,000,000 20,000,000 2.3% 16,886,399 5.00850% 0.01595%
18.01 Property   2100 West Baseline Avenue NAP 57,500 SF   Fee Simple     3,716,795        
18.02 Property   1751 East Benson Highway NAP 47,225 SF   Fee Simple     2,363,723        
18.03 Property   101 South Taylor Avenue NAP 39,520 SF   Fee Simple     2,190,136        
18.04 Property   7340 East Benson Highway NAP 85,590 SF   Fee Simple     2,095,875        
18.05 Property   556 East Frank Way NAP 40,760 SF   Fee Simple     2,022,855        
18.06 Property   3055 North 30th Avenue NAP 47,460 SF   Fee Simple     1,927,784        
18.07 Property   11139 East Apache Trail NAP 36,670 SF   Fee Simple     1,726,928        
18.08 Property   1155 East Irvington Road NAP 32,222 SF   Fee Simple     1,537,943        
18.09 Property   5600 South 12th Avenue NAP 36,100 SF   Fee Simple     1,478,788        
18.10 Property   508 North Grant Street NAP 16,675 SF   Fee Simple     939,173        

 

 A-1-7

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Year Renovated Units, Rooms, Sq Ft Unit Description Loan Per Unit ($) Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Cost Rate (%) (1)
19 Loan 10, 17, 29 Two Democracy NAP 275,134 SF 90.86 Leasehold 15,000,000 15,000,000 15,000,000 1.7% 12,490,976 5.39150% 0.01595%
20 Loan 30, 31 801 Broadway 2004 137,605 SF 101.18 Fee Simple 14,000,000 13,922,744 13,922,744 1.6% 11,227,374 4.27050% 0.03595%
21 Loan 10, 32, 33 357 Flatbush NAP 15,240 SF 688.98 Fee Simple 10,500,000 10,500,000 10,500,000 1.2% 10,500,000 4.72350% 0.01595%
22 Loan   North Park Apartments 2014 192 Units 52,864.58 Fee Simple 10,150,000 10,150,000 10,150,000 1.1% 8,794,986 5.05400% 0.05595%
23 Loan 20 TGAAR Tower NAP 91,804 SF 78.30 Fee Simple 7,200,000 7,188,705 7,188,705 0.8% 5,817,715 4.48950% 0.05595%
24 Loan   Chase Retail Center NAP 42,440 SF 162.34 Fee Simple 6,900,000 6,889,855 6,889,855 0.8% 5,681,433 5.05450% 0.01595%
25 Loan 34 Cross County Shopping Center 2015 50,857 SF 134.89 Fee Simple 6,860,000 6,860,000 6,860,000 0.8% 5,744,037 4.72250% 0.05595%
26 Loan 10 RiNo Self Storage NAP 72,292 SF 92.68 Fee Simple 6,700,000 6,700,000 6,700,000 0.8% 6,700,000 4.73850% 0.01595%
27 Loan   Fresh Thyme Kirkwood NAP 27,956 SF 236.09 Fee Simple 6,600,000 6,600,000 6,600,000 0.7% 5,445,210 5.10050% 0.08345%
28 Loan 35 Parkway Tower 2015 48,458 SF 135.17 Fee Simple 6,550,000 6,550,000 6,550,000 0.7% 5,396,769 5.05950% 0.01595%
29 Loan 10, 36 Holiday Inn Express Columbus 2012-2013 88 Rooms 74,181.82 Fee Simple 6,528,000 6,528,000 6,528,000 0.7% 5,422,788 5.31400% 0.08345%
30 Loan   Century Industrial Center NAP 166,807 SF 34.47 Fee Simple 5,750,000 5,750,000 5,750,000 0.6% 5,274,549 4.65500% 0.05595%
31 Loan 37 Camp Creek NAP 9,998 SF 510.10 Fee Simple 5,100,000 5,100,000 5,100,000 0.6% 4,303,344 4.98400% 0.01595%
32 Loan 10, 18 ESA Fort Worth Medical Center 2015 99 Rooms 43,182.83 Fee Simple 4,275,100 4,275,100 4,275,100 0.5% 3,764,325 4.75450% 0.01595%
33 Loan 10, 18 ESA Indianapolis Airport 2016 107 Rooms 28,780.37 Fee Simple 3,079,500 3,079,500 3,079,500 0.3% 2,711,572 4.75450% 0.01595%
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 2015 71 Rooms 38,678.87 Fee Simple 2,746,200 2,746,200 2,746,200 0.3% 2,418,093 4.75450% 0.01595%
35 Loan 10, 18 ESA Dallas Vantage Point Drive 2017 132 Rooms 19,068.94 Fee Simple 2,517,100 2,517,100 2,517,100 0.3% 2,216,366 4.75450% 0.01595%
36 Loan 20, 38 Monte Industrial 1995 20,000 SF 104.73 Fee Simple 2,100,000 2,094,647 2,094,647 0.2% 1,725,788 4.99250% 0.05595%
37 Loan 10, 18 ESA Indianapolis Northwest College 2017 72 Rooms 17,952.78 Fee Simple 1,292,600 1,292,600 1,292,600 0.1% 1,138,164 4.75450% 0.01595%

 

 A-1-8

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
1 Loan 8, 9, 10 Marina Heights State Farm 3.54480% 218,039.97 2,616,479.64 1,466,130.86 17,593,570.36 Interest Only - ARD Actual/360 2 120 118 120 118 0
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 3.349028% 193,330.45 2,319,965.40 773,321.79 9,279,861.54 Interest Only - ARD Actual/360 2 120 118 120 118 0
3 Loan 14, 15, 16, 17 Twelve Oaks Mall 4.38255% 326,541.02 3,918,492.24 653,082.03 7,836,984.34 Amortizing Actual/360 0 0 0 120 120 360
4 Loan 10, 18 ESA Portfolio 4.73855% 345,585.80 4,147,029.60     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360
4.01 Property   ESA Fort Wayne South                          
4.02 Property   ESA Lexington Nicholasville Road                          
4.03 Property   ESA Indianapolis Northwest I 465                          
4.04 Property   ESA Dayton North                          
4.05 Property   ESA Indianapolis Airport West Southern Avenue                          
4.06 Property   ESA Dallas Greenville Avenue                          
4.07 Property   ESA Waco Woodway                          
4.08 Property   ESA Fort Worth Fossil Creek                          
4.09 Property   ESA El Paso Airport                          
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road                          
4.11 Property   ESA Fort Worth City View                          
4.12 Property   ESA Dallas Plano Parkway                          
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman                          
4.14 Property   ESA Dayton South                          
4.15 Property   ESA Lexington Tates Creek                          
4.16 Property   ESA Dayton Fairborn                          
4.17 Property   ESA Fort Worth Southwest                          
4.18 Property   ESA Fort Wayne North                          
4.19 Property   ESA El Paso West                          
4.20 Property   ESA Dallas Plano Parkway Medical Center                          
5 Loan 17, 19 U.S. Industrial Portfolio 4.49805% 244,631.11 2,935,573.32 159,774.70 1,917,296.35 Interest Only Actual/360 0 120 120 120 120 0
5.01 Property   DialogDirect                          
5.02 Property   JIT Packaging                          
5.03 Property   Markel                          
5.04 Property   Dedicated Logistics                          
5.05 Property   Wilbert                          
5.06 Property   Matandy Steel                          
5.07 Property   Landmark Plastics                          
5.08 Property   Rohrer Corporation (OH)                          
5.09 Property   Rohrer Corporation (IL)                          
5.10 Property   Rohrer Corporation (GA)                          
5.11 Property   AAP Metals                          
6 Loan   Brunswick Commons 4.35755% 233,330.05 2,799,960.60     Interest Only Actual/360 3 120 117 120 117 0
7 Loan 20 Pin Oak North Medical Office 4.61155% 292,487.31 3,509,847.72     Interest Only, Then Amortizing Actual/360 1 36 35 120 119 360
8 Loan 21 Sola Apartments 4.61355% 157,359.60 1,888,315.20     Interest Only Actual/360 1 120 119 120 119 0
9 Loan 14, 22 Worldwide Plaza 3.5898425532% 106,592.66 1,279,111.92 1,770,309.25 21,243,711.02 Interest Only Actual/360 4 120 116 120 116 0
10 Loan 10 90 Fifth Avenue 4.29105% 122,816.80 1,473,801.60 257,460.40 3,089,524.80 Interest Only Actual/360 8 120 112 120 112 0
11 Loan 23 Bass Pro & Cabela’s Portfolio 4.36305% 112,697.42 1,352,369.04 608,403.26 7,300,839.12 Interest Only Actual/360 5 120 115 120 115 0
11.01 Property   Cabela’s Rogers                          
11.02 Property   Cabela’s Lone Tree                          
11.03 Property   Bass Pro San Antonio                          
11.04 Property   Cabela’s Allen                          
11.05 Property   Cabela’s Lehi                          
11.06 Property   Bass Pro Tampa                          
11.07 Property   Cabela’s Hammond                          
11.08 Property   Bass Pro Round Rock                          
11.09 Property   Cabela’s Fort Mill                          
11.10 Property   Cabela’s Wichita                          
11.11 Property   Cabela’s Owatonna                          
11.12 Property   Cabela’s Centerville                          
11.13 Property   Cabela’s Huntsville                          
11.14 Property   Bass Pro Port St. Lucie                          
11.15 Property   Cabela’s Waco                          
11.16 Property   Cabela’s East Grand Forks                          
12 Loan   Tetra Technologies 4.47305% 134,098.46 1,609,181.52     Interest Only, Then Amortizing Actual/360 1 59 58 120 119 360
13 Loan 10, 24 Esperanza 4.92755% 104,419.99 1,253,039.88 62,652.00 751,824.00 Interest Only Actual/360 4 120 116 120 116 0

 

 A-1-9

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio 4.58380% 97,132.67 1,165,592.04 1,195,451.62 14,345,419.38 Interest Only Actual/360 5 60 55 60 55 0
14.001 Property   Hilton Garden Inn Glastonbury                          
14.002 Property   Sheraton Hotel Woodbury                          
14.003 Property   DoubleTree Holland                          
14.004 Property   Lexington Residence Inn                          
14.005 Property   Residence Inn Mystic Groton                          
14.006 Property   Lexington Courtyard                          
14.007 Property   Residence Inn Baton Rouge                          
14.008 Property   TownePlace Suites Boise Downtown                          
14.009 Property   San Bernardino Hampton Inn & Suites                          
14.010 Property   Fairfield Inn and Suites Reno Sparks                          
14.011 Property   Kalamazoo-Portage Courtyard                          
14.012 Property   Bismarck Residence Inn                          
14.013 Property   Residence Inn Southington                          
14.014 Property   Bloomington Fairfield Inn & Suites                          
14.015 Property   Montgomeryville Staybridge Suites                          
14.016 Property   TownePlace Suites Pocatello                          
14.017 Property   Rockford Residence Inn                          
14.018 Property   Residence Inn Danbury                          
14.019 Property   Westminster Hampton Inn                          
14.020 Property   Appleton Residence Inn                          
14.021 Property   Quantico Courtyard                          
14.022 Property   El Paso Staybridge Suites                          
14.023 Property   Fargo Residence Inn                          
14.024 Property   Langhorne SpringHill Suites                          
14.025 Property   Fairfield Inn and Suites Bethlehem                          
14.026 Property   Mendota Heights Fairfield Inn & Suites                          
14.027 Property   Residence Inn Albuquerque                          
14.028 Property   Residence Inn Kansas City Olathe                          
14.029 Property   Residence Inn Monroe                          
14.030 Property   Residence Inn San Antonio North Stone Oak                          
14.031 Property   Amarillo Residence Inn                          
14.032 Property   TownePlace Suites Scranton                          
14.033 Property   SpringHill Suites Waterford                          
14.034 Property   Madison Residence Inn                          
14.035 Property   Peoria, IL Residence Inn                          
14.036 Property   Lafayette Fairfield Inn & Suites                          
14.037 Property   Eden Prairie Fairfield Inn & Suites                          
14.038 Property   Tinley Park Fairfield Inn & Suites                          
14.039 Property   St. Joseph Hampton Inn                          
14.040 Property   Burnsville Hampton Inn                          
14.041 Property   Peoria, IL Courtyard                          
14.042 Property   Champaign Courtyard                          
14.043 Property   Springfield Courtyard                          
14.044 Property   Akron Courtyard                          
14.045 Property   El Paso Holiday Inn Express & Suites                          
14.046 Property   Memphis SpringHill Suites                          
14.047 Property   Tinley Park Hampton Inn                          
14.048 Property   Phoenix TownePlace Suites                          
14.049 Property   Woodbury Hampton Inn                          
14.050 Property   Colorado Springs Fairfield Inn                          
14.051 Property   Wichita Falls Hampton Inn                          
14.052 Property   Zanesville Hampton Inn                          
14.053 Property   Holland Fairfield Inn & Suites                          
14.054 Property   Lubbock Hampton Inn                          
14.055 Property   Phoenix SpringHill Suites                          
14.056 Property   Lewisville Residence Inn                          
14.057 Property   Battle Creek Hampton Inn                          
14.058 Property   Courtyard Scranton                          
14.059 Property   Springfield Fairfield Inn & Suites                          
14.060 Property   Branson Fairfield Inn & Suites                          
14.061 Property   Toledo Fairfield Inn & Suites                          
14.062 Property   Corpus Christi Residence Inn                          
14.063 Property   Columbus Homewood Suites                          
14.064 Property   Houston Brookhollow SpringHill Suites                          
14.065 Property   Residence Inn Fort Smith                          
14.066 Property   Joliet Fairfield Inn & Suites North                          
14.067 Property   Plano Fairfield Inn & Suites                          
14.068 Property   Topeka Residence Inn                          
14.069 Property   Bedford TownePlace Suites                          
14.070 Property   Wichita Hampton Inn                          
14.071 Property   Holiday Inn Express Malvern                          
14.072 Property   Greeley Fairfield Inn & Suites                          
14.073 Property   Amarillo Fairfield Inn & Suites                          
14.074 Property   Dallas Homewood Suites                          
14.075 Property   Oshkosh Fairfield Inn & Suites                          
14.076 Property   Burnsville Fairfield Inn & Suites                          
14.077 Property   Willowbrook Homewood Suites                          

 

 A-1-10

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
14.078 Property   Memphis Fairfield Inn & Suites                          
14.079 Property   Mansfield Hampton Inn                          
14.080 Property   Lubbock Fairfield Inn & Suites                          
14.081 Property   Mishawaka Fairfield Inn & Suites                          
14.082 Property   Abilene Hampton Inn                          
14.083 Property   Akron Hampton Inn                          
14.084 Property   Fort Worth Hampton Inn                          
14.085 Property   Bloomington Courtyard                          
14.086 Property   Fargo Comfort Suites                          
14.087 Property   Findlay Fairfield Inn & Suites                          
14.088 Property   Stevens Point Fairfield Inn & Suites                          
14.089 Property   Quincy Fairfield Inn & Suites                          
14.090 Property   Findlay Hampton Inn                          
14.091 Property   Forsyth Fairfield Inn                          
14.092 Property   Muncie Fairfield Inn                          
14.093 Property   Bismarck South Fairfield Inn & Suites                          
14.094 Property   Lee’s Summit Fairfield Inn & Suites                          
14.095 Property   Norman Fairfield Inn & Suites                          
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                          
14.097 Property   Council Bluffs Fairfield Inn & Suites                          
14.098 Property   Terre Haute Fairfield Inn & Suites                          
14.099 Property   Waco Fairfield Inn & Suites                          
14.100 Property   Champaign Fairfield Inn & Suites                          
14.101 Property   Houston Brookhollow TownePlace Suites                          
14.102 Property   Corpus Christi Fairfield Inn & Suites                          
14.103 Property   Fargo Fairfield Inn & Suites                          
14.104 Property   Galesburg Fairfield Inn & Suites                          
14.105 Property   Abilene Fairfield Inn & Suites                          
14.106 Property   Billings Fairfield Inn & Suites                          
14.107 Property   Peru Fairfield Inn & Suites                          
14.108 Property   Mesquite Fairfield Inn & Suites                          
14.109 Property   San Angelo Hampton Inn                          
14.110 Property   Bismarck North Fairfield Inn & Suites                          
14.111 Property   Willowbrook Hampton Inn                          
14.112 Property   Toledo Country Inn & Suites                          
14.113 Property   Dubuque Fairfield Inn                          
14.114 Property   Kankakee Fairfield Inn                          
14.115 Property   Canton Fairfield Inn & Suites                          
14.116 Property   Westchase Fairfield Inn & Suites                          
14.117 Property   Lima Fairfield Inn                          
14.118 Property   Owatonna Country Inn & Suites                          
14.119 Property   Saginaw Fairfield Inn                          
14.120 Property   Youngstown Hampton Inn                          
14.121 Property   Longview Fairfield Inn & Suites                          
14.122 Property   Middletown Fairfield Inn                          
14.123 Property   Mishawaka Best Western Plus                          
14.124 Property   Tyler Fairfield Inn & Suites                          
14.125 Property   Stafford Hampton Inn                          
14.126 Property   Lincoln Fairfield Inn & Suites                          
14.127 Property   Saginaw Comfort Suites                          
14.128 Property   Humble Fairfield Inn & Suites                          
14.129 Property   Corpus Christi Country Inn & Suites                          
14.130 Property   Youngstown Fairfield Inn & Suites                          
14.131 Property   Stillwater Fairfield Inn & Suites                          
14.132 Property   Quail Springs Fairfield Inn & Suites                          
14.133 Property   Temple Fairfield Inn & Suites                          
14.134 Property   Topeka Fairfield Inn                          
14.135 Property   Lincoln Comfort Suites                          
14.136 Property   Wichita Comfort Inn                          
14.137 Property   Bloomington Comfort Suites                          
14.138 Property   Grand Forks Fairfield Inn                          
15 Loan 26 Doral Plaza 4.48255% 95,271.46 1,143,257.52     Interest Only Actual/360 2 120 118 120 118 0
16 Loan   Rutherford Commons 4.46255% 87,224.44 1,046,693.28     Interest Only Actual/360 2 120 118 120 118 0
17 Loan   Alexandria Moulding Portfolio 4.43605% 113,384.47 1,360,613.64     Interest Only, Then Amortizing Actual/360 1 60 59 120 119 360
17.01 Property   Alexandria Moulding La Porte IN                          
17.02 Property   Alexandria Moulding Moxee WA                          
18 Loan 10, 27, 28 Anytime Self Storage Portfolio 4.99255% 107,468.25 1,289,619.00     Interest Only, Then Amortizing Actual/360 1 12 11 120 119 360
18.01 Property   2100 West Baseline Avenue                          
18.02 Property   1751 East Benson Highway                          
18.03 Property   101 South Taylor Avenue                          
18.04 Property   7340 East Benson Highway                          
18.05 Property   556 East Frank Way                          
18.06 Property   3055 North 30th Avenue                          
18.07 Property   11139 East Apache Trail                          
18.08 Property   1155 East Irvington Road                          
18.09 Property   5600 South 12th Avenue                          
18.10 Property   508 North Grant Street                          

 

 A-1-11

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Net Mortgage Loan Rate (%) Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Passu Companion Loan Monthly Debt Service ($) Pari Passu Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method Seasoning Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.)
19 Loan 10, 17, 29 Two Democracy 5.37555% 84,150.05 1,009,800.60 56,100.03 673,200.36 Amortizing - ARD Actual/360 0 0 0 120 120 360
20 Loan 30, 31 801 Broadway 4.23455% 69,039.71 828,476.52     Amortizing Actual/360 4 0 0 120 116 360
21 Loan 10, 32, 33 357 Flatbush 4.70755% 41,904.66 502,855.92     Interest Only Actual/360 2 120 118 120 118 0
22 Loan   North Park Apartments 4.99805% 54,822.86 657,874.32     Interest Only, Then Amortizing Actual/360 0 24 24 120 120 360
23 Loan 20 TGAAR Tower 4.43355% 36,436.44 437,237.28     Amortizing Actual/360 1 0 0 120 119 360
24 Loan   Chase Retail Center 5.03855% 37,270.86 447,250.32     Amortizing Actual/360 1 0 0 120 119 360
25 Loan 34 Cross County Shopping Center 4.66655% 35,671.39 428,056.68     Interest Only, Then Amortizing Actual/360 2 12 10 120 118 360
26 Loan 10 RiNo Self Storage 4.72255% 26,824.08 321,888.96     Interest Only Actual/360 2 120 118 120 118 0
27 Loan   Fresh Thyme Kirkwood 5.01705% 35,836.71 430,040.52     Amortizing Actual/360 0 0 0 120 120 360
28 Loan 35 Parkway Tower 5.04355% 35,400.38 424,804.56     Amortizing Actual/360 0 0 0 120 120 360
29 Loan 10, 36 Holiday Inn Express Columbus 5.23055% 36,307.06 435,684.72     Amortizing Actual/360 0 0 0 120 120 360
30 Loan   Century Industrial Center 4.59905% 29,666.35 355,996.20     Interest Only, Then Amortizing Actual/360 2 60 58 120 118 360
31 Loan 37 Camp Creek 4.96805% 27,328.05 327,936.60     Interest Only, Then Amortizing Actual/360 4 12 8 120 116 360
32 Loan 10, 18 ESA Fort Worth Medical Center 4.73855% 22,312.54 267,750.48     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360
33 Loan 10, 18 ESA Indianapolis Airport 4.73855% 16,072.48 192,869.76     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 4.73855% 14,332.93 171,995.16     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360
35 Loan 10, 18 ESA Dallas Vantage Point Drive 4.73855% 13,137.21 157,646.52     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360
36 Loan 20, 38 Monte Industrial 4.93655% 11,263.63 135,163.56     Amortizing Actual/360 2 0 0 120 118 360
37 Loan 10, 18 ESA Indianapolis Northwest College 4.73855% 6,746.32 80,955.84     Interest Only, Then Amortizing Actual/360 0 36 36 120 120 360

 

 A-1-12

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD (Yes / No) Final Maturity Date Grace Period- Late Fee Grace Period- Default
1 Loan 8, 9, 10 Marina Heights State Farm 0 12/7/2017 6 2/6/2018 1/6/2028   1/6/2028 Yes 1/6/2033 0 0
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 0 12/14/2017 6 2/6/2018 1/6/2028   1/6/2028 Yes 4/6/2031 0 0
3 Loan 14, 15, 16, 17 Twelve Oaks Mall 360 2/28/2018 6 4/6/2018   4/6/2018 3/6/2028 No   0 0
4 Loan 10, 18 ESA Portfolio 360 2/21/2018 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0
4.01 Property   ESA Fort Wayne South                      
4.02 Property   ESA Lexington Nicholasville Road                      
4.03 Property   ESA Indianapolis Northwest I 465                      
4.04 Property   ESA Dayton North                      
4.05 Property   ESA Indianapolis Airport West Southern Avenue                      
4.06 Property   ESA Dallas Greenville Avenue                      
4.07 Property   ESA Waco Woodway                      
4.08 Property   ESA Fort Worth Fossil Creek                      
4.09 Property   ESA El Paso Airport                      
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road                      
4.11 Property   ESA Fort Worth City View                      
4.12 Property   ESA Dallas Plano Parkway                      
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman                      
4.14 Property   ESA Dayton South                      
4.15 Property   ESA Lexington Tates Creek                      
4.16 Property   ESA Dayton Fairborn                      
4.17 Property   ESA Fort Worth Southwest                      
4.18 Property   ESA Fort Wayne North                      
4.19 Property   ESA El Paso West                      
4.20 Property   ESA Dallas Plano Parkway Medical Center                      
5 Loan 17, 19 U.S. Industrial Portfolio 0 3/2/2018 6 4/6/2018 3/6/2028   3/6/2028 No   3 0
5.01 Property   DialogDirect                      
5.02 Property   JIT Packaging                      
5.03 Property   Markel                      
5.04 Property   Dedicated Logistics                      
5.05 Property   Wilbert                      
5.06 Property   Matandy Steel                      
5.07 Property   Landmark Plastics                      
5.08 Property   Rohrer Corporation (OH)                      
5.09 Property   Rohrer Corporation (IL)                      
5.10 Property   Rohrer Corporation (GA)                      
5.11 Property   AAP Metals                      
6 Loan   Brunswick Commons 0 11/15/2017 6 1/6/2018 12/6/2027   12/6/2027 No   0 0
7 Loan 20 Pin Oak North Medical Office 360 1/19/2018 6 3/6/2018 2/6/2021 3/6/2021 2/6/2028 No   0 0
8 Loan 21 Sola Apartments 0 1/24/2018 6 3/6/2018 2/6/2028   2/6/2028 No   0 0
9 Loan 14, 22 Worldwide Plaza 0 10/18/2017 6 12/6/2017 11/6/2027   11/6/2027 No   0 0
10 Loan 10 90 Fifth Avenue 0 7/6/2017 6 8/6/2017 7/6/2027   7/6/2027 No   0 0
11 Loan 23 Bass Pro & Cabela’s Portfolio 0 9/25/2017 6 11/6/2017 10/6/2027   10/6/2027 No   10 days grace, two times during the term of the loan, other than the payment due on the Maturity Date 0
11.01 Property   Cabela’s Rogers                      
11.02 Property   Cabela’s Lone Tree                      
11.03 Property   Bass Pro San Antonio                      
11.04 Property   Cabela’s Allen                      
11.05 Property   Cabela’s Lehi                      
11.06 Property   Bass Pro Tampa                      
11.07 Property   Cabela’s Hammond                      
11.08 Property   Bass Pro Round Rock                      
11.09 Property   Cabela’s Fort Mill                      
11.10 Property   Cabela’s Wichita                      
11.11 Property   Cabela’s Owatonna                      
11.12 Property   Cabela’s Centerville                      
11.13 Property   Cabela’s Huntsville                      
11.14 Property   Bass Pro Port St. Lucie                      
11.15 Property   Cabela’s Waco                      
11.16 Property   Cabela’s East Grand Forks                      
12 Loan   Tetra Technologies 360 1/16/2018 6 3/6/2018 1/6/2023 2/6/2023 2/6/2028 No   0 0
13 Loan 10, 24 Esperanza 0 10/27/2017 6 12/6/2017 11/6/2027   11/6/2027 No   0 0

 

 A-1-13

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD (Yes / No) Final Maturity Date Grace Period- Late Fee Grace Period- Default
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio 0 9/22/2017 6 11/6/2017 10/5/2022   10/5/2022 No   0 0
14.001 Property   Hilton Garden Inn Glastonbury                      
14.002 Property   Sheraton Hotel Woodbury                      
14.003 Property   DoubleTree Holland                      
14.004 Property   Lexington Residence Inn                      
14.005 Property   Residence Inn Mystic Groton                      
14.006 Property   Lexington Courtyard                      
14.007 Property   Residence Inn Baton Rouge                      
14.008 Property   TownePlace Suites Boise Downtown                      
14.009 Property   San Bernardino Hampton Inn & Suites                      
14.010 Property   Fairfield Inn and Suites Reno Sparks                      
14.011 Property   Kalamazoo-Portage Courtyard                      
14.012 Property   Bismarck Residence Inn                      
14.013 Property   Residence Inn Southington                      
14.014 Property   Bloomington Fairfield Inn & Suites                      
14.015 Property   Montgomeryville Staybridge Suites                      
14.016 Property   TownePlace Suites Pocatello                      
14.017 Property   Rockford Residence Inn                      
14.018 Property   Residence Inn Danbury                      
14.019 Property   Westminster Hampton Inn                      
14.020 Property   Appleton Residence Inn                      
14.021 Property   Quantico Courtyard                      
14.022 Property   El Paso Staybridge Suites                      
14.023 Property   Fargo Residence Inn                      
14.024 Property   Langhorne SpringHill Suites                      
14.025 Property   Fairfield Inn and Suites Bethlehem                      
14.026 Property   Mendota Heights Fairfield Inn & Suites                      
14.027 Property   Residence Inn Albuquerque                      
14.028 Property   Residence Inn Kansas City Olathe                      
14.029 Property   Residence Inn Monroe                      
14.030 Property   Residence Inn San Antonio North Stone Oak                      
14.031 Property   Amarillo Residence Inn                      
14.032 Property   TownePlace Suites Scranton                      
14.033 Property   SpringHill Suites Waterford                      
14.034 Property   Madison Residence Inn                      
14.035 Property   Peoria, IL Residence Inn                      
14.036 Property   Lafayette Fairfield Inn & Suites                      
14.037 Property   Eden Prairie Fairfield Inn & Suites                      
14.038 Property   Tinley Park Fairfield Inn & Suites                      
14.039 Property   St. Joseph Hampton Inn                      
14.040 Property   Burnsville Hampton Inn                      
14.041 Property   Peoria, IL Courtyard                      
14.042 Property   Champaign Courtyard                      
14.043 Property   Springfield Courtyard                      
14.044 Property   Akron Courtyard                      
14.045 Property   El Paso Holiday Inn Express & Suites                      
14.046 Property   Memphis SpringHill Suites                      
14.047 Property   Tinley Park Hampton Inn                      
14.048 Property   Phoenix TownePlace Suites                      
14.049 Property   Woodbury Hampton Inn                      
14.050 Property   Colorado Springs Fairfield Inn                      
14.051 Property   Wichita Falls Hampton Inn                      
14.052 Property   Zanesville Hampton Inn                      
14.053 Property   Holland Fairfield Inn & Suites                      
14.054 Property   Lubbock Hampton Inn                      
14.055 Property   Phoenix SpringHill Suites                      
14.056 Property   Lewisville Residence Inn                      
14.057 Property   Battle Creek Hampton Inn                      
14.058 Property   Courtyard Scranton                      
14.059 Property   Springfield Fairfield Inn & Suites                      
14.060 Property   Branson Fairfield Inn & Suites                      
14.061 Property   Toledo Fairfield Inn & Suites                      
14.062 Property   Corpus Christi Residence Inn                      
14.063 Property   Columbus Homewood Suites                      
14.064 Property   Houston Brookhollow SpringHill Suites                      
14.065 Property   Residence Inn Fort Smith                      
14.066 Property   Joliet Fairfield Inn & Suites North                      
14.067 Property   Plano Fairfield Inn & Suites                      
14.068 Property   Topeka Residence Inn                      
14.069 Property   Bedford TownePlace Suites                      
14.070 Property   Wichita Hampton Inn                      
14.071 Property   Holiday Inn Express Malvern                      
14.072 Property   Greeley Fairfield Inn & Suites                      
14.073 Property   Amarillo Fairfield Inn & Suites                      
14.074 Property   Dallas Homewood Suites                      
14.075 Property   Oshkosh Fairfield Inn & Suites                      
14.076 Property   Burnsville Fairfield Inn & Suites                      
14.077 Property   Willowbrook Homewood Suites                      

 

 A-1-14

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD (Yes / No) Final Maturity Date Grace Period- Late Fee Grace Period- Default
14.078 Property   Memphis Fairfield Inn & Suites                      
14.079 Property   Mansfield Hampton Inn                      
14.080 Property   Lubbock Fairfield Inn & Suites                      
14.081 Property   Mishawaka Fairfield Inn & Suites                      
14.082 Property   Abilene Hampton Inn                      
14.083 Property   Akron Hampton Inn                      
14.084 Property   Fort Worth Hampton Inn                      
14.085 Property   Bloomington Courtyard                      
14.086 Property   Fargo Comfort Suites                      
14.087 Property   Findlay Fairfield Inn & Suites                      
14.088 Property   Stevens Point Fairfield Inn & Suites                      
14.089 Property   Quincy Fairfield Inn & Suites                      
14.090 Property   Findlay Hampton Inn                      
14.091 Property   Forsyth Fairfield Inn                      
14.092 Property   Muncie Fairfield Inn                      
14.093 Property   Bismarck South Fairfield Inn & Suites                      
14.094 Property   Lee’s Summit Fairfield Inn & Suites                      
14.095 Property   Norman Fairfield Inn & Suites                      
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                      
14.097 Property   Council Bluffs Fairfield Inn & Suites                      
14.098 Property   Terre Haute Fairfield Inn & Suites                      
14.099 Property   Waco Fairfield Inn & Suites                      
14.100 Property   Champaign Fairfield Inn & Suites                      
14.101 Property   Houston Brookhollow TownePlace Suites                      
14.102 Property   Corpus Christi Fairfield Inn & Suites                      
14.103 Property   Fargo Fairfield Inn & Suites                      
14.104 Property   Galesburg Fairfield Inn & Suites                      
14.105 Property   Abilene Fairfield Inn & Suites                      
14.106 Property   Billings Fairfield Inn & Suites                      
14.107 Property   Peru Fairfield Inn & Suites                      
14.108 Property   Mesquite Fairfield Inn & Suites                      
14.109 Property   San Angelo Hampton Inn                      
14.110 Property   Bismarck North Fairfield Inn & Suites                      
14.111 Property   Willowbrook Hampton Inn                      
14.112 Property   Toledo Country Inn & Suites                      
14.113 Property   Dubuque Fairfield Inn                      
14.114 Property   Kankakee Fairfield Inn                      
14.115 Property   Canton Fairfield Inn & Suites                      
14.116 Property   Westchase Fairfield Inn & Suites                      
14.117 Property   Lima Fairfield Inn                      
14.118 Property   Owatonna Country Inn & Suites                      
14.119 Property   Saginaw Fairfield Inn                      
14.120 Property   Youngstown Hampton Inn                      
14.121 Property   Longview Fairfield Inn & Suites                      
14.122 Property   Middletown Fairfield Inn                      
14.123 Property   Mishawaka Best Western Plus                      
14.124 Property   Tyler Fairfield Inn & Suites                      
14.125 Property   Stafford Hampton Inn                      
14.126 Property   Lincoln Fairfield Inn & Suites                      
14.127 Property   Saginaw Comfort Suites                      
14.128 Property   Humble Fairfield Inn & Suites                      
14.129 Property   Corpus Christi Country Inn & Suites                      
14.130 Property   Youngstown Fairfield Inn & Suites                      
14.131 Property   Stillwater Fairfield Inn & Suites                      
14.132 Property   Quail Springs Fairfield Inn & Suites                      
14.133 Property   Temple Fairfield Inn & Suites                      
14.134 Property   Topeka Fairfield Inn                      
14.135 Property   Lincoln Comfort Suites                      
14.136 Property   Wichita Comfort Inn                      
14.137 Property   Bloomington Comfort Suites                      
14.138 Property   Grand Forks Fairfield Inn                      
15 Loan 26 Doral Plaza 0 12/21/2017 6 2/6/2018 1/6/2028   1/6/2028 No   0 0
16 Loan   Rutherford Commons 0 12/26/2017 6 2/6/2018 1/6/2028   1/6/2028 No   0 0
17 Loan   Alexandria Moulding Portfolio 360 1/16/2018 6 3/6/2018 2/6/2023 3/6/2023 2/6/2028 No   0 0
17.01 Property   Alexandria Moulding La Porte IN                      
17.02 Property   Alexandria Moulding Moxee WA                      
18 Loan 10, 27, 28 Anytime Self Storage Portfolio 360 1/12/2018 6 3/6/2018 2/6/2019 3/6/2019 2/6/2028 No   0 0
18.01 Property   2100 West Baseline Avenue                      
18.02 Property   1751 East Benson Highway                      
18.03 Property   101 South Taylor Avenue                      
18.04 Property   7340 East Benson Highway                      
18.05 Property   556 East Frank Way                      
18.06 Property   3055 North 30th Avenue                      
18.07 Property   11139 East Apache Trail                      
18.08 Property   1155 East Irvington Road                      
18.09 Property   5600 South 12th Avenue                      
18.10 Property   508 North Grant Street                      

 

 A-1-15

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Remaining Amortization Term (Mos.) Origination Date Due Date First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD (Yes / No) Final Maturity Date Grace Period- Late Fee Grace Period- Default
19 Loan 10, 17, 29 Two Democracy 360 2/15/2018 6 4/6/2018   4/6/2018 3/6/2028 Yes 3/6/2033 0 0
20 Loan 30, 31 801 Broadway 356 11/6/2017 6 12/6/2017   12/6/2017 11/6/2027 No   0 0
21 Loan 10, 32, 33 357 Flatbush 0 12/21/2017 6 2/6/2018 1/6/2028   1/6/2028 No   0 0
22 Loan   North Park Apartments 360 2/28/2018 6 4/6/2018 3/6/2020 4/6/2020 3/6/2028 No   0 0
23 Loan 20 TGAAR Tower 359 1/16/2018 6 3/6/2018   3/6/2018 2/6/2028 No   0 0
24 Loan   Chase Retail Center 359 1/30/2018 6 3/6/2018   3/6/2018 2/6/2028 No   0 0
25 Loan 34 Cross County Shopping Center 360 12/19/2017 6 2/6/2018 1/6/2019 2/6/2019 1/6/2028 No   0 0
26 Loan 10 RiNo Self Storage 0 12/13/2017 6 2/6/2018 1/6/2028   1/6/2028 No   0 0
27 Loan   Fresh Thyme Kirkwood 360 3/1/2018 6 4/6/2018   4/6/2018 3/6/2028 No   0 0
28 Loan 35 Parkway Tower 360 2/21/2018 6 4/6/2018   4/6/2018 3/6/2028 No   0 0
29 Loan 10, 36 Holiday Inn Express Columbus 360 2/15/2018 6 4/6/2018   4/6/2018 3/6/2028 No   0 0
30 Loan   Century Industrial Center 360 12/19/2017 6 2/6/2018 1/6/2023 2/6/2023 1/6/2028 No   0 0
31 Loan 37 Camp Creek 360 11/6/2017 6 12/6/2017 11/6/2018 12/6/2018 11/6/2027 No   0 0
32 Loan 10, 18 ESA Fort Worth Medical Center 360 2/21/2018 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0
33 Loan 10, 18 ESA Indianapolis Airport 360 2/21/2018 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 360 2/21/2018 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0
35 Loan 10, 18 ESA Dallas Vantage Point Drive 360 2/21/2018 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0
36 Loan 20, 38 Monte Industrial 358 12/19/2017 6 2/6/2018   2/6/2018 1/6/2028 No   0 0
37 Loan 10, 18 ESA Indianapolis Northwest College 360 2/21/2018 6 4/6/2018 3/6/2021 4/6/2021 3/6/2028 No   0 0

 

 A-1-16

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Prepayment Provision (3) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) 2017 EGI ($) 2017 Expenses ($) 2017 NOI ($)
1 Loan 8, 9, 10 Marina Heights State Farm Lockout/11_>YM or 1%/102_0%/7 N/A N/A N/A N/A N/A N/A N/A N/A N/A
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 Lockout/26_Defeasance/87_0%/7 N/A N/A N/A N/A N/A N/A N/A N/A N/A
3 Loan 14, 15, 16, 17 Twelve Oaks Mall Lockout/24_Defeasance/92_0%/4 48,945,558 13,248,393 35,697,165 49,470,075 13,200,966 36,269,109 N/A N/A N/A
4 Loan 10, 18 ESA Portfolio Lockout/24_Defeasance/89_0%/7 24,793,483 16,619,164 8,174,319 27,712,346 17,284,915 10,427,431 28,171,979 17,898,649 10,273,330
4.01 Property   ESA Fort Wayne South   1,259,639 828,382 431,257 1,546,115 804,352 741,763 1,767,390 862,820 904,570
4.02 Property   ESA Lexington Nicholasville Road   1,474,730 908,444 566,286 1,669,380 919,168 750,211 1,718,399 1,016,958 701,441
4.03 Property   ESA Indianapolis Northwest I 465   1,553,899 1,220,684 333,215 1,775,233 1,249,691 525,541 1,905,871 1,264,257 641,614
4.04 Property   ESA Dayton North   1,624,490 852,435 772,055 1,575,599 875,064 700,535 1,711,864 895,780 816,084
4.05 Property   ESA Indianapolis Airport West Southern Avenue   1,475,615 1,205,882 269,733 1,647,266 1,224,831 422,435 1,830,249 1,220,793 609,455
4.06 Property   ESA Dallas Greenville Avenue   1,482,603 956,283 526,321 1,687,952 1,094,617 593,334 1,422,112 941,286 480,825
4.07 Property   ESA Waco Woodway   1,224,221 839,286 384,936 1,298,309 772,644 525,666 1,385,274 809,536 575,738
4.08 Property   ESA Fort Worth Fossil Creek   1,155,410 809,888 345,522 1,540,786 919,504 621,282 1,475,542 870,426 605,116
4.09 Property   ESA El Paso Airport   1,441,418 987,655 453,763 1,317,766 932,435 385,332 1,448,449 944,895 503,554
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road   1,278,088 837,628 440,460 1,451,365 837,527 613,838 1,471,937 910,297 561,639
4.11 Property   ESA Fort Worth City View   1,319,566 847,975 471,591 1,526,910 939,703 587,207 1,539,902 1,050,597 489,304
4.12 Property   ESA Dallas Plano Parkway   1,313,587 780,000 533,587 1,618,177 875,006 743,170 1,471,414 1,097,920 373,495
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman   1,398,308 816,262 582,045 1,623,502 872,729 750,773 1,386,586 912,001 474,586
4.14 Property   ESA Dayton South   880,608 591,574 289,034 985,639 604,361 381,278 1,081,425 629,642 451,783
4.15 Property   ESA Lexington Tates Creek   878,714 657,474 221,240 1,134,351 697,143 437,208 1,077,404 660,105 417,299
4.16 Property   ESA Dayton Fairborn   1,088,789 674,035 414,754 1,045,745 669,934 375,811 1,083,908 687,167 396,741
4.17 Property   ESA Fort Worth Southwest   976,226 703,451 272,775 1,159,539 802,577 356,962 1,162,855 776,284 386,570
4.18 Property   ESA Fort Wayne North   871,682 629,472 242,209 907,965 695,058 212,907 1,102,512 686,054 416,458
4.19 Property   ESA El Paso West   986,493 718,956 267,536 890,137 708,944 181,193 999,122 731,532 267,591
4.20 Property   ESA Dallas Plano Parkway Medical Center   1,109,398 753,399 355,999 1,310,610 789,626 520,984 1,129,764 930,298 199,467
5 Loan 17, 19 U.S. Industrial Portfolio Lockout/24_Defeasance/92_0%/4 5,831,703 1,507,108 4,324,595 10,528,464 2,085,214 8,443,250 13,563,330 2,737,004 10,826,326
5.01 Property   DialogDirect   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.02 Property   JIT Packaging   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.03 Property   Markel   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.04 Property   Dedicated Logistics   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.05 Property   Wilbert   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.06 Property   Matandy Steel   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.07 Property   Landmark Plastics   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.08 Property   Rohrer Corporation (OH)   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.09 Property   Rohrer Corporation (IL)   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.10 Property   Rohrer Corporation (GA)   N/A N/A N/A N/A N/A N/A N/A N/A N/A
5.11 Property   AAP Metals   N/A N/A N/A N/A N/A N/A N/A N/A N/A
6 Loan   Brunswick Commons Lockout/27_Defeasance/89_0%/4 7,606,957 2,330,316 5,276,641 7,913,717 2,322,585 5,591,132 8,530,087 2,335,231 6,194,855
7 Loan 20 Pin Oak North Medical Office Lockout/25_Defeasance/90_0%/5 9,354,559 3,503,280 5,851,278 9,298,204 3,684,812 5,613,392 9,660,757 3,708,777 5,951,980
8 Loan 21 Sola Apartments Lockout/25_Defeasance/90_0%/5 N/A N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan 14, 22 Worldwide Plaza Lockout/28_Defeasance/87_0%/5 124,125,445 51,403,142 72,722,303 135,449,920 52,275,875 83,174,046 136,088,181 54,543,568 81,544,613
10 Loan 10 90 Fifth Avenue Lockout/32_Defeasance/83_0%/5 7,363,351 4,925,597 2,437,754 11,607,602 5,463,571 6,144,031 12,812,060 6,473,400 6,338,659
11 Loan 23 Bass Pro & Cabela’s Portfolio Lockout/24_>YM or 1%/5_Defeasance or >YM or 1%/84_0%/7 N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.01 Property   Cabela’s Rogers   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.02 Property   Cabela’s Lone Tree   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.03 Property   Bass Pro San Antonio   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.04 Property   Cabela’s Allen   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.05 Property   Cabela’s Lehi   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.06 Property   Bass Pro Tampa   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.07 Property   Cabela’s Hammond   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.08 Property   Bass Pro Round Rock   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.09 Property   Cabela’s Fort Mill   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.10 Property   Cabela’s Wichita   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.11 Property   Cabela’s Owatonna   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.12 Property   Cabela’s Centerville   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.13 Property   Cabela’s Huntsville   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.14 Property   Bass Pro Port St. Lucie   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.15 Property   Cabela’s Waco   N/A N/A N/A N/A N/A N/A N/A N/A N/A
11.16 Property   Cabela’s East Grand Forks   N/A N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan   Tetra Technologies Lockout/11_>YM or 1%/104_0%/5 3,182,230 N/A 3,182,230 3,245,874 N/A 3,245,874 3,310,792 N/A 3,310,792
13 Loan 10, 24 Esperanza Lockout/28_Defeasance/88_0%/4 13,507,480 13,209,894 297,586 26,730,942 17,622,426 9,108,516 N/A N/A N/A

 

 A-1-17

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Prepayment Provision (3) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) 2017 EGI ($) 2017 Expenses ($) 2017 NOI ($)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio Lockout/12_>YM or 1%/17_Defeasance or >YM or 1%/26_0%/5 317,866,796 214,218,209 103,648,588 319,541,704 218,720,729 100,820,975 319,204,197 219,759,699 99,444,498
14.001 Property   Hilton Garden Inn Glastonbury   6,266,824 4,159,340 2,107,484 7,159,349 4,512,168 2,647,182 7,283,737 4,637,482 2,646,254
14.002 Property   Sheraton Hotel Woodbury   6,548,909 4,420,942 2,127,967 7,262,744 4,941,231 2,321,513 6,820,690 4,882,319 1,938,372
14.003 Property   DoubleTree Holland   5,934,787 4,024,464 1,910,323 5,900,323 4,158,697 1,741,625 5,741,673 4,299,136 1,442,537
14.004 Property   Lexington Residence Inn   4,001,337 2,311,811 1,689,527 3,870,781 2,285,253 1,585,528 4,005,887 2,355,971 1,649,917
14.005 Property   Residence Inn Mystic Groton   4,929,747 2,978,712 1,951,035 4,877,583 3,084,969 1,792,614 4,978,668 3,164,393 1,814,276
14.006 Property   Lexington Courtyard   4,155,489 2,389,394 1,766,096 3,894,727 2,347,043 1,547,685 4,054,721 2,371,760 1,682,961
14.007 Property   Residence Inn Baton Rouge   3,501,868 1,964,153 1,537,715 3,846,842 2,080,039 1,766,802 3,644,823 2,004,274 1,640,549
14.008 Property   TownePlace Suites Boise Downtown   3,487,658 1,903,381 1,584,277 3,590,188 1,955,097 1,635,091 3,715,468 2,099,154 1,616,313
14.009 Property   San Bernardino Hampton Inn & Suites   3,790,408 2,556,452 1,233,955 4,123,750 2,808,432 1,315,317 4,199,145 2,928,132 1,271,013
14.010 Property   Fairfield Inn and Suites Reno Sparks   2,818,937 1,587,941 1,230,996 2,914,397 1,631,519 1,282,878 3,596,653 1,803,333 1,793,320
14.011 Property   Kalamazoo-Portage Courtyard   3,556,450 2,229,950 1,326,500 3,632,427 2,169,011 1,463,416 3,716,481 2,181,021 1,535,460
14.012 Property   Bismarck Residence Inn   3,563,404 1,997,869 1,565,535 3,485,729 1,912,729 1,573,000 3,305,889 1,823,349 1,482,540
14.013 Property   Residence Inn Southington   3,846,531 2,244,789 1,601,742 3,756,635 2,319,950 1,436,685 4,000,503 2,396,447 1,604,057
14.014 Property   Bloomington Fairfield Inn & Suites   4,875,316 3,025,276 1,850,040 5,099,183 3,188,454 1,910,729 4,565,816 3,082,040 1,483,776
14.015 Property   Montgomeryville Staybridge Suites   3,871,460 2,338,791 1,532,669 3,953,386 2,431,146 1,522,240 4,019,535 2,389,804 1,629,731
14.016 Property   TownePlace Suites Pocatello   2,728,290 1,595,403 1,132,886 2,945,360 1,630,432 1,314,928 2,959,720 1,659,587 1,300,134
14.017 Property   Rockford Residence Inn   2,971,563 1,864,634 1,106,929 3,305,418 1,997,760 1,307,658 4,251,141 2,157,121 2,094,020
14.018 Property   Residence Inn Danbury   3,298,326 2,004,853 1,293,473 3,517,839 2,170,361 1,347,478 3,636,128 2,141,868 1,494,260
14.019 Property   Westminster Hampton Inn   3,045,957 1,940,931 1,105,025 3,356,469 1,951,709 1,404,759 3,315,358 1,936,312 1,379,046
14.020 Property   Appleton Residence Inn   2,753,010 1,658,040 1,094,970 3,080,299 1,730,373 1,349,926 3,004,563 1,714,057 1,290,506
14.021 Property   Quantico Courtyard   2,978,871 2,015,041 963,830 3,215,438 2,137,281 1,078,157 3,326,413 2,074,165 1,252,247
14.022 Property   El Paso Staybridge Suites   4,086,848 2,742,246 1,344,603 4,180,128 2,769,017 1,411,111 4,028,264 2,747,672 1,280,593
14.023 Property   Fargo Residence Inn   3,081,743 1,985,240 1,096,503 3,134,166 1,968,534 1,165,632 2,868,859 1,825,912 1,042,947
14.024 Property   Langhorne SpringHill Suites   3,205,969 2,039,566 1,166,403 3,270,265 2,197,735 1,072,530 3,463,641 2,341,977 1,121,664
14.025 Property   Fairfield Inn and Suites Bethlehem   2,785,038 1,976,994 808,044 3,021,399 2,043,803 977,596 3,297,961 2,213,054 1,084,907
14.026 Property   Mendota Heights Fairfield Inn & Suites   3,545,593 2,255,329 1,290,265 3,411,066 2,254,663 1,156,403 3,224,279 2,258,085 966,194
14.027 Property   Residence Inn Albuquerque   2,644,688 1,629,158 1,015,530 2,849,154 1,686,858 1,162,296 2,870,678 1,719,342 1,151,337
14.028 Property   Residence Inn Kansas City Olathe   3,062,731 1,865,387 1,197,344 3,162,706 1,978,567 1,184,139 3,183,148 2,217,174 965,974
14.029 Property   Residence Inn Monroe   2,735,433 1,569,763 1,165,670 2,756,565 1,598,945 1,157,619 2,580,869 1,567,344 1,013,525
14.030 Property   Residence Inn San Antonio North Stone Oak   2,886,585 1,966,240 920,345 3,028,579 2,108,231 920,348 3,085,736 2,074,443 1,011,292
14.031 Property   Amarillo Residence Inn   2,792,374 1,720,472 1,071,902 2,871,220 1,667,888 1,203,332 2,666,508 1,644,264 1,022,244
14.032 Property   TownePlace Suites Scranton   2,932,298 1,620,366 1,311,932 2,398,005 1,743,238 654,767 2,692,628 1,864,004 828,624
14.033 Property   SpringHill Suites Waterford   2,787,282 1,928,288 858,994 2,853,271 2,004,581 848,690 2,810,923 1,936,488 874,435
14.034 Property   Madison Residence Inn   2,366,427 1,647,901 718,526 2,544,218 1,652,356 891,862 2,503,391 1,693,399 809,992
14.035 Property   Peoria, IL Residence Inn   2,459,939 1,534,618 925,321 2,365,296 1,535,137 830,159 2,328,997 1,569,571 759,427
14.036 Property   Lafayette Fairfield Inn & Suites   2,162,586 1,454,965 707,621 2,452,761 1,494,845 957,916 2,593,870 1,547,532 1,046,338
14.037 Property   Eden Prairie Fairfield Inn & Suites   2,577,759 1,684,353 893,407 2,768,597 1,803,459 965,138 2,459,660 1,721,756 737,904
14.038 Property   Tinley Park Fairfield Inn & Suites   2,089,038 1,316,285 772,753 2,193,045 1,347,294 845,752 2,290,609 1,368,349 922,260
14.039 Property   St. Joseph Hampton Inn   2,060,642 1,366,599 694,043 2,116,330 1,364,033 752,296 2,274,706 1,406,115 868,592
14.040 Property   Burnsville Hampton Inn   2,383,140 1,586,117 797,023 2,513,692 1,620,919 892,773 2,360,291 1,594,623 765,668
14.041 Property   Peoria, IL Courtyard   2,372,558 1,625,033 747,525 2,211,395 1,618,435 592,960 2,414,672 1,752,208 662,463
14.042 Property   Champaign Courtyard   2,324,194 1,619,544 704,650 1,930,941 1,508,436 422,506 2,335,081 1,652,885 682,196
14.043 Property   Springfield Courtyard   2,442,202 1,709,214 732,988 2,455,943 1,700,788 755,155 2,624,821 1,797,981 826,840
14.044 Property   Akron Courtyard   2,588,050 1,688,792 899,258 1,886,112 1,517,097 369,015 2,032,899 1,513,014 519,885
14.045 Property   El Paso Holiday Inn Express & Suites   3,431,792 2,515,202 916,590 3,435,701 2,618,033 817,668 3,246,463 2,466,532 779,931
14.046 Property   Memphis SpringHill Suites   2,382,779 1,624,784 757,995 2,299,569 1,569,724 729,845 2,256,533 1,606,706 649,827
14.047 Property   Tinley Park Hampton Inn   2,149,063 1,333,949 815,114 2,110,793 1,408,655 702,138 2,200,711 1,472,743 727,969
14.048 Property   Phoenix TownePlace Suites   2,201,747 1,527,279 674,468 2,274,210 1,627,121 647,089 2,372,727 1,663,371 709,356
14.049 Property   Woodbury Hampton Inn   2,161,282 1,370,287 790,996 2,392,020 1,544,238 847,782 2,215,577 1,504,146 711,432
14.050 Property   Colorado Springs Fairfield Inn   1,421,348 1,073,815 347,533 1,711,854 1,170,177 541,677 1,930,491 1,203,651 726,840
14.051 Property   Wichita Falls Hampton Inn   2,350,539 1,615,697 734,842 2,422,804 1,649,659 773,145 2,268,703 1,616,975 651,728
14.052 Property   Zanesville Hampton Inn   2,043,172 1,225,924 817,248 2,178,807 1,418,953 759,854 2,152,650 1,317,717 834,933
14.053 Property   Holland Fairfield Inn & Suites   1,921,133 1,135,603 785,530 1,908,912 1,179,992 728,920 1,956,294 1,189,641 766,653
14.054 Property   Lubbock Hampton Inn   2,966,248 1,808,673 1,157,574 2,686,201 1,807,014 879,188 2,402,886 1,718,997 683,889
14.055 Property   Phoenix SpringHill Suites   2,145,993 1,488,719 657,274 2,258,821 1,642,506 616,314 2,293,486 1,772,647 520,840
14.056 Property   Lewisville Residence Inn   2,372,961 1,777,780 595,181 2,503,573 1,784,891 718,682 2,452,786 1,799,223 653,563
14.057 Property   Battle Creek Hampton Inn   1,955,050 1,357,398 597,652 2,035,268 1,377,447 657,821 1,960,942 1,325,996 634,946
14.058 Property   Courtyard Scranton   2,672,896 2,210,649 462,247 2,794,589 2,137,739 656,850 2,785,043 2,131,559 653,484
14.059 Property   Springfield Fairfield Inn & Suites   1,644,687 1,064,362 580,325 1,713,413 1,112,408 601,005 1,785,299 1,115,837 669,463
14.060 Property   Branson Fairfield Inn & Suites   2,032,941 1,363,174 669,767 2,173,150 1,412,957 760,193 2,283,851 1,534,671 749,179
14.061 Property   Toledo Fairfield Inn & Suites   1,897,826 1,247,440 650,386 1,865,285 1,241,226 624,059 1,866,037 1,247,404 618,633
14.062 Property   Corpus Christi Residence Inn   2,724,343 1,871,306 853,037 2,481,681 1,730,763 750,918 2,440,111 1,726,455 713,657
14.063 Property   Columbus Homewood Suites   2,041,003 1,543,237 497,766 2,264,976 1,807,108 457,868 2,447,644 1,783,594 664,050
14.064 Property   Houston Brookhollow SpringHill Suites   2,665,245 1,759,089 906,156 2,366,407 1,676,573 689,834 2,296,183 1,630,517 665,666
14.065 Property   Residence Inn Fort Smith   2,164,522 1,411,284 753,238 2,371,302 1,559,141 812,161 1,807,815 1,389,952 417,863
14.066 Property   Joliet Fairfield Inn & Suites North   1,727,947 1,182,629 545,319 1,733,236 1,216,502 516,734 1,823,718 1,236,901 586,817
14.067 Property   Plano Fairfield Inn & Suites   2,477,230 1,865,761 611,469 2,460,101 1,805,614 654,488 2,320,720 1,719,186 601,534
14.068 Property   Topeka Residence Inn   2,240,262 1,643,324 596,938 2,422,091 1,687,503 734,588 2,389,040 1,639,099 749,942
14.069 Property   Bedford TownePlace Suites   1,992,026 1,379,199 612,827 2,320,139 1,470,184 849,955 2,187,556 1,518,354 669,202
14.070 Property   Wichita Hampton Inn   2,248,297 1,547,114 701,183 2,376,736 1,592,521 784,215 2,188,301 1,520,317 667,983
14.071 Property   Holiday Inn Express Malvern   2,104,701 1,601,060 503,641 2,230,626 1,663,733 566,893 2,092,362 1,703,555 388,808
14.072 Property   Greeley Fairfield Inn & Suites   2,075,857 1,164,830 911,027 1,798,149 1,166,122 632,027 1,987,558 1,284,639 702,919
14.073 Property   Amarillo Fairfield Inn & Suites   1,934,729 1,414,094 520,635 2,217,477 1,467,619 749,858 1,984,024 1,374,470 609,554
14.074 Property   Dallas Homewood Suites   2,620,702 1,952,653 668,049 2,918,997 2,058,430 860,568 2,605,084 2,225,732 379,352
14.075 Property   Oshkosh Fairfield Inn & Suites   1,575,296 1,016,864 558,432 1,691,487 1,067,294 624,193 1,707,091 1,081,086 626,005
14.076 Property   Burnsville Fairfield Inn & Suites   1,748,171 1,158,952 589,219 1,992,571 1,301,207 691,364 1,765,987 1,262,904 503,082
14.077 Property   Willowbrook Homewood Suites   3,417,708 2,316,311 1,101,397 2,906,534 2,240,101 666,433 2,693,049 2,109,795 583,253

 

 A-1-18

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Prepayment Provision (3) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) 2017 EGI ($) 2017 Expenses ($) 2017 NOI ($)
14.078 Property   Memphis Fairfield Inn & Suites   1,822,996 1,254,039 568,957 1,787,080 1,276,935 510,145 1,866,334 1,280,505 585,829
14.079 Property   Mansfield Hampton Inn   1,767,257 1,206,608 560,649 1,784,242 1,237,263 546,979 1,856,824 1,245,677 611,146
14.080 Property   Lubbock Fairfield Inn & Suites   1,940,623 1,291,807 648,815 2,043,045 1,300,513 742,532 1,806,164 1,278,379 527,785
14.081 Property   Mishawaka Fairfield Inn & Suites   1,575,938 1,044,001 531,937 1,607,432 1,052,551 554,881 1,707,185 1,138,096 569,088
14.082 Property   Abilene Hampton Inn   1,916,397 1,403,068 513,330 1,743,251 1,343,194 400,057 1,791,725 1,365,599 426,127
14.083 Property   Akron Hampton Inn   1,916,369 1,253,703 662,666 1,679,968 1,223,180 456,788 1,397,309 1,097,492 299,816
14.084 Property   Fort Worth Hampton Inn   1,869,132 1,468,143 400,988 2,251,157 1,673,581 577,576 2,223,447 1,691,412 532,035
14.085 Property   Bloomington Courtyard   2,191,279 1,630,032 561,247 1,938,589 1,607,570 331,019 2,157,264 1,622,933 534,331
14.086 Property   Fargo Comfort Suites   2,075,857 1,511,068 564,789 1,951,319 1,449,338 501,981 1,813,145 1,408,753 404,393
14.087 Property   Findlay Fairfield Inn & Suites   1,496,169 1,034,089 462,080 1,515,781 1,049,166 466,616 1,552,702 1,023,059 529,643
14.088 Property   Stevens Point Fairfield Inn & Suites   1,504,957 1,083,604 421,353 1,573,501 1,097,262 476,239 1,568,906 1,103,732 465,174
14.089 Property   Quincy Fairfield Inn & Suites   1,602,810 1,111,653 491,157 1,694,157 1,171,486 522,671 1,702,427 1,169,235 533,192
14.090 Property   Findlay Hampton Inn   1,617,828 1,244,771 373,057 1,742,671 1,329,683 412,989 1,869,940 1,362,216 507,724
14.091 Property   Forsyth Fairfield Inn   1,779,648 1,062,282 717,366 1,536,895 1,011,325 525,570 1,540,180 989,566 550,614
14.092 Property   Muncie Fairfield Inn   1,611,081 1,060,354 550,727 1,466,965 1,032,392 434,572 1,557,292 1,079,860 477,432
14.093 Property   Bismarck South Fairfield Inn & Suites   1,697,864 1,114,025 583,840 1,561,960 1,125,514 436,445 1,400,623 1,059,459 341,164
14.094 Property   Lee’s Summit Fairfield Inn & Suites   1,377,324 984,725 392,599 1,565,309 1,071,905 493,403 1,540,075 1,043,514 496,561
14.095 Property   Norman Fairfield Inn & Suites   1,839,754 1,242,940 596,814 1,616,764 1,203,070 413,694 1,650,400 1,194,987 455,412
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)   2,173,974 1,575,676 598,298 2,354,838 1,613,349 741,489 2,140,455 1,813,796 326,658
14.097 Property   Council Bluffs Fairfield Inn & Suites   1,771,145 1,178,970 592,175 1,729,824 1,142,968 586,856 1,618,883 1,163,312 455,570
14.098 Property   Terre Haute Fairfield Inn & Suites   1,445,232 1,001,196 444,036 1,667,065 1,099,007 568,058 1,543,388 1,072,525 470,864
14.099 Property   Waco Fairfield Inn & Suites   1,612,994 1,122,448 490,545 1,626,954 1,160,320 466,634 1,782,529 1,240,406 542,123
14.100 Property   Champaign Fairfield Inn & Suites   1,577,589 1,153,208 424,381 1,359,434 1,080,478 278,956 1,410,142 1,077,020 333,121
14.101 Property   Houston Brookhollow TownePlace Suites   2,233,809 1,611,810 622,000 2,043,781 1,603,167 440,613 2,045,936 1,453,275 592,661
14.102 Property   Corpus Christi Fairfield Inn & Suites   1,943,016 1,354,261 588,755 1,776,297 1,335,283 441,014 2,112,077 1,404,386 707,691
14.103 Property   Fargo Fairfield Inn & Suites   1,697,256 1,138,271 558,985 1,654,703 1,113,869 540,834 1,385,318 1,044,058 341,260
14.104 Property   Galesburg Fairfield Inn & Suites   1,534,412 966,797 567,614 1,405,928 935,075 470,853 1,401,885 977,092 424,793
14.105 Property   Abilene Fairfield Inn & Suites   1,638,562 1,296,121 342,441 1,426,728 1,250,630 176,098 1,629,838 1,283,132 346,706
14.106 Property   Billings Fairfield Inn & Suites   1,510,590 1,165,086 345,504 1,577,126 1,185,548 391,578 1,379,977 1,055,980 323,997
14.107 Property   Peru Fairfield Inn & Suites   1,501,502 1,100,451 401,051 1,537,602 1,083,320 454,282 1,656,962 1,125,726 531,236
14.108 Property   Mesquite Fairfield Inn & Suites   2,166,742 1,575,601 591,142 2,377,076 1,677,045 700,031 2,152,888 1,745,665 407,223
14.109 Property   San Angelo Hampton Inn   2,225,094 1,551,903 673,192 1,552,161 1,318,415 233,746 1,660,318 1,285,848 374,471
14.110 Property   Bismarck North Fairfield Inn & Suites   1,488,380 1,060,497 427,883 1,440,935 1,073,209 367,726 1,321,457 1,003,363 318,093
14.111 Property   Willowbrook Hampton Inn   2,726,417 1,797,588 928,829 2,105,337 1,704,979 400,358 2,060,816 1,690,451 370,365
14.112 Property   Toledo Country Inn & Suites   1,485,401 1,092,909 392,492 1,524,953 1,145,508 379,445 1,513,048 1,132,739 380,309
14.113 Property   Dubuque Fairfield Inn   1,239,260 871,538 367,723 1,238,764 912,979 325,785 1,469,818 958,118 511,700
14.114 Property   Kankakee Fairfield Inn   1,575,211 1,064,792 510,418 1,487,879 1,072,636 415,242 1,654,405 1,122,153 532,252
14.115 Property   Canton Fairfield Inn & Suites   1,500,570 1,087,034 413,536 1,370,413 1,100,289 270,123 1,363,484 1,109,066 254,418
14.116 Property   Westchase Fairfield Inn & Suites   2,288,948 1,610,032 678,915 2,008,235 1,553,627 454,608 2,100,207 1,561,212 538,995
14.117 Property   Lima Fairfield Inn   1,341,515 980,312 361,203 1,394,708 1,066,887 327,820 1,452,688 1,024,181 428,507
14.118 Property   Owatonna Country Inn & Suites   1,162,042 867,995 294,047 1,236,521 892,558 343,963 1,311,101 918,386 392,715
14.119 Property   Saginaw Fairfield Inn   1,181,507 1,003,042 178,465 1,164,706 1,040,197 124,509 1,511,658 1,143,873 367,785
14.120 Property   Youngstown Hampton Inn   1,575,841 1,228,636 347,205 1,466,654 1,235,128 231,526 1,326,874 1,156,237 170,637
14.121 Property   Longview Fairfield Inn & Suites   1,335,646 1,110,723 224,923 1,399,398 1,066,677 332,721 1,508,187 1,124,212 383,975
14.122 Property   Middletown Fairfield Inn   1,169,284 873,186 296,098 1,215,051 905,361 309,690 1,246,650 920,003 326,647
14.123 Property   Mishawaka Best Western Plus   1,112,668 858,648 254,020 1,281,652 963,589 318,063 1,216,620 973,880 242,740
14.124 Property   Tyler Fairfield Inn & Suites   1,444,246 1,150,521 293,725 1,470,250 1,188,390 281,860 1,509,826 1,193,475 316,350
14.125 Property   Stafford Hampton Inn   2,272,560 1,636,256 636,304 1,976,697 1,572,036 404,660 2,055,357 1,617,443 437,914
14.126 Property   Lincoln Fairfield Inn & Suites   1,422,621 997,351 425,270 1,349,205 983,117 366,089 1,237,066 979,280 257,786
14.127 Property   Saginaw Comfort Suites   1,189,608 962,427 227,181 1,241,240 1,019,461 221,779 1,295,569 1,071,954 223,615
14.128 Property   Humble Fairfield Inn & Suites   1,441,248 1,332,717 108,531 879,968 1,118,741 (238,773) 830,003 999,862 (169,859)
14.129 Property   Corpus Christi Country Inn & Suites   1,635,352 1,354,737 280,616 1,494,300 1,315,967 178,333 1,644,551 1,304,236 340,316
14.130 Property   Youngstown Fairfield Inn & Suites   1,247,177 1,073,699 173,477 1,183,225 1,034,991 148,234 1,155,875 986,828 169,047
14.131 Property   Stillwater Fairfield Inn & Suites   1,493,300 1,061,007 432,293 1,299,430 1,001,519 297,911 1,014,716 907,575 107,141
14.132 Property   Quail Springs Fairfield Inn & Suites   1,480,315 1,151,866 328,448 1,224,850 1,042,682 182,168 1,187,945 1,039,769 148,177
14.133 Property   Temple Fairfield Inn & Suites   1,332,454 1,065,118 267,336 1,441,814 1,118,189 323,625 1,436,465 1,167,084 269,382
14.134 Property   Topeka Fairfield Inn   1,455,676 1,052,998 402,677 1,517,702 1,124,798 392,904 1,331,562 1,080,115 251,447
14.135 Property   Lincoln Comfort Suites   1,248,377 943,113 305,264 1,242,089 975,291 266,798 1,189,897 956,502 233,394
14.136 Property   Wichita Comfort Inn   1,261,161 1,018,559 242,603 1,213,988 1,001,195 212,793 1,191,114 996,693 194,421
14.137 Property   Bloomington Comfort Suites   1,234,825 969,091 265,734 1,047,435 966,570 80,864 1,017,704 884,814 132,890
14.138 Property   Grand Forks Fairfield Inn   1,082,230 836,024 246,205 993,501 828,086 165,415 824,774 816,218 8,556
15 Loan 26 Doral Plaza Lockout/26_Defeasance/87_0%/7 3,183,609 817,724 2,365,885 3,300,608 890,470 2,410,138 N/A N/A N/A
16 Loan   Rutherford Commons Lockout/26_Defeasance/90_0%/4 3,519,716 1,183,496 2,336,221 3,479,907 1,125,430 2,354,477 N/A N/A N/A
17 Loan   Alexandria Moulding Portfolio Lockout/25_>YM or 1%/88_0%/7 N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.01 Property   Alexandria Moulding La Porte IN   N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.02 Property   Alexandria Moulding Moxee WA   N/A N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan 10, 27, 28 Anytime Self Storage Portfolio Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,282,640 1,158,654 1,123,986 N/A N/A N/A
18.01 Property   2100 West Baseline Avenue   N/A N/A N/A 392,119 152,562 239,557 N/A N/A N/A
18.02 Property   1751 East Benson Highway   N/A N/A N/A 302,712 162,080 140,632 N/A N/A N/A
18.03 Property   101 South Taylor Avenue   N/A N/A N/A 248,471 98,786 149,685 N/A N/A N/A
18.04 Property   7340 East Benson Highway   N/A N/A N/A 258,501 152,575 105,926 N/A N/A N/A
18.05 Property   556 East Frank Way   N/A N/A N/A 275,258 105,157 170,101 N/A N/A N/A
18.06 Property   3055 North 30th Avenue   N/A N/A N/A 230,597 142,095 88,502 N/A N/A N/A
18.07 Property   11139 East Apache Trail   N/A N/A N/A N/A N/A N/A N/A N/A N/A
18.08 Property   1155 East Irvington Road   N/A N/A N/A 229,474 129,330 100,144 N/A N/A N/A
18.09 Property   5600 South 12th Avenue   N/A N/A N/A 197,234 138,483 58,751 N/A N/A N/A
18.10 Property   508 North Grant Street   N/A N/A N/A 148,274 77,586 70,688 N/A N/A N/A

 

 A-1-19

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Prepayment Provision (3) 2015 EGI ($) 2015 Expenses ($) 2015 NOI ($) 2016 EGI ($) 2016 Expenses ($) 2016 NOI ($) 2017 EGI ($) 2017 Expenses ($) 2017 NOI ($)
19 Loan 10, 17, 29 Two Democracy Lockout/24_Defeasance/92_0%/4 9,132,381 4,961,563 4,170,818 10,364,945 5,971,533 4,393,412 9,335,725 4,867,743 4,467,982
20 Loan 30, 31 801 Broadway Lockout/24_>YM or 1%/92_0%/4 2,041,189 796,739 1,244,450 2,159,575 737,474 1,422,102 N/A N/A N/A
21 Loan 10, 32, 33 357 Flatbush Lockout/26_Defeasance/89_0%/5 N/A N/A N/A N/A N/A N/A N/A N/A N/A
22 Loan   North Park Apartments Lockout/24_Defeasance/92_0%/4 1,558,860 831,715 727,145 1,797,201 855,779 941,423 N/A N/A N/A
23 Loan 20 TGAAR Tower Lockout/25_Defeasance/91_0%/4 1,719,539 546,776 1,172,763 1,668,108 579,376 1,088,732 N/A N/A N/A
24 Loan   Chase Retail Center Lockout/25_Defeasance/91_0%/4 994,586 360,844 633,743 1,047,101 359,743 687,357 N/A N/A N/A
25 Loan 34 Cross County Shopping Center Lockout/26_Defeasance/90_0%/4 514,209 149,387 364,822 579,191 137,002 442,189 N/A N/A N/A
26 Loan 10 RiNo Self Storage Lockout/26_Defeasance/90_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan   Fresh Thyme Kirkwood Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A 602,427 9,593 592,834
28 Loan 35 Parkway Tower Lockout/24_>YM or 3%/92_0%/4 N/A N/A N/A 798,174 414,176 383,998 915,436 416,522 498,914
29 Loan 10, 36 Holiday Inn Express Columbus Lockout/24_Defeasance/92_0%/4 2,431,355 1,647,880 783,475 2,448,331 1,640,943 807,388 2,517,644 1,649,827 867,817
30 Loan   Century Industrial Center Lockout/11_>YM or 1%/105_0%/4 656,372 380,551 275,822 870,901 353,643 517,258 N/A N/A N/A
31 Loan 37 Camp Creek Lockout/28_Defeasance/88_0%/4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan 10, 18 ESA Fort Worth Medical Center Lockout/24_Defeasance/89_0%/7 1,483,122 877,037 606,085 1,571,923 916,334 655,590 1,640,200 940,514 699,686
33 Loan 10, 18 ESA Indianapolis Airport Lockout/24_Defeasance/89_0%/7 1,249,788 891,740 358,048 1,242,359 937,623 304,736 1,429,706 912,213 517,494
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG Lockout/24_Defeasance/89_0%/7 818,236 601,876 216,360 1,072,473 636,657 435,815 1,077,719 661,991 415,727
35 Loan 10, 18 ESA Dallas Vantage Point Drive Lockout/24_Defeasance/89_0%/7 1,684,075 1,038,018 646,057 1,649,075 1,163,812 485,264 1,434,545 1,062,565 371,981
36 Loan 20, 38 Monte Industrial Lockout/26_Defeasance/90_0%/4 229,789 67,944 161,844 228,247 55,221 173,026 N/A N/A N/A
37 Loan 10, 18 ESA Indianapolis Northwest College Lockout/24_Defeasance/89_0%/7 770,082 584,541 185,541 836,351 624,820 211,532 840,377 644,570 195,807

 

 A-1-20

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)
1 Loan 8, 9, 10 Marina Heights State Farm N/A N/A N/A N/A N/A Not Available 83,160,015 19,826,859 63,333,156
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 N/A N/A N/A N/A N/A Not Available 46,190,545 4,804,932 41,385,613
3 Loan 14, 15, 16, 17 Twelve Oaks Mall 47,095,819 12,959,706 34,136,114 11/30/2017 12 Trailing 12 42,899,192 12,304,366 30,594,826
4 Loan 10, 18 ESA Portfolio N/A N/A N/A N/A N/A Not Available 28,171,979 18,126,866 10,045,113
4.01 Property   ESA Fort Wayne South N/A N/A N/A N/A N/A Not Available 1,767,390 880,740 886,650
4.02 Property   ESA Lexington Nicholasville Road N/A N/A N/A N/A N/A Not Available 1,718,399 1,027,511 690,889
4.03 Property   ESA Indianapolis Northwest I 465 N/A N/A N/A N/A N/A Not Available 1,905,871 1,271,686 634,185
4.04 Property   ESA Dayton North N/A N/A N/A N/A N/A Not Available 1,711,864 910,336 801,528
4.05 Property   ESA Indianapolis Airport West Southern Avenue N/A N/A N/A N/A N/A Not Available 1,830,249 1,250,137 580,112
4.06 Property   ESA Dallas Greenville Avenue N/A N/A N/A N/A N/A Not Available 1,422,112 961,857 460,254
4.07 Property   ESA Waco Woodway N/A N/A N/A N/A N/A Not Available 1,385,274 827,755 557,520
4.08 Property   ESA Fort Worth Fossil Creek N/A N/A N/A N/A N/A Not Available 1,475,542 889,754 585,788
4.09 Property   ESA El Paso Airport N/A N/A N/A N/A N/A Not Available 1,448,449 968,559 479,890
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road N/A N/A N/A N/A N/A Not Available 1,471,937 921,254 550,683
4.11 Property   ESA Fort Worth City View N/A N/A N/A N/A N/A Not Available 1,539,902 1,034,209 505,693
4.12 Property   ESA Dallas Plano Parkway N/A N/A N/A N/A N/A Not Available 1,471,414 1,060,635 410,779
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman N/A N/A N/A N/A N/A Not Available 1,386,586 924,475 462,111
4.14 Property   ESA Dayton South N/A N/A N/A N/A N/A Not Available 1,081,425 639,809 441,616
4.15 Property   ESA Lexington Tates Creek N/A N/A N/A N/A N/A Not Available 1,077,404 666,236 411,168
4.16 Property   ESA Dayton Fairborn N/A N/A N/A N/A N/A Not Available 1,083,908 700,543 383,365
4.17 Property   ESA Fort Worth Southwest N/A N/A N/A N/A N/A Not Available 1,162,855 793,440 369,415
4.18 Property   ESA Fort Wayne North N/A N/A N/A N/A N/A Not Available 1,102,512 702,815 399,697
4.19 Property   ESA El Paso West N/A N/A N/A N/A N/A Not Available 999,122 750,717 248,405
4.20 Property   ESA Dallas Plano Parkway Medical Center N/A N/A N/A N/A N/A Not Available 1,129,764 944,399 185,366
5 Loan 17, 19 U.S. Industrial Portfolio N/A N/A N/A N/A N/A Not Available 13,162,158 3,008,954 10,153,204
5.01 Property   DialogDirect N/A N/A N/A N/A N/A Not Available N/A N/A 2,180,013
5.02 Property   JIT Packaging N/A N/A N/A N/A N/A Not Available N/A N/A 1,262,722
5.03 Property   Markel N/A N/A N/A N/A N/A Not Available N/A N/A 1,041,468
5.04 Property   Dedicated Logistics N/A N/A N/A N/A N/A Not Available N/A N/A 1,026,453
5.05 Property   Wilbert N/A N/A N/A N/A N/A Not Available N/A N/A 1,013,052
5.06 Property   Matandy Steel N/A N/A N/A N/A N/A Not Available N/A N/A 714,488
5.07 Property   Landmark Plastics N/A N/A N/A N/A N/A Not Available N/A N/A 919,080
5.08 Property   Rohrer Corporation (OH) N/A N/A N/A N/A N/A Not Available N/A N/A 651,135
5.09 Property   Rohrer Corporation (IL) N/A N/A N/A N/A N/A Not Available N/A N/A 542,394
5.10 Property   Rohrer Corporation (GA) N/A N/A N/A N/A N/A Not Available N/A N/A 449,424
5.11 Property   AAP Metals N/A N/A N/A N/A N/A Not Available N/A N/A 352,977
6 Loan   Brunswick Commons N/A N/A N/A N/A N/A Not Available 8,301,354 2,242,144 6,059,209
7 Loan 20 Pin Oak North Medical Office N/A N/A N/A N/A N/A Not Available 10,045,323 4,113,010 5,932,314
8 Loan 21 Sola Apartments 4,414,482 2,016,544 2,397,938 12/31/2017 6 Annualized 5,304,651 2,110,355 3,194,296
9 Loan 14, 22 Worldwide Plaza N/A N/A N/A N/A N/A Not Available 141,343,932 54,051,285 87,292,647
10 Loan 10 90 Fifth Avenue N/A N/A N/A N/A N/A Not Available 13,256,711 6,436,060 6,820,651
11 Loan 23 Bass Pro & Cabela’s Portfolio N/A N/A N/A N/A N/A Not Available 32,578,204 7,640,446 24,937,758
11.01 Property   Cabela’s Rogers N/A N/A N/A N/A N/A Not Available N/A N/A 2,692,848
11.02 Property   Cabela’s Lone Tree N/A N/A N/A N/A N/A Not Available N/A N/A 2,287,705
11.03 Property   Bass Pro San Antonio N/A N/A N/A N/A N/A Not Available N/A N/A 2,159,612
11.04 Property   Cabela’s Allen N/A N/A N/A N/A N/A Not Available N/A N/A 1,964,900
11.05 Property   Cabela’s Lehi N/A N/A N/A N/A N/A Not Available N/A N/A 1,861,976
11.06 Property   Bass Pro Tampa N/A N/A N/A N/A N/A Not Available N/A N/A 2,154,700
11.07 Property   Cabela’s Hammond N/A N/A N/A N/A N/A Not Available N/A N/A 1,684,200
11.08 Property   Bass Pro Round Rock N/A N/A N/A N/A N/A Not Available N/A N/A 1,403,500
11.09 Property   Cabela’s Fort Mill N/A N/A N/A N/A N/A Not Available N/A N/A 1,522,423
11.10 Property   Cabela’s Wichita N/A N/A N/A N/A N/A Not Available N/A N/A 1,314,190
11.11 Property   Cabela’s Owatonna N/A N/A N/A N/A N/A Not Available N/A N/A 1,422,213
11.12 Property   Cabela’s Centerville N/A N/A N/A N/A N/A Not Available N/A N/A 1,070,028
11.13 Property   Cabela’s Huntsville N/A N/A N/A N/A N/A Not Available N/A N/A 959,058
11.14 Property   Bass Pro Port St. Lucie N/A N/A N/A N/A N/A Not Available N/A N/A 1,076,016
11.15 Property   Cabela’s Waco N/A N/A N/A N/A N/A Not Available N/A N/A 746,849
11.16 Property   Cabela’s East Grand Forks N/A N/A N/A N/A N/A Not Available N/A N/A 617,540
12 Loan   Tetra Technologies N/A N/A N/A N/A N/A Not Available 3,138,159 109,836 3,028,323
13 Loan 10, 24 Esperanza 27,242,341 18,123,981 9,118,360 8/31/2017 12 Trailing 12 28,236,170 18,635,160 9,601,010

 

 A-1-21

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio N/A N/A N/A N/A N/A Not Available 319,793,026 219,737,995 100,055,030
14.001 Property   Hilton Garden Inn Glastonbury N/A N/A N/A N/A N/A Not Available 7,358,894 4,624,342 2,734,552
14.002 Property   Sheraton Hotel Woodbury N/A N/A N/A N/A N/A Not Available 7,261,788 5,047,661 2,214,127
14.003 Property   DoubleTree Holland N/A N/A N/A N/A N/A Not Available 5,932,654 4,319,265 1,613,389
14.004 Property   Lexington Residence Inn N/A N/A N/A N/A N/A Not Available 3,998,381 2,328,156 1,670,225
14.005 Property   Residence Inn Mystic Groton N/A N/A N/A N/A N/A Not Available 5,146,783 3,242,420 1,904,364
14.006 Property   Lexington Courtyard N/A N/A N/A N/A N/A Not Available 3,953,076 2,340,780 1,612,296
14.007 Property   Residence Inn Baton Rouge N/A N/A N/A N/A N/A Not Available 3,965,847 2,071,680 1,894,167
14.008 Property   TownePlace Suites Boise Downtown N/A N/A N/A N/A N/A Not Available 3,726,255 2,022,275 1,703,980
14.009 Property   San Bernardino Hampton Inn & Suites N/A N/A N/A N/A N/A Not Available 4,126,176 2,817,898 1,308,278
14.010 Property   Fairfield Inn and Suites Reno Sparks N/A N/A N/A N/A N/A Not Available 3,242,764 1,697,150 1,545,613
14.011 Property   Kalamazoo-Portage Courtyard N/A N/A N/A N/A N/A Not Available 3,641,503 2,119,865 1,521,638
14.012 Property   Bismarck Residence Inn N/A N/A N/A N/A N/A Not Available 3,530,516 1,867,741 1,662,775
14.013 Property   Residence Inn Southington N/A N/A N/A N/A N/A Not Available 3,929,975 2,373,325 1,556,650
14.014 Property   Bloomington Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 4,842,534 3,149,084 1,693,450
14.015 Property   Montgomeryville Staybridge Suites N/A N/A N/A N/A N/A Not Available 3,962,237 2,648,287 1,313,951
14.016 Property   TownePlace Suites Pocatello N/A N/A N/A N/A N/A Not Available 3,067,616 1,650,393 1,417,222
14.017 Property   Rockford Residence Inn N/A N/A N/A N/A N/A Not Available 3,764,931 2,067,832 1,697,099
14.018 Property   Residence Inn Danbury N/A N/A N/A N/A N/A Not Available 3,516,896 2,158,680 1,358,216
14.019 Property   Westminster Hampton Inn N/A N/A N/A N/A N/A Not Available 3,373,439 1,933,157 1,440,282
14.020 Property   Appleton Residence Inn N/A N/A N/A N/A N/A Not Available 3,123,122 1,728,601 1,394,521
14.021 Property   Quantico Courtyard N/A N/A N/A N/A N/A Not Available 3,215,857 2,066,691 1,149,165
14.022 Property   El Paso Staybridge Suites N/A N/A N/A N/A N/A Not Available 4,116,771 2,771,634 1,345,137
14.023 Property   Fargo Residence Inn N/A N/A N/A N/A N/A Not Available 3,001,459 1,899,705 1,101,754
14.024 Property   Langhorne SpringHill Suites N/A N/A N/A N/A N/A Not Available 3,362,627 2,260,503 1,102,124
14.025 Property   Fairfield Inn and Suites Bethlehem N/A N/A N/A N/A N/A Not Available 3,202,469 2,126,290 1,076,179
14.026 Property   Mendota Heights Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 3,411,787 2,292,540 1,119,247
14.027 Property   Residence Inn Albuquerque N/A N/A N/A N/A N/A Not Available 2,917,987 1,731,080 1,186,907
14.028 Property   Residence Inn Kansas City Olathe N/A N/A N/A N/A N/A Not Available 3,081,880 2,046,125 1,035,755
14.029 Property   Residence Inn Monroe N/A N/A N/A N/A N/A Not Available 2,665,836 1,619,969 1,045,867
14.030 Property   Residence Inn San Antonio North Stone Oak N/A N/A N/A N/A N/A Not Available 3,110,038 2,119,324 990,714
14.031 Property   Amarillo Residence Inn N/A N/A N/A N/A N/A Not Available 2,747,590 1,645,420 1,102,171
14.032 Property   TownePlace Suites Scranton N/A N/A N/A N/A N/A Not Available 2,496,881 1,812,185 684,696
14.033 Property   SpringHill Suites Waterford N/A N/A N/A N/A N/A Not Available 2,859,619 1,928,224 931,395
14.034 Property   Madison Residence Inn N/A N/A N/A N/A N/A Not Available 2,639,136 1,696,740 942,396
14.035 Property   Peoria, IL Residence Inn N/A N/A N/A N/A N/A Not Available 2,357,901 1,523,019 834,883
14.036 Property   Lafayette Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,563,035 1,548,225 1,014,810
14.037 Property   Eden Prairie Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,753,193 1,814,857 938,336
14.038 Property   Tinley Park Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,206,928 1,323,623 883,305
14.039 Property   St. Joseph Hampton Inn N/A N/A N/A N/A N/A Not Available 2,243,094 1,400,668 842,426
14.040 Property   Burnsville Hampton Inn N/A N/A N/A N/A N/A Not Available 2,451,881 1,577,524 874,358
14.041 Property   Peoria, IL Courtyard N/A N/A N/A N/A N/A Not Available 2,268,382 1,649,217 619,166
14.042 Property   Champaign Courtyard N/A N/A N/A N/A N/A Not Available 2,160,267 1,555,492 604,775
14.043 Property   Springfield Courtyard N/A N/A N/A N/A N/A Not Available 2,636,840 1,762,424 874,416
14.044 Property   Akron Courtyard N/A N/A N/A N/A N/A Not Available 1,869,032 1,489,577 379,455
14.045 Property   El Paso Holiday Inn Express & Suites N/A N/A N/A N/A N/A Not Available 3,410,091 2,566,009 844,083
14.046 Property   Memphis SpringHill Suites N/A N/A N/A N/A N/A Not Available 2,325,021 1,607,328 717,693
14.047 Property   Tinley Park Hampton Inn N/A N/A N/A N/A N/A Not Available 2,151,798 1,448,880 702,919
14.048 Property   Phoenix TownePlace Suites N/A N/A N/A N/A N/A Not Available 2,353,092 1,656,725 696,367
14.049 Property   Woodbury Hampton Inn N/A N/A N/A N/A N/A Not Available 2,308,124 1,540,164 767,960
14.050 Property   Colorado Springs Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,948,316 1,228,273 720,043
14.051 Property   Wichita Falls Hampton Inn N/A N/A N/A N/A N/A Not Available 2,416,803 1,644,425 772,378
14.052 Property   Zanesville Hampton Inn N/A N/A N/A N/A N/A Not Available 2,173,408 1,362,481 810,928
14.053 Property   Holland Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,909,262 1,192,706 716,556
14.054 Property   Lubbock Hampton Inn N/A N/A N/A N/A N/A Not Available 2,460,204 1,744,735 715,469
14.055 Property   Phoenix SpringHill Suites N/A N/A N/A N/A N/A Not Available 2,307,181 1,727,771 579,410
14.056 Property   Lewisville Residence Inn N/A N/A N/A N/A N/A Not Available 2,455,280 1,788,526 666,754
14.057 Property   Battle Creek Hampton Inn N/A N/A N/A N/A N/A Not Available 2,042,296 1,315,997 726,299
14.058 Property   Courtyard Scranton N/A N/A N/A N/A N/A Not Available 2,797,106 2,124,588 672,518
14.059 Property   Springfield Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,841,426 1,139,777 701,649
14.060 Property   Branson Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,164,584 1,444,321 720,263
14.061 Property   Toledo Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,855,878 1,260,065 595,813
14.062 Property   Corpus Christi Residence Inn N/A N/A N/A N/A N/A Not Available 2,177,276 1,659,769 517,507
14.063 Property   Columbus Homewood Suites N/A N/A N/A N/A N/A Not Available 2,409,232 1,863,118 546,114
14.064 Property   Houston Brookhollow SpringHill Suites N/A N/A N/A N/A N/A Not Available 2,306,341 1,636,855 669,486
14.065 Property   Residence Inn Fort Smith N/A N/A N/A N/A N/A Not Available 2,054,920 1,450,138 604,782
14.066 Property   Joliet Fairfield Inn & Suites North N/A N/A N/A N/A N/A Not Available 1,820,735 1,227,177 593,557
14.067 Property   Plano Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,377,075 1,744,008 633,067
14.068 Property   Topeka Residence Inn N/A N/A N/A N/A N/A Not Available 2,407,863 1,681,339 726,525
14.069 Property   Bedford TownePlace Suites N/A N/A N/A N/A N/A Not Available 2,221,414 1,487,340 734,075
14.070 Property   Wichita Hampton Inn N/A N/A N/A N/A N/A Not Available 2,209,072 1,547,588 661,483
14.071 Property   Holiday Inn Express Malvern N/A N/A N/A N/A N/A Not Available 2,117,894 1,679,907 437,987
14.072 Property   Greeley Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,936,009 1,210,268 725,740
14.073 Property   Amarillo Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,139,030 1,428,656 710,374
14.074 Property   Dallas Homewood Suites N/A N/A N/A N/A N/A Not Available 2,795,941 2,156,056 639,885
14.075 Property   Oshkosh Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,685,529 1,076,731 608,797
14.076 Property   Burnsville Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,921,994 1,318,907 603,087
14.077 Property   Willowbrook Homewood Suites N/A N/A N/A N/A N/A Not Available 2,609,416 2,170,796 438,620

 

 A-1-22

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)
14.078 Property   Memphis Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,829,750 1,260,198 569,552
14.079 Property   Mansfield Hampton Inn N/A N/A N/A N/A N/A Not Available 1,781,801 1,223,895 557,906
14.080 Property   Lubbock Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,887,940 1,312,844 575,097
14.081 Property   Mishawaka Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,642,512 1,071,656 570,856
14.082 Property   Abilene Hampton Inn N/A N/A N/A N/A N/A Not Available 1,792,087 1,374,656 417,430
14.083 Property   Akron Hampton Inn N/A N/A N/A N/A N/A Not Available 1,498,405 1,146,895 351,510
14.084 Property   Fort Worth Hampton Inn N/A N/A N/A N/A N/A Not Available 2,256,753 1,684,994 571,759
14.085 Property   Bloomington Courtyard N/A N/A N/A N/A N/A Not Available 2,130,228 1,633,656 496,572
14.086 Property   Fargo Comfort Suites N/A N/A N/A N/A N/A Not Available 1,888,852 1,427,750 461,102
14.087 Property   Findlay Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,501,068 1,049,863 451,206
14.088 Property   Stevens Point Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,587,392 1,105,680 481,711
14.089 Property   Quincy Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,639,136 1,147,749 491,388
14.090 Property   Findlay Hampton Inn N/A N/A N/A N/A N/A Not Available 1,756,570 1,328,843 427,727
14.091 Property   Forsyth Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,532,954 1,009,941 523,013
14.092 Property   Muncie Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,520,763 1,046,615 474,148
14.093 Property   Bismarck South Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,630,192 1,139,400 490,792
14.094 Property   Lee’s Summit Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,563,147 1,062,334 500,813
14.095 Property   Norman Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,602,125 1,189,547 412,579
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) N/A N/A N/A N/A N/A Not Available 2,189,581 1,707,853 481,728
14.097 Property   Council Bluffs Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,689,636 1,172,910 516,726
14.098 Property   Terre Haute Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,619,862 1,098,242 521,619
14.099 Property   Waco Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,648,422 1,186,550 461,872
14.100 Property   Champaign Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,387,601 1,065,125 322,476
14.101 Property   Houston Brookhollow TownePlace Suites N/A N/A N/A N/A N/A Not Available 1,853,617 1,538,168 315,449
14.102 Property   Corpus Christi Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,773,103 1,343,811 429,292
14.103 Property   Fargo Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,552,391 1,094,053 458,338
14.104 Property   Galesburg Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,407,695 949,554 458,141
14.105 Property   Abilene Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,603,537 1,234,579 368,958
14.106 Property   Billings Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,485,317 1,148,266 337,051
14.107 Property   Peru Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,555,719 1,091,564 464,155
14.108 Property   Mesquite Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 2,173,862 1,712,134 461,728
14.109 Property   San Angelo Hampton Inn N/A N/A N/A N/A N/A Not Available 1,559,202 1,310,186 249,016
14.110 Property   Bismarck North Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,529,756 1,077,746 452,010
14.111 Property   Willowbrook Hampton Inn N/A N/A N/A N/A N/A Not Available 1,913,096 1,727,544 185,552
14.112 Property   Toledo Country Inn & Suites N/A N/A N/A N/A N/A Not Available 1,571,795 1,133,383 438,411
14.113 Property   Dubuque Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,327,625 930,407 397,218
14.114 Property   Kankakee Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,519,463 1,100,809 418,655
14.115 Property   Canton Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,409,300 1,120,507 288,793
14.116 Property   Westchase Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,835,471 1,491,276 344,195
14.117 Property   Lima Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,390,246 1,051,819 338,426
14.118 Property   Owatonna Country Inn & Suites N/A N/A N/A N/A N/A Not Available 1,323,977 902,541 421,437
14.119 Property   Saginaw Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,347,458 1,108,514 238,945
14.120 Property   Youngstown Hampton Inn N/A N/A N/A N/A N/A Not Available 1,392,711 1,199,834 192,877
14.121 Property   Longview Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,460,899 1,096,406 364,493
14.122 Property   Middletown Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,210,883 920,122 290,761
14.123 Property   Mishawaka Best Western Plus N/A N/A N/A N/A N/A Not Available 1,265,104 943,687 321,417
14.124 Property   Tyler Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,516,788 1,186,245 330,542
14.125 Property   Stafford Hampton Inn N/A N/A N/A N/A N/A Not Available 1,816,018 1,529,816 286,202
14.126 Property   Lincoln Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,305,725 992,467 313,257
14.127 Property   Saginaw Comfort Suites N/A N/A N/A N/A N/A Not Available 1,256,238 1,021,179 235,059
14.128 Property   Humble Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 807,200 1,060,302 (253,103)
14.129 Property   Corpus Christi Country Inn & Suites N/A N/A N/A N/A N/A Not Available 1,508,590 1,307,144 201,446
14.130 Property   Youngstown Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,222,233 1,032,493 189,740
14.131 Property   Stillwater Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,102,938 970,197 132,741
14.132 Property   Quail Springs Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,172,176 1,015,088 157,087
14.133 Property   Temple Fairfield Inn & Suites N/A N/A N/A N/A N/A Not Available 1,418,115 1,128,121 289,994
14.134 Property   Topeka Fairfield Inn N/A N/A N/A N/A N/A Not Available 1,429,949 1,117,486 312,463
14.135 Property   Lincoln Comfort Suites N/A N/A N/A N/A N/A Not Available 1,177,561 943,618 233,943
14.136 Property   Wichita Comfort Inn N/A N/A N/A N/A N/A Not Available 1,182,971 993,536 189,434
14.137 Property   Bloomington Comfort Suites N/A N/A N/A N/A N/A Not Available 1,020,044 950,467 69,577
14.138 Property   Grand Forks Fairfield Inn N/A N/A N/A N/A N/A Not Available 901,984 814,653 87,331
15 Loan 26 Doral Plaza 3,368,220 907,456 2,460,764 11/30/2017 11 Annualized 3,257,062 925,346 2,331,716
16 Loan   Rutherford Commons 3,611,305 1,182,497 2,428,808 8/31/2017 12 Trailing 12 3,276,254 1,216,698 2,059,556
17 Loan   Alexandria Moulding Portfolio N/A N/A N/A N/A N/A Not Available 2,523,949 75,718 2,448,231
17.01 Property   Alexandria Moulding La Porte IN N/A N/A N/A N/A N/A Not Available 1,261,975 37,859 1,224,115
17.02 Property   Alexandria Moulding Moxee WA N/A N/A N/A N/A N/A Not Available 1,261,975 37,859 1,224,115
18 Loan 10, 27, 28 Anytime Self Storage Portfolio 3,019,800 1,397,415 1,622,385 1/31/2018 12 Trailing 12 3,161,679 1,342,318 1,819,361
18.01 Property   2100 West Baseline Avenue 463,947 161,412 302,535 1/31/2018 12 Trailing 12 481,485 150,089 331,396
18.02 Property   1751 East Benson Highway 384,513 179,648 204,865 1/31/2018 12 Trailing 12 390,416 172,134 218,282
18.03 Property   101 South Taylor Avenue 271,598 99,884 171,715 1/31/2018 12 Trailing 12 288,737 92,336 196,401
18.04 Property   7340 East Benson Highway 346,634 186,401 160,233 1/31/2018 12 Trailing 12 373,494 180,453 193,042
18.05 Property   556 East Frank Way 284,067 120,174 163,893 1/31/2018 12 Trailing 12 281,978 109,946 172,032
18.06 Property   3055 North 30th Avenue 294,809 144,865 149,944 1/31/2018 12 Trailing 12 312,159 140,505 171,654
18.07 Property   11139 East Apache Trail 252,417 116,464 135,953 1/31/2018 12 Trailing 12 278,819 119,789 159,030
18.08 Property   1155 East Irvington Road 276,796 150,035 126,761 1/31/2018 12 Trailing 12 285,906 143,625 142,281
18.09 Property   5600 South 12th Avenue 278,878 152,377 126,501 1/31/2018 12 Trailing 12 300,804 151,080 149,724
18.10 Property   508 North Grant Street 166,140 86,155 79,985 1/31/2018 12 Trailing 12 167,881 82,362 85,519

 

 A-1-23

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Most Recent EGI (if past 2016) ($) Most Recent Expenses (if past 2016) ($) Most Recent NOI (if past 2016) ($) Most Recent NOI Date (if past 2016) Most Recent # of months Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($)
19 Loan 10, 17, 29 Two Democracy N/A N/A N/A N/A N/A Not Available 8,818,283 5,142,445 3,675,838
20 Loan 30, 31 801 Broadway 2,147,456 662,859 1,484,597 8/31/2017 12 Trailing 12 2,236,302 707,603 1,528,699
21 Loan 10, 32, 33 357 Flatbush N/A N/A N/A N/A N/A Not Available 869,548 160,102 709,447
22 Loan   North Park Apartments 1,836,198 852,930 983,268 1/31/2018 12 Trailing 12 1,876,165 881,567 994,597
23 Loan 20 TGAAR Tower 1,688,686 606,784 1,081,902 11/30/2017 12 Trailing 12 1,591,366 611,238 980,128
24 Loan   Chase Retail Center 1,011,148 364,525 646,623 10/31/2017 12 Trailing 12 1,024,496 363,256 661,239
25 Loan 34 Cross County Shopping Center 785,217 135,823 649,393 9/30/2017 12 Trailing 12 849,962 191,721 658,241
26 Loan 10 RiNo Self Storage 1,003,042 501,319 501,723 10/31/2017 12 Trailing 12 1,075,825 506,093 569,732
27 Loan   Fresh Thyme Kirkwood N/A N/A N/A N/A N/A Not Available 628,451 23,697 604,754
28 Loan 35 Parkway Tower N/A N/A N/A N/A N/A Not Available 1,076,083 425,028 651,055
29 Loan 10, 36 Holiday Inn Express Columbus N/A N/A N/A N/A N/A Not Available 2,517,687 1,651,893 865,794
30 Loan   Century Industrial Center 897,656 331,465 566,191 10/31/2017 12 Trailing 12 969,516 391,144 578,372
31 Loan 37 Camp Creek N/A N/A N/A N/A N/A Not Available 539,148 109,838 429,310
32 Loan 10, 18 ESA Fort Worth Medical Center N/A N/A N/A N/A N/A Not Available 1,640,200 958,569 681,631
33 Loan 10, 18 ESA Indianapolis Airport N/A N/A N/A N/A N/A Not Available 1,429,706 925,319 504,387
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG N/A N/A N/A N/A N/A Not Available 1,077,719 670,434 407,285
35 Loan 10, 18 ESA Dallas Vantage Point Drive N/A N/A N/A N/A N/A Not Available 1,434,545 1,091,518 343,028
36 Loan 20, 38 Monte Industrial 216,794 51,781 165,013 9/30/2017 12 Trailing 12 259,385 64,564 194,821
37 Loan 10, 18 ESA Indianapolis Northwest College N/A N/A N/A N/A N/A Not Available 840,377 674,332 166,046

 

 A-1-24

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date
1 Loan 8, 9, 10 Marina Heights State Farm 11.3% 142,191 53,733 63,137,233 3.12 11.3% 960,000,000 11/20/2017 989,000,000 4/1/2019 58.3% 56.6% 99.5% 12/7/2017
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 12.2% 176,531 0 41,209,082 3.55 12.1% 701,400,000 12/1/2017 773,600,000 6/1/2019 48.5% 44.0% 100.0% 2/28/2018
3 Loan 14, 15, 16, 17 Twelve Oaks Mall 15.3% 137,443 446,275 30,011,109 2.55 15.0% 552,900,000 12/14/2017 NAP NAP 36.2% 29.6% 91.8% 2/1/2018
4 Loan 10, 18 ESA Portfolio 15.2% 1,126,879 0 8,918,234 2.15 13.5% 97,900,000 1/4/2018 104,000,000 1/1/2020 67.6% 56.1% 72.2%  
4.01 Property   ESA Fort Wayne South   70,696 0 815,955     8,000,000 1/4/2018 8,400,000 1/1/2020     85.1% 12/31/2017
4.02 Property   ESA Lexington Nicholasville Road   68,736 0 622,153     6,200,000 1/4/2018 6,600,000 1/1/2020     69.6% 12/31/2017
4.03 Property   ESA Indianapolis Northwest I 465   76,235 0 557,950     6,000,000 1/4/2018 6,400,000 1/1/2020     61.9% 12/31/2017
4.04 Property   ESA Dayton North   68,475 0 733,053     7,900,000 1/4/2018 8,400,000 1/1/2020     77.0% 12/31/2017
4.05 Property   ESA Indianapolis Airport West Southern Avenue   73,210 0 506,902     6,200,000 1/4/2018 6,500,000 1/1/2020     69.4% 12/31/2017
4.06 Property   ESA Dallas Greenville Avenue   56,884 0 403,370     5,700,000 1/4/2018 6,000,000 1/1/2020     63.1% 12/31/2017
4.07 Property   ESA Waco Woodway   55,411 0 502,109     5,500,000 1/4/2018 5,700,000 1/1/2020     69.0% 12/31/2017
4.08 Property   ESA Fort Worth Fossil Creek   59,022 0 526,766     5,200,000 1/4/2018 5,500,000 1/1/2020     84.2% 12/31/2017
4.09 Property   ESA El Paso Airport   57,938 0 421,952     4,800,000 1/4/2018 5,200,000 1/1/2020     67.3% 12/31/2017
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road   58,877 0 491,805     5,100,000 1/4/2018 5,600,000 1/1/2020     68.8% 12/31/2017
4.11 Property   ESA Fort Worth City View   61,596 0 444,097     4,400,000 1/4/2018 4,600,000 1/1/2020     74.1% 12/31/2017
4.12 Property   ESA Dallas Plano Parkway   58,857 0 351,923     5,100,000 1/4/2018 5,400,000 1/1/2020     78.4% 12/31/2017
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman   55,463 0 406,648     4,400,000 1/4/2018 4,700,000 1/1/2020     66.3% 12/31/2017
4.14 Property   ESA Dayton South   43,257 0 398,359     4,400,000 1/4/2018 4,700,000 1/1/2020     77.6% 12/31/2017
4.15 Property   ESA Lexington Tates Creek   43,096 0 368,072     3,400,000 1/4/2018 3,600,000 1/1/2020     72.9% 12/31/2017
4.16 Property   ESA Dayton Fairborn   43,356 0 340,009     3,600,000 1/4/2018 3,900,000 1/1/2020     69.2% 12/31/2017
4.17 Property   ESA Fort Worth Southwest   46,514 0 322,900     3,000,000 1/4/2018 3,100,000 1/1/2020     77.2% 12/31/2017
4.18 Property   ESA Fort Wayne North   44,100 0 355,596     3,600,000 1/4/2018 3,900,000 1/1/2020     77.3% 12/31/2017
4.19 Property   ESA El Paso West   39,965 0 208,440     2,700,000 1/4/2018 2,900,000 1/1/2020     72.5% 12/31/2017
4.20 Property   ESA Dallas Plano Parkway Medical Center   45,191 0 140,175     2,700,000 1/4/2018 2,900,000 1/1/2020     79.7% 12/31/2017
5 Loan 17, 19 U.S. Industrial Portfolio 9.6% 270,119 513,226 9,369,858 1.93 8.9% 157,000,000 1/31/2018 NAP NAP 67.4% 67.4% 100.0%  
5.01 Property   DialogDirect   N/A 0 2,012,378     34,000,000 1/16/2018 NAP NAP     100.0% 2/28/2018
5.02 Property   JIT Packaging   N/A 0 1,134,222     18,600,000 1/17/2018 NAP NAP     100.0% 2/28/2018
5.03 Property   Markel   N/A 0 992,845     15,650,000 1/18/2018 NAP NAP     100.0% 2/28/2018
5.04 Property   Dedicated Logistics   N/A 0 923,449     14,890,000 1/17/2018 NAP NAP     100.0% 2/28/2018
5.05 Property   Wilbert   N/A 0 926,958     14,880,000 1/19/2018 NAP NAP     100.0% 2/28/2018
5.06 Property   Matandy Steel   N/A 0 663,979     10,550,000 1/17/2018 NAP NAP     100.0% 2/28/2018
5.07 Property   Landmark Plastics   N/A 0 857,600     10,920,000 1/23/2018 NAP NAP     100.0% 2/28/2018
5.08 Property   Rohrer Corporation (OH)   N/A 0 602,125     10,090,000 1/23/2018 NAP NAP     100.0% 2/28/2018
5.09 Property   Rohrer Corporation (IL)   N/A 0 516,294     8,200,000 1/17/2018 NAP NAP     100.0% 2/28/2018
5.10 Property   Rohrer Corporation (GA)   N/A 0 415,431     6,250,000 1/30/2018 NAP NAP     100.0% 2/28/2018
5.11 Property   AAP Metals   N/A 0 324,578     5,350,000 1/17/2018 NAP NAP     100.0% 2/28/2018
6 Loan   Brunswick Commons 9.6% 85,453 328,574 5,645,182 2.02 9.0% 99,100,000 9/29/2017 NAP NAP 63.6% 63.6% 100.0% 1/31/2018
7 Loan 20 Pin Oak North Medical Office 10.5% 87,882 306,415 5,538,016 1.58 9.8% 78,475,000 11/17/2017 NAP NAP 72.3% 63.5% 90.5% 1/5/2018
8 Loan 21 Sola Apartments 7.9% 82,500 0 3,111,796 1.65 7.7% 60,600,000 11/30/2017 NAP NAP 66.4% 66.4% 90.9% 1/10/2018
9 Loan 14, 22 Worldwide Plaza 14.2% 409,911 1,860,962 85,021,775 3.77 13.8% 1,740,000,000 10/1/2017 NAP NAP 35.4% 35.4% 98.4% 12/31/2017
10 Loan 10 90 Fifth Avenue 6.5% 22,387 119,128 6,679,135 1.46 6.4% 180,000,000 6/1/2017 195,000,000 6/1/2019 58.1% 53.6% 92.5% 2/9/2018
11 Loan 23 Bass Pro & Cabela’s Portfolio 12.8% 474,132 948,264 23,515,362 2.72 12.1% 386,700,000 7/1/2017 NAP NAP 50.4% 50.4% 100.0%  
11.01 Property   Cabela’s Rogers   N/A 0 2,553,064     41,100,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.02 Property   Cabela’s Lone Tree   N/A 0 2,206,647     34,950,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.03 Property   Bass Pro San Antonio   N/A 0 2,021,120     34,200,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.04 Property   Cabela’s Allen   N/A 0 1,884,403     33,600,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.05 Property   Cabela’s Lehi   N/A 0 1,734,692     30,600,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.06 Property   Bass Pro Tampa   N/A 0 2,055,149     28,800,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.07 Property   Cabela’s Hammond   N/A 0 1,542,641     25,700,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.08 Property   Bass Pro Round Rock   N/A 0 1,312,927     25,000,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.09 Property   Cabela’s Fort Mill   N/A 0 1,444,066     23,250,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.10 Property   Cabela’s Wichita   N/A 0 1,253,666     20,800,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.11 Property   Cabela’s Owatonna   N/A 0 1,300,723     19,000,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.12 Property   Cabela’s Centerville   N/A 0 1,016,124     17,600,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.13 Property   Cabela’s Huntsville   N/A 0 897,226     16,400,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.14 Property   Bass Pro Port St. Lucie   N/A 0 1,011,039     15,350,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.15 Property   Cabela’s Waco   N/A 0 714,402     11,850,000 7/1/2017 NAP NAP     100.0% 2/28/2018
11.16 Property   Cabela’s East Grand Forks   N/A 0 567,474     8,500,000 7/1/2017 NAP NAP     100.0% 2/28/2018
12 Loan   Tetra Technologies 11.4% 19,881 137,640 2,870,802 1.78 10.8% 44,700,000 11/30/2017 NAP NAP 59.3% 54.1% 100.0% 2/28/2018
13 Loan 10, 24 Esperanza 24.0% 1,052,706 0 8,548,304 4.26 21.4% 101,000,000 7/12/2017 117,000,000 8/1/2021 39.6% 34.2% 76.0% 8/31/2017

 

 A-1-25

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio 30.1% 12,791,721 0 87,263,309 5.63 26.2% 1,165,000,000 Various 1,218,500,000 9/1/2020 28.6% 27.3% 72.7%  
14.001 Property   Hilton Garden Inn Glastonbury   294,356 0 2,440,196     28,200,000 8/8/2017 30,000,000 9/1/2020     80.0% 6/30/2017
14.002 Property   Sheraton Hotel Woodbury   290,472 0 1,923,656     20,900,000 8/8/2017 24,500,000 9/1/2020     80.1% 6/30/2017
14.003 Property   DoubleTree Holland   237,306 0 1,376,082     20,300,000 8/8/2017 22,100,000 9/1/2020     67.6% 6/30/2017
14.004 Property   Lexington Residence Inn   159,935 0 1,510,290     18,400,000 8/8/2017 21,100,000 9/1/2020     85.3% 6/30/2017
14.005 Property   Residence Inn Mystic Groton   205,871 0 1,698,492     18,900,000 8/8/2017 20,500,000 9/1/2020     78.7% 6/30/2017
14.006 Property   Lexington Courtyard   158,123 0 1,454,173     17,500,000 8/8/2017 20,600,000 9/1/2020     76.5% 6/30/2017
14.007 Property   Residence Inn Baton Rouge   158,634 0 1,735,533     18,400,000 8/8/2017 19,600,000 9/1/2020     88.0% 6/30/2017
14.008 Property   TownePlace Suites Boise Downtown   149,050 0 1,554,930     17,900,000 8/8/2017 19,500,000 9/1/2020     72.9% 6/30/2017
14.009 Property   San Bernardino Hampton Inn & Suites   165,047 0 1,143,231     17,800,000 8/8/2017 19,800,000 9/1/2020     79.7% 6/30/2017
14.010 Property   Fairfield Inn and Suites Reno Sparks   129,711 0 1,415,903     16,500,000 8/8/2017 18,700,000 9/1/2020     82.2% 6/30/2017
14.011 Property   Kalamazoo-Portage Courtyard   145,660 0 1,375,978     16,200,000 8/8/2017 18,700,000 9/1/2020     78.1% 6/30/2017
14.012 Property   Bismarck Residence Inn   141,221 0 1,521,554     17,200,000 8/8/2017 18,400,000 9/1/2020     85.9% 6/30/2017
14.013 Property   Residence Inn Southington   157,199 0 1,399,451     14,800,000 8/8/2017 17,700,000 9/1/2020     80.5% 6/30/2017
14.014 Property   Bloomington Fairfield Inn & Suites   193,701 0 1,499,749     17,100,000 8/8/2017 18,500,000 9/1/2020     78.5% 6/30/2017
14.015 Property   Montgomeryville Staybridge Suites   158,490 0 1,155,461     16,500,000 8/8/2017 17,700,000 9/1/2020     75.1% 6/30/2017
14.016 Property   TownePlace Suites Pocatello   122,705 0 1,294,518     16,200,000 8/8/2017 17,600,000 9/1/2020     77.4% 6/30/2017
14.017 Property   Rockford Residence Inn   150,597 0 1,546,502     14,900,000 8/8/2017 17,200,000 9/1/2020     89.9% 6/30/2017
14.018 Property   Residence Inn Danbury   140,676 0 1,217,540     15,400,000 8/8/2017 16,700,000 9/1/2020     79.9% 6/30/2017
14.019 Property   Westminster Hampton Inn   134,938 0 1,305,345     15,100,000 8/8/2017 16,400,000 9/1/2020     77.9% 6/30/2017
14.020 Property   Appleton Residence Inn   124,925 0 1,269,596     14,100,000 8/8/2017 15,000,000 9/1/2020     83.5% 6/30/2017
14.021 Property   Quantico Courtyard   128,634 0 1,020,531     12,400,000 8/8/2017 14,800,000 9/1/2020     78.6% 6/30/2017
14.022 Property   El Paso Staybridge Suites   164,671 0 1,180,466     13,200,000 8/8/2017 14,100,000 9/1/2020     87.9% 6/30/2017
14.023 Property   Fargo Residence Inn   120,058 0 981,696     12,600,000 8/7/2017 13,700,000 9/1/2020     79.1% 6/30/2017
14.024 Property   Langhorne SpringHill Suites   134,505 0 967,619     12,300,000 8/8/2017 13,200,000 9/1/2020     70.9% 6/30/2017
14.025 Property   Fairfield Inn and Suites Bethlehem   128,099 0 948,080     12,000,000 8/8/2017 12,900,000 9/1/2020     73.9% 6/30/2017
14.026 Property   Mendota Heights Fairfield Inn & Suites   136,471 0 982,775     11,700,000 8/8/2017 12,500,000 9/1/2020     70.9% 6/30/2017
14.027 Property   Residence Inn Albuquerque   116,719 0 1,070,188     10,300,000 8/8/2017 12,300,000 9/1/2020     79.3% 6/30/2017
14.028 Property   Residence Inn Kansas City Olathe   123,275 0 912,480     11,000,000 8/8/2017 11,900,000 9/1/2020     74.8% 6/30/2017
14.029 Property   Residence Inn Monroe   106,633 0 939,234     10,000,000 8/8/2017 11,900,000 9/1/2020     82.4% 6/30/2017
14.030 Property   Residence Inn San Antonio North Stone Oak   124,402 0 866,313     10,900,000 8/8/2017 11,700,000 9/1/2020     74.3% 6/30/2017
14.031 Property   Amarillo Residence Inn   109,904 0 992,267     11,000,000 8/8/2017 11,900,000 9/1/2020     82.7% 6/30/2017
14.032 Property   TownePlace Suites Scranton   99,875 0 584,821     10,500,000 8/8/2017 11,400,000 9/1/2020     66.7% 6/30/2017
14.033 Property   SpringHill Suites Waterford   114,385 0 817,010     10,400,000 8/8/2017 11,400,000 9/1/2020     75.9% 6/30/2017
14.034 Property   Madison Residence Inn   105,565 0 836,831     9,400,000 8/8/2017 11,000,000 9/1/2020     86.7% 6/30/2017
14.035 Property   Peoria, IL Residence Inn   94,316 0 740,567     9,200,000 8/8/2017 11,000,000 9/1/2020     76.4% 6/30/2017
14.036 Property   Lafayette Fairfield Inn & Suites   102,521 0 912,289     10,100,000 8/8/2017 10,800,000 9/1/2020     74.9% 6/30/2017
14.037 Property   Eden Prairie Fairfield Inn & Suites   110,128 0 828,208     9,000,000 8/8/2017 11,000,000 9/1/2020     71.8% 6/30/2017
14.038 Property   Tinley Park Fairfield Inn & Suites   88,277 0 795,028     9,600,000 8/8/2017 10,400,000 9/1/2020     76.8% 6/30/2017
14.039 Property   St. Joseph Hampton Inn   89,724 0 752,702     9,500,000 8/8/2017 10,300,000 9/1/2020     84.7% 6/30/2017
14.040 Property   Burnsville Hampton Inn   98,075 0 776,282     8,400,000 8/8/2017 10,100,000 9/1/2020     75.4% 6/30/2017
14.041 Property   Peoria, IL Courtyard   90,735 0 528,430     8,100,000 8/8/2017 10,100,000 9/1/2020     63.3% 6/30/2017
14.042 Property   Champaign Courtyard   86,411 0 518,364     8,700,000 8/8/2017 9,900,000 9/1/2020     62.4% 6/30/2017
14.043 Property   Springfield Courtyard   105,474 0 768,943     8,600,000 8/8/2017 9,600,000 9/1/2020     76.8% 6/30/2017
14.044 Property   Akron Courtyard   74,761 0 304,694     8,900,000 8/8/2017 9,900,000 9/1/2020     50.1% 6/30/2017
14.045 Property   El Paso Holiday Inn Express & Suites   136,404 0 707,679     8,800,000 8/8/2017 9,500,000 9/1/2020     80.4% 6/30/2017
14.046 Property   Memphis SpringHill Suites   93,001 0 624,692     8,300,000 8/8/2017 9,500,000 9/1/2020     75.9% 6/30/2017
14.047 Property   Tinley Park Hampton Inn   86,072 0 616,847     8,500,000 8/8/2017 9,200,000 9/1/2020     75.5% 6/30/2017
14.048 Property   Phoenix TownePlace Suites   94,124 0 602,244     8,400,000 8/8/2017 9,100,000 9/1/2020     80.6% 6/30/2017
14.049 Property   Woodbury Hampton Inn   92,325 0 675,635     8,100,000 8/8/2017 8,900,000 9/1/2020     79.8% 6/30/2017
14.050 Property   Colorado Springs Fairfield Inn   77,933 0 642,110     8,300,000 8/8/2017 9,000,000 9/1/2020     74.8% 6/30/2017
14.051 Property   Wichita Falls Hampton Inn   96,672 0 675,705     7,400,000 8/8/2017 8,800,000 9/1/2020     82.2% 6/30/2017
14.052 Property   Zanesville Hampton Inn   86,936 0 723,991     8,100,000 8/8/2017 8,700,000 9/1/2020     80.0% 6/30/2017
14.053 Property   Holland Fairfield Inn & Suites   76,370 0 640,186     7,900,000 8/8/2017 8,500,000 9/1/2020     69.5% 6/30/2017
14.054 Property   Lubbock Hampton Inn   98,408 0 617,061     7,900,000 8/8/2017 8,700,000 9/1/2020     71.6% 6/30/2017
14.055 Property   Phoenix SpringHill Suites   92,287 0 487,123     7,300,000 8/8/2017 8,400,000 9/1/2020     74.6% 6/30/2017
14.056 Property   Lewisville Residence Inn   98,211 0 568,543     7,700,000 8/8/2017 8,300,000 9/1/2020     80.6% 6/30/2017
14.057 Property   Battle Creek Hampton Inn   81,692 0 644,607     7,700,000 8/8/2017 8,200,000 9/1/2020     71.6% 6/30/2017
14.058 Property   Courtyard Scranton   111,884 0 560,634     7,300,000 8/8/2017 8,300,000 9/1/2020     60.6% 6/30/2017
14.059 Property   Springfield Fairfield Inn & Suites   73,657 0 627,992     7,600,000 8/8/2017 8,200,000 9/1/2020     79.2% 6/30/2017
14.060 Property   Branson Fairfield Inn & Suites   86,583 0 633,680     6,400,000 8/8/2017 8,100,000 9/1/2020     65.1% 6/30/2017
14.061 Property   Toledo Fairfield Inn & Suites   74,235 0 521,578     7,400,000 8/8/2017 8,100,000 9/1/2020     71.0% 6/30/2017
14.062 Property   Corpus Christi Residence Inn   87,091 0 430,416     7,400,000 8/8/2017 8,200,000 9/1/2020     74.7% 6/30/2017
14.063 Property   Columbus Homewood Suites   96,369 0 449,744     7,300,000 8/8/2017 7,800,000 9/1/2020     81.8% 6/30/2017
14.064 Property   Houston Brookhollow SpringHill Suites   92,254 0 577,232     6,700,000 8/8/2017 8,000,000 9/1/2020     69.0% 6/30/2017
14.065 Property   Residence Inn Fort Smith   82,197 0 522,585     6,000,000 8/8/2017 7,700,000 9/1/2020     74.2% 6/30/2017
14.066 Property   Joliet Fairfield Inn & Suites North   72,829 0 520,728     6,400,000 8/8/2017 7,600,000 9/1/2020     76.1% 6/30/2017
14.067 Property   Plano Fairfield Inn & Suites   95,083 0 537,984     7,100,000 8/8/2017 7,700,000 9/1/2020     67.8% 6/30/2017
14.068 Property   Topeka Residence Inn   96,315 0 630,210     6,900,000 8/8/2017 7,400,000 9/1/2020     84.1% 6/30/2017
14.069 Property   Bedford TownePlace Suites   88,857 0 645,218     5,900,000 8/8/2017 7,400,000 9/1/2020     77.9% 6/30/2017
14.070 Property   Wichita Hampton Inn   88,363 0 573,121     6,800,000 8/8/2017 7,400,000 9/1/2020     73.1% 6/30/2017
14.071 Property   Holiday Inn Express Malvern   84,716 0 353,272     6,700,000 8/8/2017 7,300,000 9/1/2020     60.2% 6/30/2017
14.072 Property   Greeley Fairfield Inn & Suites   77,440 0 648,300     6,000,000 8/8/2017 7,200,000 9/1/2020     80.4% 6/30/2017
14.073 Property   Amarillo Fairfield Inn & Suites   85,561 0 624,813     6,700,000 8/8/2017 7,300,000 9/1/2020     74.5% 6/30/2017
14.074 Property   Dallas Homewood Suites   111,838 0 528,047     6,500,000 8/8/2017 7,100,000 9/1/2020     84.2% 6/30/2017
14.075 Property   Oshkosh Fairfield Inn & Suites   67,421 0 541,376     5,800,000 8/8/2017 6,800,000 9/1/2020     71.4% 6/30/2017
14.076 Property   Burnsville Fairfield Inn & Suites   76,880 0 526,207     5,700,000 8/8/2017 6,900,000 9/1/2020     77.0% 6/30/2017
14.077 Property   Willowbrook Homewood Suites   104,377 0 334,243     6,300,000 8/8/2017 7,000,000 9/1/2020     73.2% 6/30/2017

 

 A-1-26

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date
14.078 Property   Memphis Fairfield Inn & Suites   73,190 0 496,362     5,300,000 8/8/2017 6,500,000 9/1/2020     77.2% 6/30/2017
14.079 Property   Mansfield Hampton Inn   71,272 0 486,634     5,900,000 8/8/2017 6,300,000 9/1/2020     69.7% 6/30/2017
14.080 Property   Lubbock Fairfield Inn & Suites   75,518 0 499,579     5,900,000 8/8/2017 6,500,000 9/1/2020     72.5% 6/30/2017
14.081 Property   Mishawaka Fairfield Inn & Suites   65,700 0 505,156     5,500,000 8/8/2017 5,900,000 9/1/2020     64.8% 6/30/2017
14.082 Property   Abilene Hampton Inn   71,683 0 345,747     5,200,000 8/8/2017 6,000,000 9/1/2020     76.0% 6/30/2017
14.083 Property   Akron Hampton Inn   59,936 0 291,574     5,500,000 8/8/2017 6,000,000 9/1/2020     57.1% 6/30/2017
14.084 Property   Fort Worth Hampton Inn   90,270 0 481,489     5,500,000 8/8/2017 6,000,000 9/1/2020     72.1% 6/30/2017
14.085 Property   Bloomington Courtyard   85,209 0 411,363     5,200,000 8/8/2017 6,100,000 9/1/2020     64.6% 6/30/2017
14.086 Property   Fargo Comfort Suites   75,554 0 385,548     5,400,000 8/8/2017 5,800,000 9/1/2020     70.7% 6/30/2017
14.087 Property   Findlay Fairfield Inn & Suites   60,043 0 391,163     4,800,000 8/8/2017 5,700,000 9/1/2020     71.2% 6/30/2017
14.088 Property   Stevens Point Fairfield Inn & Suites   63,496 0 418,216     5,400,000 8/8/2017 5,800,000 9/1/2020     67.9% 6/30/2017
14.089 Property   Quincy Fairfield Inn & Suites   65,565 0 425,822     5,400,000 8/8/2017 5,800,000 9/1/2020     75.6% 6/30/2017
14.090 Property   Findlay Hampton Inn   70,263 0 357,465     5,200,000 8/8/2017 6,000,000 9/1/2020     72.1% 6/30/2017
14.091 Property   Forsyth Fairfield Inn   61,318 0 461,695     5,300,000 8/8/2017 5,700,000 9/1/2020     61.6% 6/30/2017
14.092 Property   Muncie Fairfield Inn   60,831 0 413,317     5,300,000 8/8/2017 5,800,000 9/1/2020     68.8% 6/30/2017
14.093 Property   Bismarck South Fairfield Inn & Suites   65,208 0 425,584     5,100,000 8/8/2017 5,500,000 9/1/2020     70.7% 6/30/2017
14.094 Property   Lee’s Summit Fairfield Inn & Suites   62,526 0 438,287     5,100,000 8/8/2017 5,500,000 9/1/2020     75.8% 6/30/2017
14.095 Property   Norman Fairfield Inn & Suites   64,085 0 348,494     4,900,000 8/8/2017 5,400,000 9/1/2020     62.8% 6/30/2017
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)   87,583 0 394,145     5,000,000 8/8/2017 5,400,000 9/1/2020     67.9% 6/30/2017
14.097 Property   Council Bluffs Fairfield Inn & Suites   67,585 0 449,140     4,900,000 8/8/2017 5,300,000 9/1/2020     71.4% 6/30/2017
14.098 Property   Terre Haute Fairfield Inn & Suites   64,794 0 456,825     4,100,000 8/8/2017 5,200,000 9/1/2020     73.0% 6/30/2017
14.099 Property   Waco Fairfield Inn & Suites   65,937 0 395,935     4,800,000 8/8/2017 5,100,000 9/1/2020     68.7% 6/30/2017
14.100 Property   Champaign Fairfield Inn & Suites   55,504 0 266,972     4,000,000 8/8/2017 5,100,000 9/1/2020     66.4% 6/30/2017
14.101 Property   Houston Brookhollow TownePlace Suites   74,145 0 241,304     4,700,000 8/8/2017 5,300,000 9/1/2020     62.6% 6/30/2017
14.102 Property   Corpus Christi Fairfield Inn & Suites   70,924 0 358,367     4,700,000 8/8/2017 5,100,000 9/1/2020     70.3% 6/30/2017
14.103 Property   Fargo Fairfield Inn & Suites   62,096 0 396,242     3,900,000 8/8/2017 5,000,000 9/1/2020     71.0% 6/30/2017
14.104 Property   Galesburg Fairfield Inn & Suites   56,308 0 401,833     4,600,000 8/8/2017 4,900,000 9/1/2020     71.5% 6/30/2017
14.105 Property   Abilene Fairfield Inn & Suites   64,141 0 304,816     4,600,000 8/8/2017 4,900,000 9/1/2020     67.6% 6/30/2017
14.106 Property   Billings Fairfield Inn & Suites   59,413 0 277,638     3,800,000 8/8/2017 4,900,000 9/1/2020     67.4% 6/30/2017
14.107 Property   Peru Fairfield Inn & Suites   62,229 0 401,926     4,500,000 8/8/2017 4,900,000 9/1/2020     74.0% 6/30/2017
14.108 Property   Mesquite Fairfield Inn & Suites   86,954 0 374,773     4,500,000 8/8/2017 4,900,000 9/1/2020     78.3% 6/30/2017
14.109 Property   San Angelo Hampton Inn   62,368 0 186,648     4,400,000 8/8/2017 4,800,000 9/1/2020     69.1% 6/30/2017
14.110 Property   Bismarck North Fairfield Inn & Suites   61,190 0 390,819     4,300,000 8/8/2017 4,600,000 9/1/2020     68.8% 6/30/2017
14.111 Property   Willowbrook Hampton Inn   76,524 0 109,028     4,300,000 8/8/2017 4,800,000 9/1/2020     61.3% 6/30/2017
14.112 Property   Toledo Country Inn & Suites   62,872 0 375,539     4,200,000 8/8/2017 4,400,000 9/1/2020     78.3% 6/30/2017
14.113 Property   Dubuque Fairfield Inn   53,105 0 344,113     4,100,000 8/8/2017 4,400,000 9/1/2020     67.1% 6/30/2017
14.114 Property   Kankakee Fairfield Inn   60,779 0 357,876     3,900,000 8/8/2017 4,400,000 9/1/2020     72.9% 6/30/2017
14.115 Property   Canton Fairfield Inn & Suites   56,372 0 232,421     3,300,000 8/8/2017 4,400,000 9/1/2020     64.1% 6/30/2017
14.116 Property   Westchase Fairfield Inn & Suites   73,419 0 270,776     3,900,000 8/8/2017 4,500,000 9/1/2020     59.9% 6/30/2017
14.117 Property   Lima Fairfield Inn   55,610 0 282,817     3,900,000 8/8/2017 4,200,000 9/1/2020     64.8% 6/30/2017
14.118 Property   Owatonna Country Inn & Suites   52,959 0 368,477     3,800,000 8/8/2017 4,100,000 9/1/2020     79.2% 6/30/2017
14.119 Property   Saginaw Fairfield Inn   53,898 0 185,046     3,700,000 8/8/2017 4,000,000 9/1/2020     58.7% 6/30/2017
14.120 Property   Youngstown Hampton Inn   55,708 0 137,169     2,700,000 8/8/2017 4,100,000 9/1/2020     62.8% 6/30/2017
14.121 Property   Longview Fairfield Inn & Suites   58,436 0 306,057     3,600,000 8/8/2017 3,900,000 9/1/2020     67.6% 6/30/2017
14.122 Property   Middletown Fairfield Inn   48,435 0 242,326     2,700,000 8/8/2017 3,700,000 9/1/2020     68.2% 6/30/2017
14.123 Property   Mishawaka Best Western Plus   50,604 0 270,813     3,400,000 8/8/2017 3,700,000 9/1/2020     59.3% 6/30/2017
14.124 Property   Tyler Fairfield Inn & Suites   60,672 0 269,871     3,400,000 8/8/2017 3,500,000 9/1/2020     71.1% 6/30/2017
14.125 Property   Stafford Hampton Inn   72,641 0 213,562     3,200,000 8/8/2017 3,800,000 9/1/2020     61.1% 6/30/2017
14.126 Property   Lincoln Fairfield Inn & Suites   52,229 0 261,028     3,200,000 8/8/2017 3,500,000 9/1/2020     61.1% 6/30/2017
14.127 Property   Saginaw Comfort Suites   50,250 0 184,810     3,200,000 8/8/2017 3,400,000 9/1/2020     62.4% 6/30/2017
14.128 Property   Humble Fairfield Inn & Suites   32,288 0 (285,391)     3,200,000 8/8/2017 3,600,000 9/1/2020     56.6% 6/30/2017
14.129 Property   Corpus Christi Country Inn & Suites   60,344 0 141,102     3,100,000 8/8/2017 3,400,000 9/1/2020     73.4% 6/30/2017
14.130 Property   Youngstown Fairfield Inn & Suites   48,889 0 140,851     3,100,000 8/8/2017 3,500,000 9/1/2020     59.1% 6/30/2017
14.131 Property   Stillwater Fairfield Inn & Suites   44,118 0 88,623     2,300,000 8/8/2017 3,600,000 9/1/2020     47.8% 6/30/2017
14.132 Property   Quail Springs Fairfield Inn & Suites   46,887 0 110,200     3,100,000 8/8/2017 3,500,000 9/1/2020     59.6% 6/30/2017
14.133 Property   Temple Fairfield Inn & Suites   56,725 0 233,270     3,100,000 8/8/2017 3,400,000 9/1/2020     71.7% 6/30/2017
14.134 Property   Topeka Fairfield Inn   57,198 0 255,265     3,000,000 8/8/2017 3,300,000 9/1/2020     65.7% 6/30/2017
14.135 Property   Lincoln Comfort Suites   47,102 0 186,840     2,400,000 8/8/2017 2,600,000 9/1/2020     63.8% 6/30/2017
14.136 Property   Wichita Comfort Inn   47,319 0 142,116     2,100,000 8/8/2017 2,300,000 9/1/2020     69.5% 6/30/2017
14.137 Property   Bloomington Comfort Suites   40,802 0 28,775     1,700,000 8/8/2017 2,200,000 9/1/2020     58.5% 6/30/2017
14.138 Property   Grand Forks Fairfield Inn   36,079 0 51,251     1,900,000 8/8/2017 2,200,000 9/1/2020     49.6% 6/30/2017
15 Loan 26 Doral Plaza 9.4% 14,618 89,953 2,227,144 1.95 8.9% 39,000,000 11/28/2017 NAP NAP 63.8% 63.8% 100.0% 9/18/2017
16 Loan   Rutherford Commons 9.0% 39,315 108,987 1,911,255 1.83 8.3% 39,800,000 11/17/2017 NAP NAP 57.8% 57.8% 96.2% 7/1/2017
17 Loan   Alexandria Moulding Portfolio 10.9% 111,281 140,955 2,195,995 1.61 9.8% 35,000,000 Various NAP NAP 64.1% 58.6% 100.0%  
17.01 Property   Alexandria Moulding La Porte IN   65,550 83,030 1,075,535     17,500,000 12/12/2017 NAP NAP     100.0% 2/28/2018
17.02 Property   Alexandria Moulding Moxee WA   45,731 57,925 1,120,460     17,500,000 12/7/2017 NAP NAP     100.0% 2/28/2018
18 Loan 10, 27, 28 Anytime Self Storage Portfolio 9.1% 87,944 0 1,731,417 1.34 8.7% 30,480,000 Various 28,030,000 8/1/2018 65.6% 60.2% 88.3%  
18.01 Property   2100 West Baseline Avenue   11,500 0 319,896     5,070,000 12/1/2017 NAP NAP     95.3% 12/31/2017
18.02 Property   1751 East Benson Highway   9,445 0 208,837     3,480,000 12/8/2017 NAP NAP     90.8% 12/31/2017
18.03 Property   101 South Taylor Avenue   7,904 0 188,497     2,760,000 12/8/2017 NAP NAP     90.9% 12/31/2017
18.04 Property   7340 East Benson Highway   17,118 0 175,924     2,950,000 12/8/2017 2,970,000 8/1/2018     74.7% 12/31/2017
18.05 Property   556 East Frank Way   8,152 0 163,880     2,480,000 12/7/2017 NAP NAP     79.9% 12/31/2017
18.06 Property   3055 North 30th Avenue   9,492 0 162,162     2,760,000 12/8/2017 NAP NAP     88.6% 12/31/2017
18.07 Property   11139 East Apache Trail   7,334 0 151,696     2,490,000 12/1/2017 NAP NAP     99.4% 12/31/2017
18.08 Property   1155 East Irvington Road   6,444 0 135,837     2,170,000 12/8/2017 NAP NAP     88.9% 12/31/2017
18.09 Property   5600 South 12th Avenue   7,220 0 142,504     2,640,000 12/8/2017 NAP NAP     84.3% 12/31/2017
18.10 Property   508 North Grant Street   3,335 0 82,184     1,210,000 12/7/2017 NAP NAP     90.7% 12/31/2017

 

 A-1-27

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date As Stabilized Appraised Value ($) As Stabilized Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date
19 Loan 10, 17, 29 Two Democracy 14.7% 55,027 201,574 3,419,237 2.03 13.7% 65,900,000 12/19/2017 69,200,000 1/1/2021 37.9% 30.1% 86.3% 12/1/2017
20 Loan 30, 31 801 Broadway 11.0% 27,521 80,037 1,421,141 1.72 10.2% 20,100,000 1/1/2018 NAP NAP 69.3% 55.9% 100.0% 8/1/2017
21 Loan 10, 32, 33 357 Flatbush 7.5% 3,260 13,112 693,074 1.38 7.3% 15,800,000 11/1/2017 16,300,000 2/1/2018 60.1% 64.4% 100.0% 11/30/2017
22 Loan   North Park Apartments 9.8% 57,600 0 936,997 1.42 9.2% 14,600,000 1/5/2018 NAP NAP 69.5% 60.2% 95.3% 2/1/2018
23 Loan 20 TGAAR Tower 13.6% 13,771 56,468 909,889 2.08 12.7% 11,700,000 12/8/2017 NAP NAP 61.4% 49.7% 100.0% 1/4/2018
24 Loan   Chase Retail Center 9.6% 8,488 39,421 613,330 1.37 8.9% 9,350,000 12/7/2017 NAP NAP 73.7% 60.8% 94.0% 1/31/2018
25 Loan 34 Cross County Shopping Center 9.6% 10,171 9,294 638,775 1.49 9.3% 9,800,000 10/11/2017 NAP NAP 70.0% 58.6% 100.0% 12/1/2017
26 Loan 10 RiNo Self Storage 8.5% 10,844 0 558,889 1.74 8.3% 14,030,000 11/7/2017 14,100,000 7/7/2018 47.8% 47.5% 83.5% 10/31/2017
27 Loan   Fresh Thyme Kirkwood 9.2% 4,194 26,558 574,003 1.33 8.7% 9,320,000 1/25/2018 NAP NAP 70.8% 58.4% 100.0% 2/13/2018
28 Loan 35 Parkway Tower 9.9% 12,115 25,066 613,874 1.45 9.4% 8,800,000 1/25/2018 NAP NAP 74.4% 61.3% 100.0% 2/9/2018
29 Loan 10, 36 Holiday Inn Express Columbus 13.3% 100,707 0 765,086 1.76 11.7% 9,600,000 1/1/2018 11,200,000 1/1/2020 68.0% 48.4% 82.6% 12/31/2017
30 Loan   Century Industrial Center 10.1% 25,021 42,994 510,358 1.43 8.9% 9,100,000 11/14/2017 NAP NAP 63.2% 58.0% 85.8% 12/5/2017
31 Loan 37 Camp Creek 8.4% 2,000 7,911 419,399 1.28 8.2% 7,350,000 10/10/2017 NAP NAP 69.4% 58.5% 100.0% 10/18/2017
32 Loan 10, 18 ESA Fort Worth Medical Center 15.9% 65,608 0 616,023 2.30 14.4% 6,000,000 1/4/2018 6,300,000 1/1/2020 71.3% 59.8% 79.9% 12/31/2017
33 Loan 10, 18 ESA Indianapolis Airport 16.4% 57,188 0 447,199 2.32 14.5% 4,400,000 1/4/2018 4,700,000 1/1/2020 70.0% 57.7% 77.7% 12/31/2017
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 14.8% 43,109 0 364,176 2.12 13.3% 3,800,000 1/4/2018 4,100,000 1/1/2020 72.3% 59.0% 76.0% 12/31/2017
35 Loan 10, 18 ESA Dallas Vantage Point Drive 13.6% 57,382 0 285,646 1.81 11.3% 4,900,000 1/4/2018 5,400,000 1/1/2020 51.4% 41.0% 53.0% 12/31/2017
36 Loan 20, 38 Monte Industrial 9.3% 3,000 0 191,821 1.42 9.2% 3,000,000 10/10/2017 NAP NAP 69.8% 57.5% 100.0% 10/1/2017
37 Loan 10, 18 ESA Indianapolis Northwest College 12.8% 33,615 0 132,431 1.64 10.2% 2,200,000 1/4/2018 2,400,000 1/1/2020 58.8% 47.4% 56.4% 12/31/2017

 

 A-1-28

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6)
1 Loan 8, 9, 10 Marina Heights State Farm NAP NAP State Farm (Building B) 575,639 12/31/2042 State Farm (Building E) 426,902 12/31/2032 State Farm (Building D) 370,332 12/31/2035
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 NAP NAP Apple Inc. 882,657 2/28/2031 NAP     NAP    
3 Loan 14, 15, 16, 17 Twelve Oaks Mall NAP NAP Nordstrom 160,000 2/28/2023 H&M 24,440 1/31/2029 XXI Forever 22,996 1/31/2025
4 Loan 10, 18 ESA Portfolio 53.77 38.83                  
4.01 Property   ESA Fort Wayne South 55.53 47.26 NAP     NAP     NAP    
4.02 Property   ESA Lexington Nicholasville Road 52.13 36.27 NAP     NAP     NAP    
4.03 Property   ESA Indianapolis Northwest I 465 59.84 37.02 NAP     NAP     NAP    
4.04 Property   ESA Dayton North 57.35 44.14 NAP     NAP     NAP    
4.05 Property   ESA Indianapolis Airport West Southern Avenue 58.72 40.78 NAP     NAP     NAP    
4.06 Property   ESA Dallas Greenville Avenue 52.16 32.90 NAP     NAP     NAP    
4.07 Property   ESA Waco Woodway 56.76 39.18 NAP     NAP     NAP    
4.08 Property   ESA Fort Worth Fossil Creek 55.51 46.73 NAP     NAP     NAP    
4.09 Property   ESA El Paso Airport 48.49 32.64 NAP     NAP     NAP    
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road 43.25 29.74 NAP     NAP     NAP    
4.11 Property   ESA Fort Worth City View 52.77 39.10 NAP     NAP     NAP    
4.12 Property   ESA Dallas Plano Parkway 51.93 40.69 NAP     NAP     NAP    
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman 55.87 37.07 NAP     NAP     NAP    
4.14 Property   ESA Dayton South 52.19 40.50 NAP     NAP     NAP    
4.15 Property   ESA Lexington Tates Creek 55.18 40.24 NAP     NAP     NAP    
4.16 Property   ESA Dayton Fairborn 58.63 40.58 NAP     NAP     NAP    
4.17 Property   ESA Fort Worth Southwest 55.01 42.47 NAP     NAP     NAP    
4.18 Property   ESA Fort Wayne North 53.51 41.35 NAP     NAP     NAP    
4.19 Property   ESA El Paso West 50.46 36.58 NAP     NAP     NAP    
4.20 Property   ESA Dallas Plano Parkway Medical Center 52.40 41.79 NAP     NAP     NAP    
5 Loan 17, 19 U.S. Industrial Portfolio NAP NAP                  
5.01 Property   DialogDirect NAP NAP DialogDirect, Inc. 578,050 3/31/2030 NAP     NAP    
5.02 Property   JIT Packaging NAP NAP JIT Packaging, LLC 443,103 6/30/2028 NAP     NAP    
5.03 Property   Markel NAP NAP Markel Corporation 167,666 9/30/2030 NAP     NAP    
5.04 Property   Dedicated Logistics NAP NAP Dedicated Logistics 355,185 10/31/2032 NAP     NAP    
5.05 Property   Wilbert NAP NAP Wilbert Plastic Services, Inc. 296,876 12/31/2026 NAP     NAP    
5.06 Property   Matandy Steel NAP NAP Matandy Steel & Metal Products 174,170 12/31/2032 NAP     NAP    
5.07 Property   Landmark Plastics NAP NAP Landmark Plastic Corporation 212,000 4/30/2023 NAP     NAP    
5.08 Property   Rohrer Corporation (OH) NAP NAP Rohrer Corporation 169,000 12/31/2025 NAP     NAP    
5.09 Property   Rohrer Corporation (IL) NAP NAP Rohrer Corporation 90,000 12/31/2025 NAP     NAP    
5.10 Property   Rohrer Corporation (GA) NAP NAP Rohrer Corporation 117,215 12/31/2025 NAP     NAP    
5.11 Property   AAP Metals NAP NAP AAP Metals 97,927 5/31/2035 NAP     NAP    
6 Loan   Brunswick Commons NAP NAP Lowe’s 162,758 4/30/2026 Kohl’s 91,391 1/31/2023 Dick’s Sporting Goods 49,960 1/31/2019
7 Loan 20 Pin Oak North Medical Office NAP NAP UT Physicians 27,993 5/3/2022 The Frost National Bank 25,146 4/30/2023 Girling Health Care, Inc. 23,438 11/30/2021
8 Loan 21 Sola Apartments NAP NAP NAP     NAP     NAP    
9 Loan 14, 22 Worldwide Plaza NAP NAP Nomura Holding America Inc. 819,906 9/30/2033 Cravath, Swaine & Moore LLP 617,135 8/31/2024 Mercury Parking LLC 131,971 11/30/2027
10 Loan 10 90 Fifth Avenue NAP NAP Urban Compass, Inc. 113,418 5/31/2025 AltSchool II, LLC 12,090 7/31/2028 TD Bank 3,915 11/30/2027
11 Loan 23 Bass Pro & Cabela’s Portfolio NAP NAP                  
11.01 Property   Cabela’s Rogers NAP NAP Cabela’s 186,379 4/30/2042 NAP     NAP    
11.02 Property   Cabela’s Lone Tree NAP NAP Cabela’s 108,077 4/30/2042 NAP     NAP    
11.03 Property   Bass Pro San Antonio NAP NAP Bass Pro 184,656 4/30/2042 NAP     NAP    
11.04 Property   Cabela’s Allen NAP NAP Cabela’s 107,329 4/30/2042 NAP     NAP    
11.05 Property   Cabela’s Lehi NAP NAP Cabela’s 169,713 4/30/2042 NAP     NAP    
11.06 Property   Bass Pro Tampa NAP NAP Bass Pro 132,734 4/30/2042 NAP     NAP    
11.07 Property   Cabela’s Hammond NAP NAP Cabela’s 188,745 4/30/2042 NAP     NAP    
11.08 Property   Bass Pro Round Rock NAP NAP Bass Pro 120,763 4/30/2042 NAP     NAP    
11.09 Property   Cabela’s Fort Mill NAP NAP Cabela’s 104,476 4/30/2042 NAP     NAP    
11.10 Property   Cabela’s Wichita NAP NAP Cabela’s 80,699 4/30/2042 NAP     NAP    
11.11 Property   Cabela’s Owatonna NAP NAP Cabela’s 161,987 4/30/2042 NAP     NAP    
11.12 Property   Cabela’s Centerville NAP NAP Cabela’s 71,872 4/30/2042 NAP     NAP    
11.13 Property   Cabela’s Huntsville NAP NAP Cabela’s 82,443 4/30/2042 NAP     NAP    
11.14 Property   Bass Pro Port St. Lucie NAP NAP Bass Pro 86,637 4/30/2042 NAP     NAP    
11.15 Property   Cabela’s Waco NAP NAP Cabela’s 43,263 4/30/2042 NAP     NAP    
11.16 Property   Cabela’s East Grand Forks NAP NAP Cabela’s 66,754 4/30/2042 NAP     NAP    
12 Loan   Tetra Technologies NAP NAP Tetra Technologies 152,933 12/30/2027 NAP     NAP    
13 Loan 10, 24 Esperanza 666.26 506.16 NAP     NAP     NAP    

 

 A-1-29

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio 110.69 80.48                  
14.001 Property   Hilton Garden Inn Glastonbury 141.70 113.42 NAP     NAP     NAP    
14.002 Property   Sheraton Hotel Woodbury 133.99 107.28 NAP     NAP     NAP    
14.003 Property   DoubleTree Holland 115.16 77.86 NAP     NAP     NAP    
14.004 Property   Lexington Residence Inn 121.06 103.25 NAP     NAP     NAP    
14.005 Property   Residence Inn Mystic Groton 132.65 104.42 NAP     NAP     NAP    
14.006 Property   Lexington Courtyard 128.36 98.17 NAP     NAP     NAP    
14.007 Property   Residence Inn Baton Rouge 131.33 115.57 NAP     NAP     NAP    
14.008 Property   TownePlace Suites Boise Downtown 114.41 83.39 NAP     NAP     NAP    
14.009 Property   San Bernardino Hampton Inn & Suites 122.36 97.58 NAP     NAP     NAP    
14.010 Property   Fairfield Inn and Suites Reno Sparks 121.42 99.81 NAP     NAP     NAP    
14.011 Property   Kalamazoo-Portage Courtyard 130.73 102.08 NAP     NAP     NAP    
14.012 Property   Bismarck Residence Inn 119.68 102.83 NAP     NAP     NAP    
14.013 Property   Residence Inn Southington 134.30 108.08 NAP     NAP     NAP    
14.014 Property   Bloomington Fairfield Inn & Suites 126.43 100.75 NAP     NAP     NAP    
14.015 Property   Montgomeryville Staybridge Suites 127.63 95.84 NAP     NAP     NAP    
14.016 Property   TownePlace Suites Pocatello 115.41 89.34 NAP     NAP     NAP    
14.017 Property   Rockford Residence Inn 120.81 108.61 NAP     NAP     NAP    
14.018 Property   Residence Inn Danbury 151.92 121.42 NAP     NAP     NAP    
14.019 Property   Westminster Hampton Inn 111.01 86.49 NAP     NAP     NAP    
14.020 Property   Appleton Residence Inn 153.52 128.27 NAP     NAP     NAP    
14.021 Property   Quantico Courtyard 104.26 81.96 NAP     NAP     NAP    
14.022 Property   El Paso Staybridge Suites 116.10 102.00 NAP     NAP     NAP    
14.023 Property   Fargo Residence Inn 109.63 86.71 NAP     NAP     NAP    
14.024 Property   Langhorne SpringHill Suites 139.84 99.16 NAP     NAP     NAP    
14.025 Property   Fairfield Inn and Suites Bethlehem 114.33 84.54 NAP     NAP     NAP    
14.026 Property   Mendota Heights Fairfield Inn & Suites 109.42 77.57 NAP     NAP     NAP    
14.027 Property   Residence Inn Albuquerque 111.30 88.24 NAP     NAP     NAP    
14.028 Property   Residence Inn Kansas City Olathe 124.94 93.45 NAP     NAP     NAP    
14.029 Property   Residence Inn Monroe 133.30 109.85 NAP     NAP     NAP    
14.030 Property   Residence Inn San Antonio North Stone Oak 129.16 95.92 NAP     NAP     NAP    
14.031 Property   Amarillo Residence Inn 114.96 95.08 NAP     NAP     NAP    
14.032 Property   TownePlace Suites Scranton 89.84 59.89 NAP     NAP     NAP    
14.033 Property   SpringHill Suites Waterford 127.31 96.69 NAP     NAP     NAP    
14.034 Property   Madison Residence Inn 125.60 108.89 NAP     NAP     NAP    
14.035 Property   Peoria, IL Residence Inn 126.56 96.68 NAP     NAP     NAP    
14.036 Property   Lafayette Fairfield Inn & Suites 119.34 89.39 NAP     NAP     NAP    
14.037 Property   Eden Prairie Fairfield Inn & Suites 115.22 82.67 NAP     NAP     NAP    
14.038 Property   Tinley Park Fairfield Inn & Suites 125.45 96.39 NAP     NAP     NAP    
14.039 Property   St. Joseph Hampton Inn 121.88 103.27 NAP     NAP     NAP    
14.040 Property   Burnsville Hampton Inn 112.52 84.87 NAP     NAP     NAP    
14.041 Property   Peoria, IL Courtyard 116.98 74.08 NAP     NAP     NAP    
14.042 Property   Champaign Courtyard 113.59 70.93 NAP     NAP     NAP    
14.043 Property   Springfield Courtyard 114.22 87.76 NAP     NAP     NAP    
14.044 Property   Akron Courtyard 120.76 60.48 NAP     NAP     NAP    
14.045 Property   El Paso Holiday Inn Express & Suites 112.90 90.74 NAP     NAP     NAP    
14.046 Property   Memphis SpringHill Suites 105.07 79.75 NAP     NAP     NAP    
14.047 Property   Tinley Park Hampton Inn 122.54 92.57 NAP     NAP     NAP    
14.048 Property   Phoenix TownePlace Suites 84.87 68.36 NAP     NAP     NAP    
14.049 Property   Woodbury Hampton Inn 124.92 99.72 NAP     NAP     NAP    
14.050 Property   Colorado Springs Fairfield Inn 108.71 81.35 NAP     NAP     NAP    
14.051 Property   Wichita Falls Hampton Inn 107.44 88.27 NAP     NAP     NAP    
14.052 Property   Zanesville Hampton Inn 117.59 94.07 NAP     NAP     NAP    
14.053 Property   Holland Fairfield Inn & Suites 120.58 83.81 NAP     NAP     NAP    
14.054 Property   Lubbock Hampton Inn 116.88 83.63 NAP     NAP     NAP    
14.055 Property   Phoenix SpringHill Suites 103.42 77.10 NAP     NAP     NAP    
14.056 Property   Lewisville Residence Inn 114.78 92.49 NAP     NAP     NAP    
14.057 Property   Battle Creek Hampton Inn 122.94 87.99 NAP     NAP     NAP    
14.058 Property   Courtyard Scranton 96.33 58.36 NAP     NAP     NAP    
14.059 Property   Springfield Fairfield Inn & Suites 105.13 83.26 NAP     NAP     NAP    
14.060 Property   Branson Fairfield Inn & Suites 93.57 60.93 NAP     NAP     NAP    
14.061 Property   Toledo Fairfield Inn & Suites 114.74 81.48 NAP     NAP     NAP    
14.062 Property   Corpus Christi Residence Inn 119.64 89.38 NAP     NAP     NAP    
14.063 Property   Columbus Homewood Suites 120.57 98.66 NAP     NAP     NAP    
14.064 Property   Houston Brookhollow SpringHill Suites 114.02 78.68 NAP     NAP     NAP    
14.065 Property   Residence Inn Fort Smith 96.05 71.31 NAP     NAP     NAP    
14.066 Property   Joliet Fairfield Inn & Suites North 107.89 82.06 NAP     NAP     NAP    
14.067 Property   Plano Fairfield Inn & Suites 95.26 64.61 NAP     NAP     NAP    
14.068 Property   Topeka Residence Inn 117.71 98.97 NAP     NAP     NAP    
14.069 Property   Bedford TownePlace Suites 90.85 70.73 NAP     NAP     NAP    
14.070 Property   Wichita Hampton Inn 102.67 75.09 NAP     NAP     NAP    
14.071 Property   Holiday Inn Express Malvern 108.94 65.55 NAP     NAP     NAP    
14.072 Property   Greeley Fairfield Inn & Suites 108.96 87.57 NAP     NAP     NAP    
14.073 Property   Amarillo Fairfield Inn & Suites 105.10 78.30 NAP     NAP     NAP    
14.074 Property   Dallas Homewood Suites 115.77 97.53 NAP     NAP     NAP    
14.075 Property   Oshkosh Fairfield Inn & Suites 118.49 84.64 NAP     NAP     NAP    
14.076 Property   Burnsville Fairfield Inn & Suites 111.04 85.52 NAP     NAP     NAP    
14.077 Property   Willowbrook Homewood Suites 134.01 98.07 NAP     NAP     NAP    

 

 A-1-30

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6)
14.078 Property   Memphis Fairfield Inn & Suites 103.97 80.20 NAP     NAP     NAP    
14.079 Property   Mansfield Hampton Inn 113.75 79.24 NAP     NAP     NAP    
14.080 Property   Lubbock Fairfield Inn & Suites 113.74 82.45 NAP     NAP     NAP    
14.081 Property   Mishawaka Fairfield Inn & Suites 114.28 74.09 NAP     NAP     NAP    
14.082 Property   Abilene Hampton Inn 102.16 77.67 NAP     NAP     NAP    
14.083 Property   Akron Hampton Inn 113.32 64.69 NAP     NAP     NAP    
14.084 Property   Fort Worth Hampton Inn 107.40 77.42 NAP     NAP     NAP    
14.085 Property   Bloomington Courtyard 107.17 69.21 NAP     NAP     NAP    
14.086 Property   Fargo Comfort Suites 87.26 61.68 NAP     NAP     NAP    
14.087 Property   Findlay Fairfield Inn & Suites 105.99 75.42 NAP     NAP     NAP    
14.088 Property   Stevens Point Fairfield Inn & Suites 105.81 71.86 NAP     NAP     NAP    
14.089 Property   Quincy Fairfield Inn & Suites 94.43 71.40 NAP     NAP     NAP    
14.090 Property   Findlay Hampton Inn 108.43 78.17 NAP     NAP     NAP    
14.091 Property   Forsyth Fairfield Inn 109.61 67.49 NAP     NAP     NAP    
14.092 Property   Muncie Fairfield Inn 95.22 65.48 NAP     NAP     NAP    
14.093 Property   Bismarck South Fairfield Inn & Suites 102.15 72.26 NAP     NAP     NAP    
14.094 Property   Lee’s Summit Fairfield Inn & Suites 103.52 78.43 NAP     NAP     NAP    
14.095 Property   Norman Fairfield Inn & Suites 93.22 58.58 NAP     NAP     NAP    
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) 92.61 62.86 NAP     NAP     NAP    
14.097 Property   Council Bluffs Fairfield Inn & Suites 107.19 76.53 NAP     NAP     NAP    
14.098 Property   Terre Haute Fairfield Inn & Suites 100.60 73.46 NAP     NAP     NAP    
14.099 Property   Waco Fairfield Inn & Suites 105.34 72.39 NAP     NAP     NAP    
14.100 Property   Champaign Fairfield Inn & Suites 94.43 62.73 NAP     NAP     NAP    
14.101 Property   Houston Brookhollow TownePlace Suites 93.99 58.85 NAP     NAP     NAP    
14.102 Property   Corpus Christi Fairfield Inn & Suites 103.49 72.78 NAP     NAP     NAP    
14.103 Property   Fargo Fairfield Inn & Suites 98.30 69.83 NAP     NAP     NAP    
14.104 Property   Galesburg Fairfield Inn & Suites 98.12 70.19 NAP     NAP     NAP    
14.105 Property   Abilene Fairfield Inn & Suites 90.22 60.96 NAP     NAP     NAP    
14.106 Property   Billings Fairfield Inn & Suites 99.42 67.04 NAP     NAP     NAP    
14.107 Property   Peru Fairfield Inn & Suites 91.94 68.02 NAP     NAP     NAP    
14.108 Property   Mesquite Fairfield Inn & Suites 93.75 73.40 NAP     NAP     NAP    
14.109 Property   San Angelo Hampton Inn 97.35 67.25 NAP     NAP     NAP    
14.110 Property   Bismarck North Fairfield Inn & Suites 98.47 67.72 NAP     NAP     NAP    
14.111 Property   Willowbrook Hampton Inn 114.56 70.18 NAP     NAP     NAP    
14.112 Property   Toledo Country Inn & Suites 88.77 69.11 NAP     NAP     NAP    
14.113 Property   Dubuque Fairfield Inn 97.87 65.73 NAP     NAP     NAP    
14.114 Property   Kankakee Fairfield Inn 100.20 72.51 NAP     NAP     NAP    
14.115 Property   Canton Fairfield Inn & Suites 99.19 63.59 NAP     NAP     NAP    
14.116 Property   Westchase Fairfield Inn & Suites 103.80 62.16 NAP     NAP     NAP    
14.117 Property   Lima Fairfield Inn 93.56 60.65 NAP     NAP     NAP    
14.118 Property   Owatonna Country Inn & Suites 96.46 75.33 NAP     NAP     NAP    
14.119 Property   Saginaw Fairfield Inn 84.15 48.11 NAP     NAP     NAP    
14.120 Property   Youngstown Hampton Inn 96.20 60.39 NAP     NAP     NAP    
14.121 Property   Longview Fairfield Inn & Suites 94.57 63.90 NAP     NAP     NAP    
14.122 Property   Middletown Fairfield Inn 85.05 58.01 NAP     NAP     NAP    
14.123 Property   Mishawaka Best Western Plus 96.79 56.52 NAP     NAP     NAP    
14.124 Property   Tyler Fairfield Inn & Suites 92.96 66.13 NAP     NAP     NAP    
14.125 Property   Stafford Hampton Inn 95.42 58.29 NAP     NAP     NAP    
14.126 Property   Lincoln Fairfield Inn & Suites 96.61 59.06 NAP     NAP     NAP    
14.127 Property   Saginaw Comfort Suites 83.69 52.20 NAP     NAP     NAP    
14.128 Property   Humble Fairfield Inn & Suites 89.38 35.10 NAP     NAP     NAP    
14.129 Property   Corpus Christi Country Inn & Suites 90.85 66.33 NAP     NAP     NAP    
14.130 Property   Youngstown Fairfield Inn & Suites 90.38 53.39 NAP     NAP     NAP    
14.131 Property   Stillwater Fairfield Inn & Suites 100.91 48.24 NAP     NAP     NAP    
14.132 Property   Quail Springs Fairfield Inn & Suites 85.78 51.16 NAP     NAP     NAP    
14.133 Property   Temple Fairfield Inn & Suites 89.20 63.92 NAP     NAP     NAP    
14.134 Property   Topeka Fairfield Inn 96.00 63.10 NAP     NAP     NAP    
14.135 Property   Lincoln Comfort Suites 84.46 53.85 NAP     NAP     NAP    
14.136 Property   Wichita Comfort Inn 81.52 56.65 NAP     NAP     NAP    
14.137 Property   Bloomington Comfort Suites 79.88 46.73 NAP     NAP     NAP    
14.138 Property   Grand Forks Fairfield Inn 80.63 39.98 NAP     NAP     NAP    
15 Loan 26 Doral Plaza NAP NAP Bed Bath & Beyond 28,053 1/31/2020 Office Depot 16,175 8/31/2019 Petco 11,033 1/31/2023
16 Loan   Rutherford Commons NAP NAP Lowe’s 154,656 1/31/2031 Chili’s 6,027 5/31/2021 The Vitamin Shoppe 4,039 10/31/2021
17 Loan   Alexandria Moulding Portfolio NAP NAP                  
17.01 Property   Alexandria Moulding La Porte IN NAP NAP Alexandria Moulding Indiana 437,000 1/31/2038 NAP     NAP    
17.02 Property   Alexandria Moulding Moxee WA NAP NAP Alexandria Moulding Washington 304,870 1/31/2038 NAP     NAP    
18 Loan 10, 27, 28 Anytime Self Storage Portfolio NAP NAP                  
18.01 Property   2100 West Baseline Avenue NAP NAP NAP     NAP     NAP    
18.02 Property   1751 East Benson Highway NAP NAP NAP     NAP     NAP    
18.03 Property   101 South Taylor Avenue NAP NAP NAP     NAP     NAP    
18.04 Property   7340 East Benson Highway NAP NAP NAP     NAP     NAP    
18.05 Property   556 East Frank Way NAP NAP NAP     NAP     NAP    
18.06 Property   3055 North 30th Avenue NAP NAP NAP     NAP     NAP    
18.07 Property   11139 East Apache Trail NAP NAP NAP     NAP     NAP    
18.08 Property   1155 East Irvington Road NAP NAP NAP     NAP     NAP    
18.09 Property   5600 South 12th Avenue NAP NAP NAP     NAP     NAP    
18.10 Property   508 North Grant Street NAP NAP NAP     NAP     NAP    

 

 A-1-31

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name ADR ($) RevPAR ($) Largest Tenant Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6) Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6)
19 Loan 10, 17, 29 Two Democracy NAP NAP GSA/NIH 229,324 7/19/2022 Congressional Bank 3,781 12/31/2018 Corstone Corp. 2,256 5/31/2019
20 Loan 30, 31 801 Broadway NAP NAP American Seating Company 33,308 12/31/2026 NxGen Mdx 20,876 7/31/2021 Nexus Academy 16,717 6/30/2022
21 Loan 10, 32, 33 357 Flatbush NAP NAP Kings Pharmacy 8,324 11/13/2024 Dunkin Donuts 3,328 10/23/2027 Northwell Health & Go-Health 2,150 8/21/2032
22 Loan   North Park Apartments NAP NAP NAP     NAP     NAP    
23 Loan 20 TGAAR Tower NAP NAP Brockett and McNeel, LLP 10,833 11/30/2018 State Attorney General 8,220 7/31/2018 Shenandoah Petroleum Corporation 7,652 4/30/2021
24 Loan   Chase Retail Center NAP NAP Petco 12,282 1/31/2023 CATO 4,000 1/31/2020 Chase Bank 3,842 9/30/2018
25 Loan 34 Cross County Shopping Center NAP NAP Big Lots 23,668 1/31/2020 dd’s Discounts 18,725 1/31/2027 Simons 3,318 8/30/2022
26 Loan 10 RiNo Self Storage NAP NAP NAP     NAP     NAP    
27 Loan   Fresh Thyme Kirkwood NAP NAP Fresh Thyme 27,956 4/30/2032 NAP     NAP    
28 Loan 35 Parkway Tower NAP NAP Featherstone Partners, LLC 16,566 6/30/2019 Insideout Development, LLC 10,423 1/31/2021 Academy Mortgage 7,038 1/31/2023
29 Loan 10, 36 Holiday Inn Express Columbus 94.27 77.89 NAP     NAP     NAP    
30 Loan   Century Industrial Center NAP NAP Landscape Structures 23,700 1/31/2021 Honed Services 16,197 9/30/2022 Event Audio Visual Group, Inc 12,850 3/31/2018
31 Loan 37 Camp Creek NAP NAP AT&T 5,000 9/30/2026 Lush Nails 2,760 11/30/2026 Chipotle 2,238 11/30/2026
32 Loan 10, 18 ESA Fort Worth Medical Center 55.79 44.58 NAP     NAP     NAP    
33 Loan 10, 18 ESA Indianapolis Airport 46.48 36.11 NAP     NAP     NAP    
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 53.79 40.86 NAP     NAP     NAP    
35 Loan 10, 18 ESA Dallas Vantage Point Drive 54.89 29.09 NAP     NAP     NAP    
36 Loan 20, 38 Monte Industrial NAP NAP Que Empanadas 7,500 2/28/2022 Belt 2,500 6/30/2020 TM International Investments 2,500 12/31/2018
37 Loan 10, 18 ESA Indianapolis Northwest College 55.76 31.46 NAP     NAP     NAP    

 

 A-1-32

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required
1 Loan 8, 9, 10 Marina Heights State Farm State Farm (Building A) 347,851 12/31/2037 State Farm (Building C) 245,370 12/31/2039 11/28/2017 No NAP 11/21/2017 NAP NAP No
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 NAP     NAP     11/20/2017 No NAP 11/20/2017 12/12/2017 9% No
3 Loan 14, 15, 16, 17 Twelve Oaks Mall Victoria’s Secret 14,798 1/31/2025 Pottery Barn 10,299 1/31/2020 2/22/2018 No NAP 12/21/2017 NAP NAP No
4 Loan 10, 18 ESA Portfolio                         No
4.01 Property   ESA Fort Wayne South NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.02 Property   ESA Lexington Nicholasville Road NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.03 Property   ESA Indianapolis Northwest I 465 NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.04 Property   ESA Dayton North NAP     NAP     1/11/2018 No NAP 1/11/2018 NAP NAP No
4.05 Property   ESA Indianapolis Airport West Southern Avenue NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.06 Property   ESA Dallas Greenville Avenue NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.07 Property   ESA Waco Woodway NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.08 Property   ESA Fort Worth Fossil Creek NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.09 Property   ESA El Paso Airport NAP     NAP     1/10/2018 No NAP 1/12/2018 NAP NAP No
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road NAP     NAP     1/10/2018 No NAP 1/11/2018 NAP NAP No
4.11 Property   ESA Fort Worth City View NAP     NAP     1/8/2018 No NAP 1/10/2018 NAP NAP No
4.12 Property   ESA Dallas Plano Parkway NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman NAP     NAP     1/12/2018 No NAP 1/12/2018 NAP NAP No
4.14 Property   ESA Dayton South NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.15 Property   ESA Lexington Tates Creek NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.16 Property   ESA Dayton Fairborn NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.17 Property   ESA Fort Worth Southwest NAP     NAP     1/8/2018 No NAP 1/10/2018 NAP NAP No
4.18 Property   ESA Fort Wayne North NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
4.19 Property   ESA El Paso West NAP     NAP     1/10/2018 No NAP 1/12/2018 NAP NAP No
4.20 Property   ESA Dallas Plano Parkway Medical Center NAP     NAP     1/10/2018 No NAP 1/12/2018 NAP NAP No
5 Loan 17, 19 U.S. Industrial Portfolio                         No
5.01 Property   DialogDirect NAP     NAP     1/25/2018 No NAP 1/25/2018 NAP NAP No
5.02 Property   JIT Packaging NAP     NAP     1/29/2018 No NAP 1/25/2018 NAP NAP No
5.03 Property   Markel NAP     NAP     1/30/2018 No NAP 1/25/2018 NAP NAP No
5.04 Property   Dedicated Logistics NAP     NAP     1/25/2018 No NAP 1/25/2018 NAP NAP No
5.05 Property   Wilbert NAP     NAP     1/30/2018 No NAP 1/30/2018 NAP NAP No
5.06 Property   Matandy Steel NAP     NAP     1/30/2018 No NAP 1/29/2018 NAP NAP No
5.07 Property   Landmark Plastics NAP     NAP     1/29/2018 No NAP 1/29/2018 NAP NAP No
5.08 Property   Rohrer Corporation (OH) NAP     NAP     1/29/2018 No NAP 1/29/2018 NAP NAP No
5.09 Property   Rohrer Corporation (IL) NAP     NAP     1/25/2018 No NAP 1/25/2018 NAP NAP No
5.10 Property   Rohrer Corporation (GA) NAP     NAP     1/29/2018 No NAP 1/25/2018 NAP NAP No
5.11 Property   AAP Metals NAP     NAP     1/26/2018 No NAP 1/25/2018 NAP NAP No
6 Loan   Brunswick Commons PC Richards & Son 37,338 3/31/2019 TJ Maxx 34,311 1/31/2024 10/25/2017 No NAP 10/4/2017 NAP NAP No
7 Loan 20 Pin Oak North Medical Office McGovern Allergy Clinic, P.A. 13,635 8/31/2019 Memorial Hermann Health System 12,892 6/30/2021 12/12/2017 No NAP 11/28/2017 NAP NAP No
8 Loan 21 Sola Apartments NAP     NAP     12/7/2017 No NAP 12/8/2017 NAP NAP No
9 Loan 14, 22 Worldwide Plaza WNET.ORG and THIRTEEN 102,709 8/31/2026 Rubenstein Associates, Inc. 68,432 4/30/2031 9/14/2017 No NAP 9/14/2017 NAP NAP No
10 Loan 10 90 Fifth Avenue NAP     NAP     6/6/2017 No NAP 6/6/2017 NAP NAP No
11 Loan 23 Bass Pro & Cabela’s Portfolio                         No
11.01 Property   Cabela’s Rogers NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.02 Property   Cabela’s Lone Tree NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.03 Property   Bass Pro San Antonio NAP     NAP     4/14/2017 No NAP 4/14/2017 NAP NAP No
11.04 Property   Cabela’s Allen NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No
11.05 Property   Cabela’s Lehi NAP     NAP     4/7/2017 No NAP 4/7/2017 4/7/2017 6% No
11.06 Property   Bass Pro Tampa NAP     NAP     4/14/2017 No NAP 4/14/2017 NAP NAP No
11.07 Property   Cabela’s Hammond NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No
11.08 Property   Bass Pro Round Rock NAP     NAP     4/14/2017 No NAP 4/14/2017 NAP NAP No
11.09 Property   Cabela’s Fort Mill NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.10 Property   Cabela’s Wichita NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.11 Property   Cabela’s Owatonna NAP     NAP     4/7/2017 No NAP 4/14/2017 NAP NAP No
11.12 Property   Cabela’s Centerville NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.13 Property   Cabela’s Huntsville NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.14 Property   Bass Pro Port St. Lucie NAP     NAP     4/14/2017 No NAP 4/14/2017 NAP NAP No
11.15 Property   Cabela’s Waco NAP     NAP     11/28/2016 No NAP 6/21/2017 NAP NAP No
11.16 Property   Cabela’s East Grand Forks NAP     NAP     4/7/2017 No NAP 4/7/2017 NAP NAP No
12 Loan   Tetra Technologies NAP     NAP     12/27/2017 No NAP 12/27/2017 NAP NAP No
13 Loan 10, 24 Esperanza NAP     NAP     7/18/2017 No NAP 7/17/2017 7/25/2017 4% No

 

 A-1-33

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio                         No
14.001 Property   Hilton Garden Inn Glastonbury NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.002 Property   Sheraton Hotel Woodbury NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.003 Property   DoubleTree Holland NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.004 Property   Lexington Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.005 Property   Residence Inn Mystic Groton NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.006 Property   Lexington Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.007 Property   Residence Inn Baton Rouge NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.008 Property   TownePlace Suites Boise Downtown NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.009 Property   San Bernardino Hampton Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 8/25/2017 13% No
14.010 Property   Fairfield Inn and Suites Reno Sparks NAP     NAP     8/25/2017 No NAP 8/25/2017 8/25/2017 8% No
14.011 Property   Kalamazoo-Portage Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.012 Property   Bismarck Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.013 Property   Residence Inn Southington NAP     NAP     8/25/2017 No NAP 8/16/2017 NAP NAP No
14.014 Property   Bloomington Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.015 Property   Montgomeryville Staybridge Suites NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.016 Property   TownePlace Suites Pocatello NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.017 Property   Rockford Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.018 Property   Residence Inn Danbury NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.019 Property   Westminster Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.020 Property   Appleton Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.021 Property   Quantico Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.022 Property   El Paso Staybridge Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.023 Property   Fargo Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.024 Property   Langhorne SpringHill Suites NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.025 Property   Fairfield Inn and Suites Bethlehem NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.026 Property   Mendota Heights Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.027 Property   Residence Inn Albuquerque NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.028 Property   Residence Inn Kansas City Olathe NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.029 Property   Residence Inn Monroe NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.030 Property   Residence Inn San Antonio North Stone Oak NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.031 Property   Amarillo Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.032 Property   TownePlace Suites Scranton NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.033 Property   SpringHill Suites Waterford NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.034 Property   Madison Residence Inn NAP     NAP     8/29/2017 No NAP 8/25/2017 NAP NAP No
14.035 Property   Peoria, IL Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.036 Property   Lafayette Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.037 Property   Eden Prairie Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.038 Property   Tinley Park Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.039 Property   St. Joseph Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.040 Property   Burnsville Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.041 Property   Peoria, IL Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.042 Property   Champaign Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.043 Property   Springfield Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.044 Property   Akron Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.045 Property   El Paso Holiday Inn Express & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.046 Property   Memphis SpringHill Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 8/25/2017 6% No
14.047 Property   Tinley Park Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.048 Property   Phoenix TownePlace Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.049 Property   Woodbury Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.050 Property   Colorado Springs Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.051 Property   Wichita Falls Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.052 Property   Zanesville Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.053 Property   Holland Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.054 Property   Lubbock Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.055 Property   Phoenix SpringHill Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.056 Property   Lewisville Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.057 Property   Battle Creek Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.058 Property   Courtyard Scranton NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.059 Property   Springfield Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.060 Property   Branson Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.061 Property   Toledo Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.062 Property   Corpus Christi Residence Inn NAP     NAP     8/25/2017 No NAP 9/18/2017 NAP NAP No
14.063 Property   Columbus Homewood Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.064 Property   Houston Brookhollow SpringHill Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.065 Property   Residence Inn Fort Smith NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.066 Property   Joliet Fairfield Inn & Suites North NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.067 Property   Plano Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.068 Property   Topeka Residence Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.069 Property   Bedford TownePlace Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.070 Property   Wichita Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.071 Property   Holiday Inn Express Malvern NAP     NAP     8/28/2017 No NAP 8/16/2017 NAP NAP No
14.072 Property   Greeley Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.073 Property   Amarillo Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.074 Property   Dallas Homewood Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.075 Property   Oshkosh Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.076 Property   Burnsville Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.077 Property   Willowbrook Homewood Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No

 

 A-1-34

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required
14.078 Property   Memphis Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 8/25/2017 6% No
14.079 Property   Mansfield Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.080 Property   Lubbock Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.081 Property   Mishawaka Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.082 Property   Abilene Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.083 Property   Akron Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.084 Property   Fort Worth Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.085 Property   Bloomington Courtyard NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.086 Property   Fargo Comfort Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.087 Property   Findlay Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.088 Property   Stevens Point Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.089 Property   Quincy Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.090 Property   Findlay Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.091 Property   Forsyth Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.092 Property   Muncie Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.093 Property   Bismarck South Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.094 Property   Lee’s Summit Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.095 Property   Norman Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.097 Property   Council Bluffs Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.098 Property   Terre Haute Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.099 Property   Waco Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 9/18/2017 NAP NAP No
14.100 Property   Champaign Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.101 Property   Houston Brookhollow TownePlace Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.102 Property   Corpus Christi Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 9/18/2017 NAP NAP No
14.103 Property   Fargo Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.104 Property   Galesburg Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.105 Property   Abilene Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.106 Property   Billings Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.107 Property   Peru Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.108 Property   Mesquite Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.109 Property   San Angelo Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.110 Property   Bismarck North Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.111 Property   Willowbrook Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.112 Property   Toledo Country Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.113 Property   Dubuque Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.114 Property   Kankakee Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.115 Property   Canton Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.116 Property   Westchase Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.117 Property   Lima Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.118 Property   Owatonna Country Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.119 Property   Saginaw Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.120 Property   Youngstown Hampton Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.121 Property   Longview Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.122 Property   Middletown Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.123 Property   Mishawaka Best Western Plus NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.124 Property   Tyler Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.125 Property   Stafford Hampton Inn NAP     NAP     8/25/2017 No NAP 9/18/2017 NAP NAP No
14.126 Property   Lincoln Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.127 Property   Saginaw Comfort Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.128 Property   Humble Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.129 Property   Corpus Christi Country Inn & Suites NAP     NAP     8/25/2017 No NAP 9/18/2017 NAP NAP No
14.130 Property   Youngstown Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.131 Property   Stillwater Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.132 Property   Quail Springs Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.133 Property   Temple Fairfield Inn & Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.134 Property   Topeka Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.135 Property   Lincoln Comfort Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.136 Property   Wichita Comfort Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.137 Property   Bloomington Comfort Suites NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
14.138 Property   Grand Forks Fairfield Inn NAP     NAP     8/25/2017 No NAP 8/25/2017 NAP NAP No
15 Loan 26 Doral Plaza Party City 10,930 9/30/2019 Pier 1 Imports 10,582 2/28/2021 9/29/2017 No NAP 9/28/2017 NAP NAP No
16 Loan   Rutherford Commons Mattress Firm 3,592 9/30/2019 The Asian Grill 3,500 7/31/2022 11/20/2017 No NAP 11/20/2017 NAP NAP No
17 Loan   Alexandria Moulding Portfolio                         No
17.01 Property   Alexandria Moulding La Porte IN NAP     NAP     1/8/2018 No NAP 1/4/2018 NAP NAP No
17.02 Property   Alexandria Moulding Moxee WA NAP     NAP     9/8/2017 No NAP 1/4/2018 1/4/2018 4% No
18 Loan 10, 27, 28 Anytime Self Storage Portfolio                         No
18.01 Property   2100 West Baseline Avenue NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.02 Property   1751 East Benson Highway NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.03 Property   101 South Taylor Avenue NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.04 Property   7340 East Benson Highway NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.05 Property   556 East Frank Way NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.06 Property   3055 North 30th Avenue NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.07 Property   11139 East Apache Trail NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.08 Property   1155 East Irvington Road NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.09 Property   5600 South 12th Avenue NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No
18.10 Property   508 North Grant Street NAP     NAP     12/13/2017 No NAP 12/14/2017 NAP NAP No

 

 A-1-35

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Fourth Largest Tenant Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date Environmental Phase II Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required
19 Loan 10, 17, 29 Two Democracy Center for Advanced Orthopedics 2,159 9/30/2018 NAP     1/11/2018 No NAP 12/15/2017 NAP NAP No
20 Loan 30, 31 801 Broadway Mountain & Co. 12,947 7/31/2027 Mercy Health 11,797 12/1/2022 10/6/2017 No NAP 10/6/2017 NAP NAP No
21 Loan 10, 32, 33 357 Flatbush NAP     NAP     11/14/2017 No NAP 11/15/2017 NAP NAP No
22 Loan   North Park Apartments NAP     NAP     12/19/2017 No NAP 12/19/2017 NAP NAP No
23 Loan 20 TGAAR Tower Sequitur Energy Resources, LLC 5,561 10/31/2019 MDC Energy, LLC 4,592 2/28/2019 12/20/2017 No NAP 12/20/2017 NAP NAP No
24 Loan   Chase Retail Center SAS Factory Shoe Store 2,500 6/30/2022 Priority Insurance 2,373 4/30/2021 12/22/2017 No NAP 12/22/2017 NAP NAP No
25 Loan 34 Cross County Shopping Center T-Mobile 1,974 3/31/2022 Dunkin Donuts 1,872 4/30/2024 10/18/2017 No NAP 10/16/2017 NAP NAP No
26 Loan 10 RiNo Self Storage NAP     NAP     11/9/2017 No NAP 11/10/2017 NAP NAP No
27 Loan   Fresh Thyme Kirkwood NAP     NAP     2/6/2018 No NAP 1/30/2018 NAP NAP No
28 Loan 35 Parkway Tower American Family Mutual Insurance Co. 6,973 4/30/2021 Mountain West Financial 4,319 6/30/2019 2/1/2018 No NAP 1/31/2018 2/1/2018 8% No
29 Loan 10, 36 Holiday Inn Express Columbus NAP     NAP     1/26/2018 No NAP 1/26/2018 NAP NAP No
30 Loan   Century Industrial Center ZOCO, Inc. 12,214 3/31/2019 Montega, LTD 9,681 3/31/2023 11/17/2017 No NAP 11/17/2017 NAP NAP No
31 Loan 37 Camp Creek NAP     NAP     10/18/2017 No NAP 10/18/2017 NAP NAP No
32 Loan 10, 18 ESA Fort Worth Medical Center NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
33 Loan 10, 18 ESA Indianapolis Airport NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
35 Loan 10, 18 ESA Dallas Vantage Point Drive NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No
36 Loan 20, 38 Monte Industrial Picture This Concepts 2,500 4/30/2022 Bas Tech Group 2,500 3/31/2018 10/24/2017 No NAP 10/18/2017 NAP NAP No
37 Loan 10, 18 ESA Indianapolis Northwest College NAP     NAP     1/10/2018 No NAP 1/10/2018 NAP NAP No

 

 A-1-36

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
1 Loan 8, 9, 10 Marina Heights State Farm 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 0 249,368 0 0 0 0 0 2,979,839 0 0 0 0 0 0 0 0 42,800,076 0
3 Loan 14, 15, 16, 17 Twelve Oaks Mall 0 0 0 0 0 0 274,500 0 0 1,647,000 0 0 0 0 0 0 4,627,403 0
4 Loan 10, 18 ESA Portfolio 342,116 147,999 81,821 40,911 0 See Footnote to Annex 0 0 0 0 0 0 220,075 0 0 0 0 0
4.01 Property   ESA Fort Wayne South                                    
4.02 Property   ESA Lexington Nicholasville Road                                    
4.03 Property   ESA Indianapolis Northwest I 465                                    
4.04 Property   ESA Dayton North                                    
4.05 Property   ESA Indianapolis Airport West Southern Avenue                                    
4.06 Property   ESA Dallas Greenville Avenue                                    
4.07 Property   ESA Waco Woodway                                    
4.08 Property   ESA Fort Worth Fossil Creek                                    
4.09 Property   ESA El Paso Airport                                    
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road                                    
4.11 Property   ESA Fort Worth City View                                    
4.12 Property   ESA Dallas Plano Parkway                                    
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman                                    
4.14 Property   ESA Dayton South                                    
4.15 Property   ESA Lexington Tates Creek                                    
4.16 Property   ESA Dayton Fairborn                                    
4.17 Property   ESA Fort Worth Southwest                                    
4.18 Property   ESA Fort Wayne North                                    
4.19 Property   ESA El Paso West                                    
4.20 Property   ESA Dallas Plano Parkway Medical Center                                    
5 Loan 17, 19 U.S. Industrial Portfolio 0 0 0 0 0 0 540,238 0 0 2,025,894 0 0 0 0 0 0 361,809 0
5.01 Property   DialogDirect                                    
5.02 Property   JIT Packaging                                    
5.03 Property   Markel                                    
5.04 Property   Dedicated Logistics                                    
5.05 Property   Wilbert                                    
5.06 Property   Matandy Steel                                    
5.07 Property   Landmark Plastics                                    
5.08 Property   Rohrer Corporation (OH)                                    
5.09 Property   Rohrer Corporation (IL)                                    
5.10 Property   Rohrer Corporation (GA)                                    
5.11 Property   AAP Metals                                    
6 Loan   Brunswick Commons 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
7 Loan 20 Pin Oak North Medical Office 213,830 106,915 0 0 0 7,324 0 0 29,294 1,054,584 0 0 0 0 0 0 0 0
8 Loan 21 Sola Apartments 0 50,647 0 0 0 6,250 0 0 0 0 0 0 0 0 0 0 0 0
9 Loan 14, 22 Worldwide Plaza 0 0 0 0 0 0 2,500,000 0 0 10,000,000 0 0 0 0 0 0 0 0
10 Loan 10 90 Fifth Avenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5,352,756 0
11 Loan 23 Bass Pro & Cabela’s Portfolio 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
11.01 Property   Cabela’s Rogers                                    
11.02 Property   Cabela’s Lone Tree                                    
11.03 Property   Bass Pro San Antonio                                    
11.04 Property   Cabela’s Allen                                    
11.05 Property   Cabela’s Lehi                                    
11.06 Property   Bass Pro Tampa                                    
11.07 Property   Cabela’s Hammond                                    
11.08 Property   Bass Pro Round Rock                                    
11.09 Property   Cabela’s Fort Mill                                    
11.10 Property   Cabela’s Wichita                                    
11.11 Property   Cabela’s Owatonna                                    
11.12 Property   Cabela’s Centerville                                    
11.13 Property   Cabela’s Huntsville                                    
11.14 Property   Bass Pro Port St. Lucie                                    
11.15 Property   Cabela’s Waco                                    
11.16 Property   Cabela’s East Grand Forks                                    
12 Loan   Tetra Technologies 0 0 0 0 0 3,186 0 0 12,744 0 0 0 0 0 0 0 0 0
13 Loan 10, 24 Esperanza 0 0 0 71,756 786,478 92,716 0 0 0 0 0 0 0 0 0 0 0 0

 

 A-1-37

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 34,240,000 492,981
14.001 Property   Hilton Garden Inn Glastonbury                                    
14.002 Property   Sheraton Hotel Woodbury                                    
14.003 Property   DoubleTree Holland                                    
14.004 Property   Lexington Residence Inn                                    
14.005 Property   Residence Inn Mystic Groton                                    
14.006 Property   Lexington Courtyard                                    
14.007 Property   Residence Inn Baton Rouge                                    
14.008 Property   TownePlace Suites Boise Downtown                                    
14.009 Property   San Bernardino Hampton Inn & Suites                                    
14.010 Property   Fairfield Inn and Suites Reno Sparks                                    
14.011 Property   Kalamazoo-Portage Courtyard                                    
14.012 Property   Bismarck Residence Inn                                    
14.013 Property   Residence Inn Southington                                    
14.014 Property   Bloomington Fairfield Inn & Suites                                    
14.015 Property   Montgomeryville Staybridge Suites                                    
14.016 Property   TownePlace Suites Pocatello                                    
14.017 Property   Rockford Residence Inn                                    
14.018 Property   Residence Inn Danbury                                    
14.019 Property   Westminster Hampton Inn                                    
14.020 Property   Appleton Residence Inn                                    
14.021 Property   Quantico Courtyard                                    
14.022 Property   El Paso Staybridge Suites                                    
14.023 Property   Fargo Residence Inn                                    
14.024 Property   Langhorne SpringHill Suites                                    
14.025 Property   Fairfield Inn and Suites Bethlehem                                    
14.026 Property   Mendota Heights Fairfield Inn & Suites                                    
14.027 Property   Residence Inn Albuquerque                                    
14.028 Property   Residence Inn Kansas City Olathe                                    
14.029 Property   Residence Inn Monroe                                    
14.030 Property   Residence Inn San Antonio North Stone Oak                                    
14.031 Property   Amarillo Residence Inn                                    
14.032 Property   TownePlace Suites Scranton                                    
14.033 Property   SpringHill Suites Waterford                                    
14.034 Property   Madison Residence Inn                                    
14.035 Property   Peoria, IL Residence Inn                                    
14.036 Property   Lafayette Fairfield Inn & Suites                                    
14.037 Property   Eden Prairie Fairfield Inn & Suites                                    
14.038 Property   Tinley Park Fairfield Inn & Suites                                    
14.039 Property   St. Joseph Hampton Inn                                    
14.040 Property   Burnsville Hampton Inn                                    
14.041 Property   Peoria, IL Courtyard                                    
14.042 Property   Champaign Courtyard                                    
14.043 Property   Springfield Courtyard                                    
14.044 Property   Akron Courtyard                                    
14.045 Property   El Paso Holiday Inn Express & Suites                                    
14.046 Property   Memphis SpringHill Suites                                    
14.047 Property   Tinley Park Hampton Inn                                    
14.048 Property   Phoenix TownePlace Suites                                    
14.049 Property   Woodbury Hampton Inn                                    
14.050 Property   Colorado Springs Fairfield Inn                                    
14.051 Property   Wichita Falls Hampton Inn                                    
14.052 Property   Zanesville Hampton Inn                                    
14.053 Property   Holland Fairfield Inn & Suites                                    
14.054 Property   Lubbock Hampton Inn                                    
14.055 Property   Phoenix SpringHill Suites                                    
14.056 Property   Lewisville Residence Inn                                    
14.057 Property   Battle Creek Hampton Inn                                    
14.058 Property   Courtyard Scranton                                    
14.059 Property   Springfield Fairfield Inn & Suites                                    
14.060 Property   Branson Fairfield Inn & Suites                                    
14.061 Property   Toledo Fairfield Inn & Suites                                    
14.062 Property   Corpus Christi Residence Inn                                    
14.063 Property   Columbus Homewood Suites                                    
14.064 Property   Houston Brookhollow SpringHill Suites                                    
14.065 Property   Residence Inn Fort Smith                                    
14.066 Property   Joliet Fairfield Inn & Suites North                                    
14.067 Property   Plano Fairfield Inn & Suites                                    
14.068 Property   Topeka Residence Inn                                    
14.069 Property   Bedford TownePlace Suites                                    
14.070 Property   Wichita Hampton Inn                                    
14.071 Property   Holiday Inn Express Malvern                                    
14.072 Property   Greeley Fairfield Inn & Suites                                    
14.073 Property   Amarillo Fairfield Inn & Suites                                    
14.074 Property   Dallas Homewood Suites                                    
14.075 Property   Oshkosh Fairfield Inn & Suites                                    
14.076 Property   Burnsville Fairfield Inn & Suites                                    
14.077 Property   Willowbrook Homewood Suites                                    

 

 A-1-38

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
14.078 Property   Memphis Fairfield Inn & Suites                                    
14.079 Property   Mansfield Hampton Inn                                    
14.080 Property   Lubbock Fairfield Inn & Suites                                    
14.081 Property   Mishawaka Fairfield Inn & Suites                                    
14.082 Property   Abilene Hampton Inn                                    
14.083 Property   Akron Hampton Inn                                    
14.084 Property   Fort Worth Hampton Inn                                    
14.085 Property   Bloomington Courtyard                                    
14.086 Property   Fargo Comfort Suites                                    
14.087 Property   Findlay Fairfield Inn & Suites                                    
14.088 Property   Stevens Point Fairfield Inn & Suites                                    
14.089 Property   Quincy Fairfield Inn & Suites                                    
14.090 Property   Findlay Hampton Inn                                    
14.091 Property   Forsyth Fairfield Inn                                    
14.092 Property   Muncie Fairfield Inn                                    
14.093 Property   Bismarck South Fairfield Inn & Suites                                    
14.094 Property   Lee’s Summit Fairfield Inn & Suites                                    
14.095 Property   Norman Fairfield Inn & Suites                                    
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                                    
14.097 Property   Council Bluffs Fairfield Inn & Suites                                    
14.098 Property   Terre Haute Fairfield Inn & Suites                                    
14.099 Property   Waco Fairfield Inn & Suites                                    
14.100 Property   Champaign Fairfield Inn & Suites                                    
14.101 Property   Houston Brookhollow TownePlace Suites                                    
14.102 Property   Corpus Christi Fairfield Inn & Suites                                    
14.103 Property   Fargo Fairfield Inn & Suites                                    
14.104 Property   Galesburg Fairfield Inn & Suites                                    
14.105 Property   Abilene Fairfield Inn & Suites                                    
14.106 Property   Billings Fairfield Inn & Suites                                    
14.107 Property   Peru Fairfield Inn & Suites                                    
14.108 Property   Mesquite Fairfield Inn & Suites                                    
14.109 Property   San Angelo Hampton Inn                                    
14.110 Property   Bismarck North Fairfield Inn & Suites                                    
14.111 Property   Willowbrook Hampton Inn                                    
14.112 Property   Toledo Country Inn & Suites                                    
14.113 Property   Dubuque Fairfield Inn                                    
14.114 Property   Kankakee Fairfield Inn                                    
14.115 Property   Canton Fairfield Inn & Suites                                    
14.116 Property   Westchase Fairfield Inn & Suites                                    
14.117 Property   Lima Fairfield Inn                                    
14.118 Property   Owatonna Country Inn & Suites                                    
14.119 Property   Saginaw Fairfield Inn                                    
14.120 Property   Youngstown Hampton Inn                                    
14.121 Property   Longview Fairfield Inn & Suites                                    
14.122 Property   Middletown Fairfield Inn                                    
14.123 Property   Mishawaka Best Western Plus                                    
14.124 Property   Tyler Fairfield Inn & Suites                                    
14.125 Property   Stafford Hampton Inn                                    
14.126 Property   Lincoln Fairfield Inn & Suites                                    
14.127 Property   Saginaw Comfort Suites                                    
14.128 Property   Humble Fairfield Inn & Suites                                    
14.129 Property   Corpus Christi Country Inn & Suites                                    
14.130 Property   Youngstown Fairfield Inn & Suites                                    
14.131 Property   Stillwater Fairfield Inn & Suites                                    
14.132 Property   Quail Springs Fairfield Inn & Suites                                    
14.133 Property   Temple Fairfield Inn & Suites                                    
14.134 Property   Topeka Fairfield Inn                                    
14.135 Property   Lincoln Comfort Suites                                    
14.136 Property   Wichita Comfort Inn                                    
14.137 Property   Bloomington Comfort Suites                                    
14.138 Property   Grand Forks Fairfield Inn                                    
15 Loan 26 Doral Plaza 36,812 12,271 26,747 7,018 0 1,218 73,092 0 8,333 400,000 0 0 424,600 0 0 0 0 0
16 Loan   Rutherford Commons 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
17 Loan   Alexandria Moulding Portfolio 0 0 0 0 0 0 148,374 0 0 0 0 0 0 0 0 0 0 0
17.01 Property   Alexandria Moulding La Porte IN                                    
17.02 Property   Alexandria Moulding Moxee WA                                    
18 Loan 10, 27, 28 Anytime Self Storage Portfolio 178,911 24,473 0 0 0 7,329 0 0 0 0 0 0 91,080 0 0 0 0 0
18.01 Property   2100 West Baseline Avenue                                    
18.02 Property   1751 East Benson Highway                                    
18.03 Property   101 South Taylor Avenue                                    
18.04 Property   7340 East Benson Highway                                    
18.05 Property   556 East Frank Way                                    
18.06 Property   3055 North 30th Avenue                                    
18.07 Property   11139 East Apache Trail                                    
18.08 Property   1155 East Irvington Road                                    
18.09 Property   5600 South 12th Avenue                                    
18.10 Property   508 North Grant Street                                    

 

 A-1-39

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($) Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($) Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($)
19 Loan 10, 17, 29 Two Democracy 383,084 63,847 0 0 0 5,732 0 0 45,856 0 0 0 0 0 0 0 143,760 71,880
20 Loan 30, 31 801 Broadway 88,228 17,646 3,570 1,785 0 2,293 50,000 500,000 0 500,000 0 0 0 0 0 0 18,924 0
21 Loan 10, 32, 33 357 Flatbush 0 0 0 0 0 272 9,762 0 1,270 0 0 0 0 0 0 0 1,583,853 0
22 Loan   North Park Apartments 36,323 12,108 0 6,943 0 4,800 0 0 0 0 0 0 122,430 0 0 0 0 0
23 Loan 20 TGAAR Tower 13,831 6,916 0 0 0 0 0 200,000 0 400,000 0 0 25,800 0 0 0 21,929 0
24 Loan   Chase Retail Center 28,588 14,294 3,830 1,915 0 707 0 0 5,833 350,000 0 0 0 0 0 0 25,742 0
25 Loan 34 Cross County Shopping Center 0 6,761 0 0 0 848 0 300,000 0 300,000 0 0 0 0 44,000 0 0 0
26 Loan 10 RiNo Self Storage 124,131 16,240 10,922 1,214 0 0 0 0 0 0 0 0 0 0 0 0 0 0
27 Loan   Fresh Thyme Kirkwood 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
28 Loan 35 Parkway Tower 38,517 7,703 0 0 0 1,010 48,480 200,000 0 200,000 0 0 0 0 0 0 41,635 0
29 Loan 10, 36 Holiday Inn Express Columbus 39,441 7,888 23,189 1,932 0 8,392 0 0 0 0 0 0 0 0 0 0 0 0
30 Loan   Century Industrial Center 18,272 18,272 0 0 0 0 0 0 10,425 200,000 0 0 2,200 0 0 0 4,901 0
31 Loan 37 Camp Creek 54,702 4,007 29,167 4,167 0 167 0 0 0 0 0 0 0 0 0 0 0 0
32 Loan 10, 18 ESA Fort Worth Medical Center 15,739 7,869 3,357 1,678 0 See Footnote to Annex 0 0 0 0 0 0 735 0 0 0 0 0
33 Loan 10, 18 ESA Indianapolis Airport 36,548 9,137 3,692 1,846 0 See Footnote to Annex 0 0 0 0 0 0 1,575 0 0 0 0 0
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 8,502 4,251 3,096 1,548 0 See Footnote to Annex 0 0 0 0 0 0 29,663 0 0 0 0 0
35 Loan 10, 18 ESA Dallas Vantage Point Drive 17,379 8,690 5,617 2,808 0 See Footnote to Annex 0 0 0 0 0 0 210 0 0 0 0 0
36 Loan 20, 38 Monte Industrial 0 2,560 0 0 0 250 0 100,000 0 100,000 0 0 62,304 0 0 0 0 0
37 Loan 10, 18 ESA Indianapolis Northwest College 14,268 3,567 3,000 1,500 0 See Footnote to Annex 0 0 0 0 0 0 9,822 0 0 0 0 0

 

 A-1-40

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description Borrower Name
1 Loan 8, 9, 10 Marina Heights State Farm   Corporate Properties Tempe SPE, L.L.C.
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 Rent Concession Reserve ($42,706,326), Punchlist Reserve ($93,750) CW SPE LLC
3 Loan 14, 15, 16, 17 Twelve Oaks Mall Unfunded Obligations Reserve TVO Mall Owner LLC
4 Loan 10, 18 ESA Portfolio   2 Tates Creek Lex KY Hotel, LLC, 8 S Dayton OH Hotel, LLC, 34 Fairborn Dayton OH Hotel, LLC, 36 N Ft Wayne IN Hotel, LLC, 52 Med Center Plano TX Hotel, LLC, 247 S Ft Wayne IN Hotel, LLC, 295 Nicholasville Lex KY Hotel, LLC, 886 Airport El Paso TX Hotel, LLC, 4015 Kenwood Blue Ash Cincy OH Hotel, LLC, 4120 N Dayton OH Hotel, LLC, 6016 Greenville Dallas TX Hotel, LLC, 6071 Fossil Creek Ft Worth TX Hotel, LLC, 6078 W El Paso TX Hotel, LLC, 6084 SW Ft Worth TX Hotel, LLC, 6092 City View Ft Worth TX Hotel, LLC, 6175 Waco TX Hotel, LLC, 9688 Reed Blue Ash Cincy OH Hotel, LLC, 9710 Parkway Plano TX Hotel, LLC, 9813 Airport W Indy IN Hotel, LLC and 9814 NW 465 Indy IN Hotel, LLC
4.01 Property   ESA Fort Wayne South    
4.02 Property   ESA Lexington Nicholasville Road    
4.03 Property   ESA Indianapolis Northwest I 465    
4.04 Property   ESA Dayton North    
4.05 Property   ESA Indianapolis Airport West Southern Avenue    
4.06 Property   ESA Dallas Greenville Avenue    
4.07 Property   ESA Waco Woodway    
4.08 Property   ESA Fort Worth Fossil Creek    
4.09 Property   ESA El Paso Airport    
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road    
4.11 Property   ESA Fort Worth City View    
4.12 Property   ESA Dallas Plano Parkway    
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman    
4.14 Property   ESA Dayton South    
4.15 Property   ESA Lexington Tates Creek    
4.16 Property   ESA Dayton Fairborn    
4.17 Property   ESA Fort Worth Southwest    
4.18 Property   ESA Fort Wayne North    
4.19 Property   ESA El Paso West    
4.20 Property   ESA Dallas Plano Parkway Medical Center    
5 Loan 17, 19 U.S. Industrial Portfolio Unfunded Obligations Reserve SC USIP Property Company, LLC
5.01 Property   DialogDirect    
5.02 Property   JIT Packaging    
5.03 Property   Markel    
5.04 Property   Dedicated Logistics    
5.05 Property   Wilbert    
5.06 Property   Matandy Steel    
5.07 Property   Landmark Plastics    
5.08 Property   Rohrer Corporation (OH)    
5.09 Property   Rohrer Corporation (IL)    
5.10 Property   Rohrer Corporation (GA)    
5.11 Property   AAP Metals    
6 Loan   Brunswick Commons   East Brunswick UE Owner LLC
7 Loan 20 Pin Oak North Medical Office   Norvin Pin Oak North LLC, Norvin Pin Oak North II LLC, Norvin Pin Oak North III LLC, Norvin Pin Oak North IV LLC, Norvin Pin Oak North V LLC and Norvin Pin Oak North VI LLC
8 Loan 21 Sola Apartments   BW Sola Apartments LLC
9 Loan 14, 22 Worldwide Plaza   WWP Office, LLC and WWP Amenities Holdings, LLC
10 Loan 10 90 Fifth Avenue Unfunded Obligations Reserve 90 Fifth Owner, LLC
11 Loan 23 Bass Pro & Cabela’s Portfolio   SPT Prairie 1 CB Drive, LLC, SPT Prairie 200 BP Drive, LLC, SPT Prairie 210 Demers Avenue, LLC, SPT Prairie 1000 CB Drive, LLC, SPT Prairie 2250 Gatlin Blvd., LLC, SPT Prairie 2427 N. Greenwich Road, LLC, SPT Prairie 2502 W. CB Drive, LLC, SPT Prairie 2700 Market Place Drive, LLC, SPT Prairie 3900 CB Drive, LLC, SPT Prairie 5500 Cornerstone North Blvd., LLC, SPT Prairie 7090 CB Drive NW, LLC, SPT Prairie 7700 CB Drive, LLC, SPT Prairie 10670 CB Drive, LLC, SPT Prairie 10501 Palm River Road, LLC, SPT Prairie 17907 IH-10 West, LLC and SPT Prairie 20200 Rogers Drive, LLC
11.01 Property   Cabela’s Rogers    
11.02 Property   Cabela’s Lone Tree    
11.03 Property   Bass Pro San Antonio    
11.04 Property   Cabela’s Allen    
11.05 Property   Cabela’s Lehi    
11.06 Property   Bass Pro Tampa    
11.07 Property   Cabela’s Hammond    
11.08 Property   Bass Pro Round Rock    
11.09 Property   Cabela’s Fort Mill    
11.10 Property   Cabela’s Wichita    
11.11 Property   Cabela’s Owatonna    
11.12 Property   Cabela’s Centerville    
11.13 Property   Cabela’s Huntsville    
11.14 Property   Bass Pro Port St. Lucie    
11.15 Property   Cabela’s Waco    
11.16 Property   Cabela’s East Grand Forks    
12 Loan   Tetra Technologies   Tetris Property LP
13 Loan 10, 24 Esperanza   Operadora Hotel Esperanza, S. de R.L. de C.V.

 

 A-1-41

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description Borrower Name
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio PIP Reserve Various
14.001 Property   Hilton Garden Inn Glastonbury    
14.002 Property   Sheraton Hotel Woodbury    
14.003 Property   DoubleTree Holland    
14.004 Property   Lexington Residence Inn    
14.005 Property   Residence Inn Mystic Groton    
14.006 Property   Lexington Courtyard    
14.007 Property   Residence Inn Baton Rouge    
14.008 Property   TownePlace Suites Boise Downtown    
14.009 Property   San Bernardino Hampton Inn & Suites    
14.010 Property   Fairfield Inn and Suites Reno Sparks    
14.011 Property   Kalamazoo-Portage Courtyard    
14.012 Property   Bismarck Residence Inn    
14.013 Property   Residence Inn Southington    
14.014 Property   Bloomington Fairfield Inn & Suites    
14.015 Property   Montgomeryville Staybridge Suites    
14.016 Property   TownePlace Suites Pocatello    
14.017 Property   Rockford Residence Inn    
14.018 Property   Residence Inn Danbury    
14.019 Property   Westminster Hampton Inn    
14.020 Property   Appleton Residence Inn    
14.021 Property   Quantico Courtyard    
14.022 Property   El Paso Staybridge Suites    
14.023 Property   Fargo Residence Inn    
14.024 Property   Langhorne SpringHill Suites    
14.025 Property   Fairfield Inn and Suites Bethlehem    
14.026 Property   Mendota Heights Fairfield Inn & Suites    
14.027 Property   Residence Inn Albuquerque    
14.028 Property   Residence Inn Kansas City Olathe    
14.029 Property   Residence Inn Monroe    
14.030 Property   Residence Inn San Antonio North Stone Oak    
14.031 Property   Amarillo Residence Inn    
14.032 Property   TownePlace Suites Scranton    
14.033 Property   SpringHill Suites Waterford    
14.034 Property   Madison Residence Inn    
14.035 Property   Peoria, IL Residence Inn    
14.036 Property   Lafayette Fairfield Inn & Suites    
14.037 Property   Eden Prairie Fairfield Inn & Suites    
14.038 Property   Tinley Park Fairfield Inn & Suites    
14.039 Property   St. Joseph Hampton Inn    
14.040 Property   Burnsville Hampton Inn    
14.041 Property   Peoria, IL Courtyard    
14.042 Property   Champaign Courtyard    
14.043 Property   Springfield Courtyard    
14.044 Property   Akron Courtyard    
14.045 Property   El Paso Holiday Inn Express & Suites    
14.046 Property   Memphis SpringHill Suites    
14.047 Property   Tinley Park Hampton Inn    
14.048 Property   Phoenix TownePlace Suites    
14.049 Property   Woodbury Hampton Inn    
14.050 Property   Colorado Springs Fairfield Inn    
14.051 Property   Wichita Falls Hampton Inn    
14.052 Property   Zanesville Hampton Inn    
14.053 Property   Holland Fairfield Inn & Suites    
14.054 Property   Lubbock Hampton Inn    
14.055 Property   Phoenix SpringHill Suites    
14.056 Property   Lewisville Residence Inn    
14.057 Property   Battle Creek Hampton Inn    
14.058 Property   Courtyard Scranton    
14.059 Property   Springfield Fairfield Inn & Suites    
14.060 Property   Branson Fairfield Inn & Suites    
14.061 Property   Toledo Fairfield Inn & Suites    
14.062 Property   Corpus Christi Residence Inn    
14.063 Property   Columbus Homewood Suites    
14.064 Property   Houston Brookhollow SpringHill Suites    
14.065 Property   Residence Inn Fort Smith    
14.066 Property   Joliet Fairfield Inn & Suites North    
14.067 Property   Plano Fairfield Inn & Suites    
14.068 Property   Topeka Residence Inn    
14.069 Property   Bedford TownePlace Suites    
14.070 Property   Wichita Hampton Inn    
14.071 Property   Holiday Inn Express Malvern    
14.072 Property   Greeley Fairfield Inn & Suites    
14.073 Property   Amarillo Fairfield Inn & Suites    
14.074 Property   Dallas Homewood Suites    
14.075 Property   Oshkosh Fairfield Inn & Suites    
14.076 Property   Burnsville Fairfield Inn & Suites    
14.077 Property   Willowbrook Homewood Suites    

 

 A-1-42

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description Borrower Name
14.078 Property   Memphis Fairfield Inn & Suites    
14.079 Property   Mansfield Hampton Inn    
14.080 Property   Lubbock Fairfield Inn & Suites    
14.081 Property   Mishawaka Fairfield Inn & Suites    
14.082 Property   Abilene Hampton Inn    
14.083 Property   Akron Hampton Inn    
14.084 Property   Fort Worth Hampton Inn    
14.085 Property   Bloomington Courtyard    
14.086 Property   Fargo Comfort Suites    
14.087 Property   Findlay Fairfield Inn & Suites    
14.088 Property   Stevens Point Fairfield Inn & Suites    
14.089 Property   Quincy Fairfield Inn & Suites    
14.090 Property   Findlay Hampton Inn    
14.091 Property   Forsyth Fairfield Inn    
14.092 Property   Muncie Fairfield Inn    
14.093 Property   Bismarck South Fairfield Inn & Suites    
14.094 Property   Lee’s Summit Fairfield Inn & Suites    
14.095 Property   Norman Fairfield Inn & Suites    
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)    
14.097 Property   Council Bluffs Fairfield Inn & Suites    
14.098 Property   Terre Haute Fairfield Inn & Suites    
14.099 Property   Waco Fairfield Inn & Suites    
14.100 Property   Champaign Fairfield Inn & Suites    
14.101 Property   Houston Brookhollow TownePlace Suites    
14.102 Property   Corpus Christi Fairfield Inn & Suites    
14.103 Property   Fargo Fairfield Inn & Suites    
14.104 Property   Galesburg Fairfield Inn & Suites    
14.105 Property   Abilene Fairfield Inn & Suites    
14.106 Property   Billings Fairfield Inn & Suites    
14.107 Property   Peru Fairfield Inn & Suites    
14.108 Property   Mesquite Fairfield Inn & Suites    
14.109 Property   San Angelo Hampton Inn    
14.110 Property   Bismarck North Fairfield Inn & Suites    
14.111 Property   Willowbrook Hampton Inn    
14.112 Property   Toledo Country Inn & Suites    
14.113 Property   Dubuque Fairfield Inn    
14.114 Property   Kankakee Fairfield Inn    
14.115 Property   Canton Fairfield Inn & Suites    
14.116 Property   Westchase Fairfield Inn & Suites    
14.117 Property   Lima Fairfield Inn    
14.118 Property   Owatonna Country Inn & Suites    
14.119 Property   Saginaw Fairfield Inn    
14.120 Property   Youngstown Hampton Inn    
14.121 Property   Longview Fairfield Inn & Suites    
14.122 Property   Middletown Fairfield Inn    
14.123 Property   Mishawaka Best Western Plus    
14.124 Property   Tyler Fairfield Inn & Suites    
14.125 Property   Stafford Hampton Inn    
14.126 Property   Lincoln Fairfield Inn & Suites    
14.127 Property   Saginaw Comfort Suites    
14.128 Property   Humble Fairfield Inn & Suites    
14.129 Property   Corpus Christi Country Inn & Suites    
14.130 Property   Youngstown Fairfield Inn & Suites    
14.131 Property   Stillwater Fairfield Inn & Suites    
14.132 Property   Quail Springs Fairfield Inn & Suites    
14.133 Property   Temple Fairfield Inn & Suites    
14.134 Property   Topeka Fairfield Inn    
14.135 Property   Lincoln Comfort Suites    
14.136 Property   Wichita Comfort Inn    
14.137 Property   Bloomington Comfort Suites    
14.138 Property   Grand Forks Fairfield Inn    
15 Loan 26 Doral Plaza   SPG Doral Land Partners, LLC and SPG Doral Retail Partners, LLC
16 Loan   Rutherford Commons   UE Paterson Plank Road LLC
17 Loan   Alexandria Moulding Portfolio   AGNL Crown, L.L.C.
17.01 Property   Alexandria Moulding La Porte IN    
17.02 Property   Alexandria Moulding Moxee WA    
18 Loan 10, 27, 28 Anytime Self Storage Portfolio   101 and 110 South Taylor Avenue AZ 13 Holdings LLC, 1751 East Benson Highway AZ 13 Holdings LLC, 7340 East Benson Highway AZ 13 Holdings LLC, 11139 East Apache Trail AZ 13 Holdings LLC, 5600 South 12th Avenue AZ 13 Holdings LLC, 3055 North 30th Avenue AZ 13 Holdings LLC, 508 North Grant Street AZ 13 Holdings LLC, 1155 East Irvington Road AZ 13 Holdings LLC, 2100 West Baseline Road AZ 13 Holdings LLC and 556 East Frank Way AZ 13 Holdings LLC
18.01 Property   2100 West Baseline Avenue    
18.02 Property   1751 East Benson Highway    
18.03 Property   101 South Taylor Avenue    
18.04 Property   7340 East Benson Highway    
18.05 Property   556 East Frank Way    
18.06 Property   3055 North 30th Avenue    
18.07 Property   11139 East Apache Trail    
18.08 Property   1155 East Irvington Road    
18.09 Property   5600 South 12th Avenue    
18.10 Property   508 North Grant Street    

 

 A-1-43

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Other Reserve Description Borrower Name
19 Loan 10, 17, 29 Two Democracy Ground Rent Reserve Second Rock Spring Park Limited Partnership
20 Loan 30, 31 801 Broadway Mercy Health Gap Rent Clark Place Commercial, LLC
21 Loan 10, 32, 33 357 Flatbush Earnout Reserve ($1,000,000), Construction Completion Reserve ($423,829), Unfunded Obligations Reserve ($160,024) 357 Flatbush SPE, LLC
22 Loan   North Park Apartments   Clear Sky Capital North Park, LP
23 Loan 20 TGAAR Tower Unfunded Obligations Reserve TGAAR Tower, LLC
24 Loan   Chase Retail Center Unfunded Obligations Reserve Highway 6 Y-Shops, LLC
25 Loan 34 Cross County Shopping Center   Hudson Bay Trading Company
26 Loan 10 RiNo Self Storage   RiNo Self-Storage, LLC
27 Loan   Fresh Thyme Kirkwood   MLSE II, LLC
28 Loan 35 Parkway Tower Unfunded Obligations Reserve Parkway Tower, LLC
29 Loan 10, 36 Holiday Inn Express Columbus   Magnolia Northlake, LLC
30 Loan   Century Industrial Center Unfunded Obligations Reserve Tenmark Century Center, LLC
31 Loan 37 Camp Creek   Camp Creek Investors, LLC
32 Loan 10, 18 ESA Fort Worth Medical Center   9712 Med Center Ft Worth TX Hotel, LLC
33 Loan 10, 18 ESA Indianapolis Airport   4014 Airport Indy IN Hotel, LLC
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG   15 Reagan Blue Ash Cincy OH Hotel, LLC
35 Loan 10, 18 ESA Dallas Vantage Point Drive   9835 Vantage Dallas TX Hotel, LLC
36 Loan 20, 38 Monte Industrial   Monte Group, Inc.
37 Loan 10, 18 ESA Indianapolis Northwest College   14 NW College Indy IN Hotel, LLC

 

 A-1-44

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
1 Loan 8, 9, 10 Marina Heights State Farm No None Acquisition 560,000,000
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 No Paul Guarantor LLC Refinance 340,000,000
3 Loan 14, 15, 16, 17 Twelve Oaks Mall No The Taubman Realty Group Limited Partnership Recapitalization 200,000,000
4 Loan 10, 18 ESA Portfolio No Alan Kanders Acquisition 66,214,500
4.01 Property   ESA Fort Wayne South        
4.02 Property   ESA Lexington Nicholasville Road        
4.03 Property   ESA Indianapolis Northwest I 465        
4.04 Property   ESA Dayton North        
4.05 Property   ESA Indianapolis Airport West Southern Avenue        
4.06 Property   ESA Dallas Greenville Avenue        
4.07 Property   ESA Waco Woodway        
4.08 Property   ESA Fort Worth Fossil Creek        
4.09 Property   ESA El Paso Airport        
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road        
4.11 Property   ESA Fort Worth City View        
4.12 Property   ESA Dallas Plano Parkway        
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman        
4.14 Property   ESA Dayton South        
4.15 Property   ESA Lexington Tates Creek        
4.16 Property   ESA Dayton Fairborn        
4.17 Property   ESA Fort Worth Southwest        
4.18 Property   ESA Fort Wayne North        
4.19 Property   ESA El Paso West        
4.20 Property   ESA Dallas Plano Parkway Medical Center        
5 Loan 17, 19 U.S. Industrial Portfolio No Michael W. Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Eduardo Paneque, Brad O’Halloran, Allen Crosswell, Troy MacMane and Greenwood Holding Company, LLC Acquisition 105,800,000
5.01 Property   DialogDirect        
5.02 Property   JIT Packaging        
5.03 Property   Markel        
5.04 Property   Dedicated Logistics        
5.05 Property   Wilbert        
5.06 Property   Matandy Steel        
5.07 Property   Landmark Plastics        
5.08 Property   Rohrer Corporation (OH)        
5.09 Property   Rohrer Corporation (IL)        
5.10 Property   Rohrer Corporation (GA)        
5.11 Property   AAP Metals        
6 Loan   Brunswick Commons No Urban Edge Properties LP Refinance 63,000,000
7 Loan 20 Pin Oak North Medical Office No Norman Livingston Acquisition 56,740,000
8 Loan 21 Sola Apartments No Beachwold Partners, L.P. and Gideon Z. Friedman Acquisition 40,230,000
9 Loan 14, 22 Worldwide Plaza No SL Green Operating Partnership, L.P., RXR Real Estate Value Added Fund - Fund III LP, RXR RE VAF - Fund III Parallel A LP, RXR RE VAF - Fund III Parallel B LP, RXR RE VAF - Fund III Parallel B (REIT) LP, RXR RE VAF - Fund III Parallel C LP and RXR RE VAF - Fund III Parallel D LP Refinance 616,286,000
10 Loan 10 90 Fifth Avenue No Aby Rosen and Michael Fuchs Refinance 104,500,000
11 Loan 23 Bass Pro & Cabela’s Portfolio No Starwood Property Trust, Inc. Acquisition 194,900,000
11.01 Property   Cabela’s Rogers        
11.02 Property   Cabela’s Lone Tree        
11.03 Property   Bass Pro San Antonio        
11.04 Property   Cabela’s Allen        
11.05 Property   Cabela’s Lehi        
11.06 Property   Bass Pro Tampa        
11.07 Property   Cabela’s Hammond        
11.08 Property   Bass Pro Round Rock        
11.09 Property   Cabela’s Fort Mill        
11.10 Property   Cabela’s Wichita        
11.11 Property   Cabela’s Owatonna        
11.12 Property   Cabela’s Centerville        
11.13 Property   Cabela’s Huntsville        
11.14 Property   Bass Pro Port St. Lucie        
11.15 Property   Cabela’s Waco        
11.16 Property   Cabela’s East Grand Forks        
12 Loan   Tetra Technologies No USRA Net Lease II Capital Corp. Refinance 26,500,000
13 Loan 10, 24 Esperanza No Flynn Properties Inc., Levy Family Partners, LLC and The Freidkin Group Refinance 40,000,000

 

 A-1-45

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio No SCG Hotel Investors Holdings, L.P. Refinance 332,685,263
14.001 Property   Hilton Garden Inn Glastonbury        
14.002 Property   Sheraton Hotel Woodbury        
14.003 Property   DoubleTree Holland        
14.004 Property   Lexington Residence Inn        
14.005 Property   Residence Inn Mystic Groton        
14.006 Property   Lexington Courtyard        
14.007 Property   Residence Inn Baton Rouge        
14.008 Property   TownePlace Suites Boise Downtown        
14.009 Property   San Bernardino Hampton Inn & Suites        
14.010 Property   Fairfield Inn and Suites Reno Sparks        
14.011 Property   Kalamazoo-Portage Courtyard        
14.012 Property   Bismarck Residence Inn        
14.013 Property   Residence Inn Southington        
14.014 Property   Bloomington Fairfield Inn & Suites        
14.015 Property   Montgomeryville Staybridge Suites        
14.016 Property   TownePlace Suites Pocatello        
14.017 Property   Rockford Residence Inn        
14.018 Property   Residence Inn Danbury        
14.019 Property   Westminster Hampton Inn        
14.020 Property   Appleton Residence Inn        
14.021 Property   Quantico Courtyard        
14.022 Property   El Paso Staybridge Suites        
14.023 Property   Fargo Residence Inn        
14.024 Property   Langhorne SpringHill Suites        
14.025 Property   Fairfield Inn and Suites Bethlehem        
14.026 Property   Mendota Heights Fairfield Inn & Suites        
14.027 Property   Residence Inn Albuquerque        
14.028 Property   Residence Inn Kansas City Olathe        
14.029 Property   Residence Inn Monroe        
14.030 Property   Residence Inn San Antonio North Stone Oak        
14.031 Property   Amarillo Residence Inn        
14.032 Property   TownePlace Suites Scranton        
14.033 Property   SpringHill Suites Waterford        
14.034 Property   Madison Residence Inn        
14.035 Property   Peoria, IL Residence Inn        
14.036 Property   Lafayette Fairfield Inn & Suites        
14.037 Property   Eden Prairie Fairfield Inn & Suites        
14.038 Property   Tinley Park Fairfield Inn & Suites        
14.039 Property   St. Joseph Hampton Inn        
14.040 Property   Burnsville Hampton Inn        
14.041 Property   Peoria, IL Courtyard        
14.042 Property   Champaign Courtyard        
14.043 Property   Springfield Courtyard        
14.044 Property   Akron Courtyard        
14.045 Property   El Paso Holiday Inn Express & Suites        
14.046 Property   Memphis SpringHill Suites        
14.047 Property   Tinley Park Hampton Inn        
14.048 Property   Phoenix TownePlace Suites        
14.049 Property   Woodbury Hampton Inn        
14.050 Property   Colorado Springs Fairfield Inn        
14.051 Property   Wichita Falls Hampton Inn        
14.052 Property   Zanesville Hampton Inn        
14.053 Property   Holland Fairfield Inn & Suites        
14.054 Property   Lubbock Hampton Inn        
14.055 Property   Phoenix SpringHill Suites        
14.056 Property   Lewisville Residence Inn        
14.057 Property   Battle Creek Hampton Inn        
14.058 Property   Courtyard Scranton        
14.059 Property   Springfield Fairfield Inn & Suites        
14.060 Property   Branson Fairfield Inn & Suites        
14.061 Property   Toledo Fairfield Inn & Suites        
14.062 Property   Corpus Christi Residence Inn        
14.063 Property   Columbus Homewood Suites        
14.064 Property   Houston Brookhollow SpringHill Suites        
14.065 Property   Residence Inn Fort Smith        
14.066 Property   Joliet Fairfield Inn & Suites North        
14.067 Property   Plano Fairfield Inn & Suites        
14.068 Property   Topeka Residence Inn        
14.069 Property   Bedford TownePlace Suites        
14.070 Property   Wichita Hampton Inn        
14.071 Property   Holiday Inn Express Malvern        
14.072 Property   Greeley Fairfield Inn & Suites        
14.073 Property   Amarillo Fairfield Inn & Suites        
14.074 Property   Dallas Homewood Suites        
14.075 Property   Oshkosh Fairfield Inn & Suites        
14.076 Property   Burnsville Fairfield Inn & Suites        
14.077 Property   Willowbrook Homewood Suites        

 

 A-1-46

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
14.078 Property   Memphis Fairfield Inn & Suites        
14.079 Property   Mansfield Hampton Inn        
14.080 Property   Lubbock Fairfield Inn & Suites        
14.081 Property   Mishawaka Fairfield Inn & Suites        
14.082 Property   Abilene Hampton Inn        
14.083 Property   Akron Hampton Inn        
14.084 Property   Fort Worth Hampton Inn        
14.085 Property   Bloomington Courtyard        
14.086 Property   Fargo Comfort Suites        
14.087 Property   Findlay Fairfield Inn & Suites        
14.088 Property   Stevens Point Fairfield Inn & Suites        
14.089 Property   Quincy Fairfield Inn & Suites        
14.090 Property   Findlay Hampton Inn        
14.091 Property   Forsyth Fairfield Inn        
14.092 Property   Muncie Fairfield Inn        
14.093 Property   Bismarck South Fairfield Inn & Suites        
14.094 Property   Lee’s Summit Fairfield Inn & Suites        
14.095 Property   Norman Fairfield Inn & Suites        
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)        
14.097 Property   Council Bluffs Fairfield Inn & Suites        
14.098 Property   Terre Haute Fairfield Inn & Suites        
14.099 Property   Waco Fairfield Inn & Suites        
14.100 Property   Champaign Fairfield Inn & Suites        
14.101 Property   Houston Brookhollow TownePlace Suites        
14.102 Property   Corpus Christi Fairfield Inn & Suites        
14.103 Property   Fargo Fairfield Inn & Suites        
14.104 Property   Galesburg Fairfield Inn & Suites        
14.105 Property   Abilene Fairfield Inn & Suites        
14.106 Property   Billings Fairfield Inn & Suites        
14.107 Property   Peru Fairfield Inn & Suites        
14.108 Property   Mesquite Fairfield Inn & Suites        
14.109 Property   San Angelo Hampton Inn        
14.110 Property   Bismarck North Fairfield Inn & Suites        
14.111 Property   Willowbrook Hampton Inn        
14.112 Property   Toledo Country Inn & Suites        
14.113 Property   Dubuque Fairfield Inn        
14.114 Property   Kankakee Fairfield Inn        
14.115 Property   Canton Fairfield Inn & Suites        
14.116 Property   Westchase Fairfield Inn & Suites        
14.117 Property   Lima Fairfield Inn        
14.118 Property   Owatonna Country Inn & Suites        
14.119 Property   Saginaw Fairfield Inn        
14.120 Property   Youngstown Hampton Inn        
14.121 Property   Longview Fairfield Inn & Suites        
14.122 Property   Middletown Fairfield Inn        
14.123 Property   Mishawaka Best Western Plus        
14.124 Property   Tyler Fairfield Inn & Suites        
14.125 Property   Stafford Hampton Inn        
14.126 Property   Lincoln Fairfield Inn & Suites        
14.127 Property   Saginaw Comfort Suites        
14.128 Property   Humble Fairfield Inn & Suites        
14.129 Property   Corpus Christi Country Inn & Suites        
14.130 Property   Youngstown Fairfield Inn & Suites        
14.131 Property   Stillwater Fairfield Inn & Suites        
14.132 Property   Quail Springs Fairfield Inn & Suites        
14.133 Property   Temple Fairfield Inn & Suites        
14.134 Property   Topeka Fairfield Inn        
14.135 Property   Lincoln Comfort Suites        
14.136 Property   Wichita Comfort Inn        
14.137 Property   Bloomington Comfort Suites        
14.138 Property   Grand Forks Fairfield Inn        
15 Loan 26 Doral Plaza No Brian Schmier Acquisition 24,900,000
16 Loan   Rutherford Commons No Urban Edge Properties LP Refinance 23,000,000
17 Loan   Alexandria Moulding Portfolio No AG Net Lease III (SO) Corp. and AG Net Lease III Corp. Acquisition 22,425,000
17.01 Property   Alexandria Moulding La Porte IN        
17.02 Property   Alexandria Moulding Moxee WA        
18 Loan 10, 27, 28 Anytime Self Storage Portfolio No David A. Jarvie and Brian Weisman Refinance 20,000,000
18.01 Property   2100 West Baseline Avenue        
18.02 Property   1751 East Benson Highway        
18.03 Property   101 South Taylor Avenue        
18.04 Property   7340 East Benson Highway        
18.05 Property   556 East Frank Way        
18.06 Property   3055 North 30th Avenue        
18.07 Property   11139 East Apache Trail        
18.08 Property   1155 East Irvington Road        
18.09 Property   5600 South 12th Avenue        
18.10 Property   508 North Grant Street        

 

 A-1-47

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Delaware Statutory Trust? Carve-out Guarantor Loan Purpose Loan Amount (sources)
19 Loan 10, 17, 29 Two Democracy No Second Rock Spring Park, LLC Refinance 25,000,000
20 Loan 30, 31 801 Broadway No Barbara L. Schowalter Refinance 14,000,000
21 Loan 10, 32, 33 357 Flatbush No Benjamin R. Bernstein and Benjamin B. Stokes Refinance 10,500,000
22 Loan   North Park Apartments No Clear Sky Capital LLC and Marcus Kurschat, Co-Trustee of the MJ3K Trust dated May 23, 2012 Acquisition 10,150,000
23 Loan 20 TGAAR Tower No David L. Long and Peggy L. Long Refinance 7,200,000
24 Loan   Chase Retail Center No Nadyrshah “Nick” Dhanani Acquisition 6,900,000
25 Loan 34 Cross County Shopping Center No Martin Osher and Irving Osher Refinance 6,860,000
26 Loan 10 RiNo Self Storage No Harvey L Saipe Refinance 6,700,000
27 Loan   Fresh Thyme Kirkwood No Matthias D. Renner and Benjamin J. Phillips Refinance 6,600,000
28 Loan 35 Parkway Tower No Hayman Holdings, LLC Refinance 6,550,000
29 Loan 10, 36 Holiday Inn Express Columbus No Darren Phillips Refinance 6,528,000
30 Loan   Century Industrial Center No Michael J. Schau Acquisition 5,750,000
31 Loan 37 Camp Creek No Daniel P. York and William H. McCall, Jr. Refinance 5,100,000
32 Loan 10, 18 ESA Fort Worth Medical Center No Alan Kanders Acquisition 4,275,100
33 Loan 10, 18 ESA Indianapolis Airport No Alan Kanders Acquisition 3,079,500
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG No Alan Kanders Acquisition 2,746,200
35 Loan 10, 18 ESA Dallas Vantage Point Drive No Alan Kanders Acquisition 2,517,100
36 Loan 20, 38 Monte Industrial No Martin Osher and Irving Osher Refinance 2,100,000
37 Loan 10, 18 ESA Indianapolis Northwest College No Alan Kanders Acquisition 1,292,600

 

 A-1-48

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Principal’s New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox
1 Loan 8, 9, 10 Marina Heights State Farm 375,736,548 0 22,500,000 958,236,548 0 930,000,000 5,736,548 0 0 22,500,000 958,236,548 Hard
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 0 235,000,000 0 575,000,000 385,679,999 0 2,636,016 45,779,915 140,904,070 0 575,000,000 Hard
3 Loan 14, 15, 16, 17 Twelve Oaks Mall See Footnote to Annex 100,000,000 0 300,000,000 See Footnote to Annex 0 853,367 4,627,403 See Footnote to Annex 0 300,000,000 Hard
4 Loan 10, 18 ESA Portfolio 28,090,528 0 0 94,305,028 0 92,385,000 1,276,016 644,011 0 0 94,305,028 Hard
4.01 Property   ESA Fort Wayne South                        
4.02 Property   ESA Lexington Nicholasville Road                        
4.03 Property   ESA Indianapolis Northwest I 465                        
4.04 Property   ESA Dayton North                        
4.05 Property   ESA Indianapolis Airport West Southern Avenue                        
4.06 Property   ESA Dallas Greenville Avenue                        
4.07 Property   ESA Waco Woodway                        
4.08 Property   ESA Fort Worth Fossil Creek                        
4.09 Property   ESA El Paso Airport                        
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road                        
4.11 Property   ESA Fort Worth City View                        
4.12 Property   ESA Dallas Plano Parkway                        
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman                        
4.14 Property   ESA Dayton South                        
4.15 Property   ESA Lexington Tates Creek                        
4.16 Property   ESA Dayton Fairborn                        
4.17 Property   ESA Fort Worth Southwest                        
4.18 Property   ESA Fort Wayne North                        
4.19 Property   ESA El Paso West                        
4.20 Property   ESA Dallas Plano Parkway Medical Center                        
5 Loan 17, 19 U.S. Industrial Portfolio 51,970,241 0 0 157,770,241 0 156,682,543 725,889 361,809 0 0 157,770,241 Hard
5.01 Property   DialogDirect                        
5.02 Property   JIT Packaging                        
5.03 Property   Markel                        
5.04 Property   Dedicated Logistics                        
5.05 Property   Wilbert                        
5.06 Property   Matandy Steel                        
5.07 Property   Landmark Plastics                        
5.08 Property   Rohrer Corporation (OH)                        
5.09 Property   Rohrer Corporation (IL)                        
5.10 Property   Rohrer Corporation (GA)                        
5.11 Property   AAP Metals                        
6 Loan   Brunswick Commons 0 0 0 63,000,000 33,419,000 0 777,376 0 28,803,624 0 63,000,000 Hard
7 Loan 20 Pin Oak North Medical Office 11,546,642 0 8,201,550 76,488,192 0 75,650,000 624,362 213,830 0 0 76,488,192 Hard
8 Loan 21 Sola Apartments 19,832,775 0 0 60,062,775 0 59,600,000 462,775 0 0 0 60,062,775 Soft
9 Loan 14, 22 Worldwide Plaza 0 583,714,000 266,626,128 1,466,626,128 983,098,561 0 33,991,488 0 0 449,536,079 1,466,626,128 Office: Hard / Amenities: Springing
10 Loan 10 90 Fifth Avenue 0 0 0 104,500,000 97,075,496 0 1,733,603 5,352,756 338,145 0 104,500,000 Hard
11 Loan 23 Bass Pro & Cabela’s Portfolio 148,423,879 0 0 343,323,879 0 341,609,572 1,714,307 0 0 0 343,323,879 Hard
11.01 Property   Cabela’s Rogers                        
11.02 Property   Cabela’s Lone Tree                        
11.03 Property   Bass Pro San Antonio                        
11.04 Property   Cabela’s Allen                        
11.05 Property   Cabela’s Lehi                        
11.06 Property   Bass Pro Tampa                        
11.07 Property   Cabela’s Hammond                        
11.08 Property   Bass Pro Round Rock                        
11.09 Property   Cabela’s Fort Mill                        
11.10 Property   Cabela’s Wichita                        
11.11 Property   Cabela’s Owatonna                        
11.12 Property   Cabela’s Centerville                        
11.13 Property   Cabela’s Huntsville                        
11.14 Property   Bass Pro Port St. Lucie                        
11.15 Property   Cabela’s Waco                        
11.16 Property   Cabela’s East Grand Forks                        
12 Loan   Tetra Technologies 1,832,223 0 0 28,332,223 27,821,128 0 511,095 0 0 0 28,332,223 Hard
13 Loan 10, 24 Esperanza 0 0 0 40,000,000 28,917,941 0 1,376,143 786,478 8,919,438 0 40,000,000 Hard

 

 A-1-49

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Principal’s New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio 0 467,314,737 0 800,000,000 753,109,751 0 11,046,309 34,240,000 1,603,940 0 800,000,000 Soft Springing Hard
14.001 Property   Hilton Garden Inn Glastonbury                        
14.002 Property   Sheraton Hotel Woodbury                        
14.003 Property   DoubleTree Holland                        
14.004 Property   Lexington Residence Inn                        
14.005 Property   Residence Inn Mystic Groton                        
14.006 Property   Lexington Courtyard                        
14.007 Property   Residence Inn Baton Rouge                        
14.008 Property   TownePlace Suites Boise Downtown                        
14.009 Property   San Bernardino Hampton Inn & Suites                        
14.010 Property   Fairfield Inn and Suites Reno Sparks                        
14.011 Property   Kalamazoo-Portage Courtyard                        
14.012 Property   Bismarck Residence Inn                        
14.013 Property   Residence Inn Southington                        
14.014 Property   Bloomington Fairfield Inn & Suites                        
14.015 Property   Montgomeryville Staybridge Suites                        
14.016 Property   TownePlace Suites Pocatello                        
14.017 Property   Rockford Residence Inn                        
14.018 Property   Residence Inn Danbury                        
14.019 Property   Westminster Hampton Inn                        
14.020 Property   Appleton Residence Inn                        
14.021 Property   Quantico Courtyard                        
14.022 Property   El Paso Staybridge Suites                        
14.023 Property   Fargo Residence Inn                        
14.024 Property   Langhorne SpringHill Suites                        
14.025 Property   Fairfield Inn and Suites Bethlehem                        
14.026 Property   Mendota Heights Fairfield Inn & Suites                        
14.027 Property   Residence Inn Albuquerque                        
14.028 Property   Residence Inn Kansas City Olathe                        
14.029 Property   Residence Inn Monroe                        
14.030 Property   Residence Inn San Antonio North Stone Oak                        
14.031 Property   Amarillo Residence Inn                        
14.032 Property   TownePlace Suites Scranton                        
14.033 Property   SpringHill Suites Waterford                        
14.034 Property   Madison Residence Inn                        
14.035 Property   Peoria, IL Residence Inn                        
14.036 Property   Lafayette Fairfield Inn & Suites                        
14.037 Property   Eden Prairie Fairfield Inn & Suites                        
14.038 Property   Tinley Park Fairfield Inn & Suites                        
14.039 Property   St. Joseph Hampton Inn                        
14.040 Property   Burnsville Hampton Inn                        
14.041 Property   Peoria, IL Courtyard                        
14.042 Property   Champaign Courtyard                        
14.043 Property   Springfield Courtyard                        
14.044 Property   Akron Courtyard                        
14.045 Property   El Paso Holiday Inn Express & Suites                        
14.046 Property   Memphis SpringHill Suites                        
14.047 Property   Tinley Park Hampton Inn                        
14.048 Property   Phoenix TownePlace Suites                        
14.049 Property   Woodbury Hampton Inn                        
14.050 Property   Colorado Springs Fairfield Inn                        
14.051 Property   Wichita Falls Hampton Inn                        
14.052 Property   Zanesville Hampton Inn                        
14.053 Property   Holland Fairfield Inn & Suites                        
14.054 Property   Lubbock Hampton Inn                        
14.055 Property   Phoenix SpringHill Suites                        
14.056 Property   Lewisville Residence Inn                        
14.057 Property   Battle Creek Hampton Inn                        
14.058 Property   Courtyard Scranton                        
14.059 Property   Springfield Fairfield Inn & Suites                        
14.060 Property   Branson Fairfield Inn & Suites                        
14.061 Property   Toledo Fairfield Inn & Suites                        
14.062 Property   Corpus Christi Residence Inn                        
14.063 Property   Columbus Homewood Suites                        
14.064 Property   Houston Brookhollow SpringHill Suites                        
14.065 Property   Residence Inn Fort Smith                        
14.066 Property   Joliet Fairfield Inn & Suites North                        
14.067 Property   Plano Fairfield Inn & Suites                        
14.068 Property   Topeka Residence Inn                        
14.069 Property   Bedford TownePlace Suites                        
14.070 Property   Wichita Hampton Inn                        
14.071 Property   Holiday Inn Express Malvern                        
14.072 Property   Greeley Fairfield Inn & Suites                        
14.073 Property   Amarillo Fairfield Inn & Suites                        
14.074 Property   Dallas Homewood Suites                        
14.075 Property   Oshkosh Fairfield Inn & Suites                        
14.076 Property   Burnsville Fairfield Inn & Suites                        
14.077 Property   Willowbrook Homewood Suites                        

 

 A-1-50

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Principal’s New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox
14.078 Property   Memphis Fairfield Inn & Suites                        
14.079 Property   Mansfield Hampton Inn                        
14.080 Property   Lubbock Fairfield Inn & Suites                        
14.081 Property   Mishawaka Fairfield Inn & Suites                        
14.082 Property   Abilene Hampton Inn                        
14.083 Property   Akron Hampton Inn                        
14.084 Property   Fort Worth Hampton Inn                        
14.085 Property   Bloomington Courtyard                        
14.086 Property   Fargo Comfort Suites                        
14.087 Property   Findlay Fairfield Inn & Suites                        
14.088 Property   Stevens Point Fairfield Inn & Suites                        
14.089 Property   Quincy Fairfield Inn & Suites                        
14.090 Property   Findlay Hampton Inn                        
14.091 Property   Forsyth Fairfield Inn                        
14.092 Property   Muncie Fairfield Inn                        
14.093 Property   Bismarck South Fairfield Inn & Suites                        
14.094 Property   Lee’s Summit Fairfield Inn & Suites                        
14.095 Property   Norman Fairfield Inn & Suites                        
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)                        
14.097 Property   Council Bluffs Fairfield Inn & Suites                        
14.098 Property   Terre Haute Fairfield Inn & Suites                        
14.099 Property   Waco Fairfield Inn & Suites                        
14.100 Property   Champaign Fairfield Inn & Suites                        
14.101 Property   Houston Brookhollow TownePlace Suites                        
14.102 Property   Corpus Christi Fairfield Inn & Suites                        
14.103 Property   Fargo Fairfield Inn & Suites                        
14.104 Property   Galesburg Fairfield Inn & Suites                        
14.105 Property   Abilene Fairfield Inn & Suites                        
14.106 Property   Billings Fairfield Inn & Suites                        
14.107 Property   Peru Fairfield Inn & Suites                        
14.108 Property   Mesquite Fairfield Inn & Suites                        
14.109 Property   San Angelo Hampton Inn                        
14.110 Property   Bismarck North Fairfield Inn & Suites                        
14.111 Property   Willowbrook Hampton Inn                        
14.112 Property   Toledo Country Inn & Suites                        
14.113 Property   Dubuque Fairfield Inn                        
14.114 Property   Kankakee Fairfield Inn                        
14.115 Property   Canton Fairfield Inn & Suites                        
14.116 Property   Westchase Fairfield Inn & Suites                        
14.117 Property   Lima Fairfield Inn                        
14.118 Property   Owatonna Country Inn & Suites                        
14.119 Property   Saginaw Fairfield Inn                        
14.120 Property   Youngstown Hampton Inn                        
14.121 Property   Longview Fairfield Inn & Suites                        
14.122 Property   Middletown Fairfield Inn                        
14.123 Property   Mishawaka Best Western Plus                        
14.124 Property   Tyler Fairfield Inn & Suites                        
14.125 Property   Stafford Hampton Inn                        
14.126 Property   Lincoln Fairfield Inn & Suites                        
14.127 Property   Saginaw Comfort Suites                        
14.128 Property   Humble Fairfield Inn & Suites                        
14.129 Property   Corpus Christi Country Inn & Suites                        
14.130 Property   Youngstown Fairfield Inn & Suites                        
14.131 Property   Stillwater Fairfield Inn & Suites                        
14.132 Property   Quail Springs Fairfield Inn & Suites                        
14.133 Property   Temple Fairfield Inn & Suites                        
14.134 Property   Topeka Fairfield Inn                        
14.135 Property   Lincoln Comfort Suites                        
14.136 Property   Wichita Comfort Inn                        
14.137 Property   Bloomington Comfort Suites                        
14.138 Property   Grand Forks Fairfield Inn                        
15 Loan 26 Doral Plaza 14,228,231 0 0 39,128,231 0 38,250,000 390,072 488,159 0 0 39,128,231 Springing
16 Loan   Rutherford Commons 0 0 0 23,000,000 12,389,000 0 443,597 0 10,167,403 0 23,000,000 Hard
17 Loan   Alexandria Moulding Portfolio 12,024,289 0 0 34,449,289 0 34,000,000 449,289 0 0 0 34,449,289 Hard
17.01 Property   Alexandria Moulding La Porte IN                        
17.02 Property   Alexandria Moulding Moxee WA                        
18 Loan 10, 27, 28 Anytime Self Storage Portfolio 0 0 0 20,000,000 17,306,076 0 561,685 269,991 1,862,248 0 20,000,000 Springing
18.01 Property   2100 West Baseline Avenue                        
18.02 Property   1751 East Benson Highway                        
18.03 Property   101 South Taylor Avenue                        
18.04 Property   7340 East Benson Highway                        
18.05 Property   556 East Frank Way                        
18.06 Property   3055 North 30th Avenue                        
18.07 Property   11139 East Apache Trail                        
18.08 Property   1155 East Irvington Road                        
18.09 Property   5600 South 12th Avenue                        
18.10 Property   508 North Grant Street                        

 

 A-1-51

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Principal’s New Cash Contribution (7) Subordinate Debt Other Sources Total Sources Loan Payoff Purchase Price Closing Costs Reserves Principal Equity Distribution Other Uses Total Uses Lockbox
19 Loan 10, 17, 29 Two Democracy 6,941,870 0 0 31,941,870 30,868,481 0 546,546 526,844 0 0 31,941,870 Hard
20 Loan 30, 31 801 Broadway 0 0 0 14,000,000 5,019,557 0 1,144,091 610,722 7,225,629 0 14,000,000 Springing
21 Loan 10, 32, 33 357 Flatbush 0 0 0 10,500,000 8,386,443 0 413,594 1,583,853 116,110 0 10,500,000 Hard
22 Loan   North Park Apartments 4,744,296 0 0 14,894,296 0 14,500,000 235,542 158,753 0 0 14,894,296 None
23 Loan 20 TGAAR Tower 0 0 0 7,200,000 4,241,509 0 258,173 261,560 2,438,758 0 7,200,000 Springing
24 Loan   Chase Retail Center 2,513,514 0 0 9,413,514 0 9,200,000 155,355 58,160 0 0 9,413,514 Springing
25 Loan 34 Cross County Shopping Center 0 0 0 6,860,000 4,119,199 0 201,899 344,000 2,194,902 0 6,860,000 Springing
26 Loan 10 RiNo Self Storage 157,063 0 0 6,857,063 6,555,568 0 166,442 135,053 0 0 6,857,063 None
27 Loan   Fresh Thyme Kirkwood 372,028 0 0 6,972,028 6,857,127 0 114,901 0 0 0 6,972,028 Springing
28 Loan 35 Parkway Tower 0 0 0 6,550,000 4,845,152 0 203,246 280,152 1,221,450 0 6,550,000 Springing
29 Loan 10, 36 Holiday Inn Express Columbus 276,844 0 0 6,804,844 6,524,935 0 217,279 62,630 0 0 6,804,844 Springing
30 Loan   Century Industrial Center 3,597,235 0 0 9,347,235 0 9,000,000 321,862 25,373 0 0 9,347,235 Springing
31 Loan 37 Camp Creek 35,586 0 0 5,135,586 4,884,170 0 167,548 83,868 0 0 5,135,586 Springing
32 Loan 10, 18 ESA Fort Worth Medical Center 1,717,861 0 0 5,992,961 0 5,900,000 73,130 19,831 0 0 5,992,961 Hard
33 Loan 10, 18 ESA Indianapolis Airport 1,285,404 0 0 4,364,904 0 4,250,000 73,089 41,815 0 0 4,364,904 Hard
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG 1,154,002 0 0 3,900,202 0 3,790,000 68,941 41,261 0 0 3,900,202 Hard
35 Loan 10, 18 ESA Dallas Vantage Point Drive 1,389,777 0 0 3,906,877 0 3,800,000 83,671 23,206 0 0 3,906,877 Hard
36 Loan 20, 38 Monte Industrial 0 0 0 2,100,000 1,106,438 0 106,128 162,304 725,130 0 2,100,000 Springing
37 Loan 10, 18 ESA Indianapolis Northwest College 800,361 0 0 2,092,961 0 2,000,000 65,870 27,090 0 0 2,092,961 Hard

 

 A-1-52

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Cash Management Cash Management Triggers
1 Loan 8, 9, 10 Marina Heights State Farm Springing (i) the occurrence of an Event of Default, (ii) the State Farm Tenant is in default under any State Farm Lease beyond any applicable notice and cure period, (iii) State Farm Tenant is rated below Baa3 by Moody’s or BBB- by S&P, (iv) State Farm Tenant shall have surrendered, cancelled or terminated any of the State Farm Leases or given written notice of its intent to surrender, cancel or terminate any of the State Farm Leases, (v) State Farm Tenant fails to occupy at least 50% of aggregate space of all State Farm leases, (vi) State Farm Tenant declares bankruptcy, (vii) hyper amortization period
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.85x or Combined DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period, (iv) the occurrence of a Mezzanine Loan Event of Default, (v) the occurrence of the ARD
3 Loan 14, 15, 16, 17 Twelve Oaks Mall Springing (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $29,250,000, (iii) the occurrence of a Trigger Period (Dark Anchors)
4 Loan 10, 18 ESA Portfolio Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.4%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event
4.01 Property   ESA Fort Wayne South    
4.02 Property   ESA Lexington Nicholasville Road    
4.03 Property   ESA Indianapolis Northwest I 465    
4.04 Property   ESA Dayton North    
4.05 Property   ESA Indianapolis Airport West Southern Avenue    
4.06 Property   ESA Dallas Greenville Avenue    
4.07 Property   ESA Waco Woodway    
4.08 Property   ESA Fort Worth Fossil Creek    
4.09 Property   ESA El Paso Airport    
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road    
4.11 Property   ESA Fort Worth City View    
4.12 Property   ESA Dallas Plano Parkway    
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman    
4.14 Property   ESA Dayton South    
4.15 Property   ESA Lexington Tates Creek    
4.16 Property   ESA Dayton Fairborn    
4.17 Property   ESA Fort Worth Southwest    
4.18 Property   ESA Fort Wayne North    
4.19 Property   ESA El Paso West    
4.20 Property   ESA Dallas Plano Parkway Medical Center    
5 Loan 17, 19 U.S. Industrial Portfolio Springing (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
5.01 Property   DialogDirect    
5.02 Property   JIT Packaging    
5.03 Property   Markel    
5.04 Property   Dedicated Logistics    
5.05 Property   Wilbert    
5.06 Property   Matandy Steel    
5.07 Property   Landmark Plastics    
5.08 Property   Rohrer Corporation (OH)    
5.09 Property   Rohrer Corporation (IL)    
5.10 Property   Rohrer Corporation (GA)    
5.11 Property   AAP Metals    
6 Loan   Brunswick Commons Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.16%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Anchor Lease Trigger Event
7 Loan 20 Pin Oak North Medical Office In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement
8 Loan 21 Sola Apartments Springing (i) the occurrence of an Event of Default, (ii) beginning with the test period ending on March 31, 2020, DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement
9 Loan 14, 22 Worldwide Plaza Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.50%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
10 Loan 10 90 Fifth Avenue Springing (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Compass Tenant Event Period
11 Loan 23 Bass Pro & Cabela’s Portfolio Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.5%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Bass Pro Event
11.01 Property   Cabela’s Rogers    
11.02 Property   Cabela’s Lone Tree    
11.03 Property   Bass Pro San Antonio    
11.04 Property   Cabela’s Allen    
11.05 Property   Cabela’s Lehi    
11.06 Property   Bass Pro Tampa    
11.07 Property   Cabela’s Hammond    
11.08 Property   Bass Pro Round Rock    
11.09 Property   Cabela’s Fort Mill    
11.10 Property   Cabela’s Wichita    
11.11 Property   Cabela’s Owatonna    
11.12 Property   Cabela’s Centerville    
11.13 Property   Cabela’s Huntsville    
11.14 Property   Bass Pro Port St. Lucie    
11.15 Property   Cabela’s Waco    
11.16 Property   Cabela’s East Grand Forks    
12 Loan   Tetra Technologies In Place (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Tetra Tenant or Guarantor, (iii) Tenant Vacancy Period, (iv) Net Operating Income is less than 85% of Closing Date NOI, (v) failure to deliver financial statements as required in the Loan Agreement
13 Loan 10, 24 Esperanza In Place (i) the occurrence of an Event of Default, (ii) NCF is less than $3,500,000, (iii) failure to deliver financial statements as required in the Loan Agreement

 

 A-1-53

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Cash Management Cash Management Triggers
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio Springing (i) Debt Yield is less than 8.25%, (ii) termination, expiration or cancellation of any Approved Franchise Agreement
14.001 Property   Hilton Garden Inn Glastonbury    
14.002 Property   Sheraton Hotel Woodbury    
14.003 Property   DoubleTree Holland    
14.004 Property   Lexington Residence Inn    
14.005 Property   Residence Inn Mystic Groton    
14.006 Property   Lexington Courtyard    
14.007 Property   Residence Inn Baton Rouge    
14.008 Property   TownePlace Suites Boise Downtown    
14.009 Property   San Bernardino Hampton Inn & Suites    
14.010 Property   Fairfield Inn and Suites Reno Sparks    
14.011 Property   Kalamazoo-Portage Courtyard    
14.012 Property   Bismarck Residence Inn    
14.013 Property   Residence Inn Southington    
14.014 Property   Bloomington Fairfield Inn & Suites    
14.015 Property   Montgomeryville Staybridge Suites    
14.016 Property   TownePlace Suites Pocatello    
14.017 Property   Rockford Residence Inn    
14.018 Property   Residence Inn Danbury    
14.019 Property   Westminster Hampton Inn    
14.020 Property   Appleton Residence Inn    
14.021 Property   Quantico Courtyard    
14.022 Property   El Paso Staybridge Suites    
14.023 Property   Fargo Residence Inn    
14.024 Property   Langhorne SpringHill Suites    
14.025 Property   Fairfield Inn and Suites Bethlehem    
14.026 Property   Mendota Heights Fairfield Inn & Suites    
14.027 Property   Residence Inn Albuquerque    
14.028 Property   Residence Inn Kansas City Olathe    
14.029 Property   Residence Inn Monroe    
14.030 Property   Residence Inn San Antonio North Stone Oak    
14.031 Property   Amarillo Residence Inn    
14.032 Property   TownePlace Suites Scranton    
14.033 Property   SpringHill Suites Waterford    
14.034 Property   Madison Residence Inn    
14.035 Property   Peoria, IL Residence Inn    
14.036 Property   Lafayette Fairfield Inn & Suites    
14.037 Property   Eden Prairie Fairfield Inn & Suites    
14.038 Property   Tinley Park Fairfield Inn & Suites    
14.039 Property   St. Joseph Hampton Inn    
14.040 Property   Burnsville Hampton Inn    
14.041 Property   Peoria, IL Courtyard    
14.042 Property   Champaign Courtyard    
14.043 Property   Springfield Courtyard    
14.044 Property   Akron Courtyard    
14.045 Property   El Paso Holiday Inn Express & Suites    
14.046 Property   Memphis SpringHill Suites    
14.047 Property   Tinley Park Hampton Inn    
14.048 Property   Phoenix TownePlace Suites    
14.049 Property   Woodbury Hampton Inn    
14.050 Property   Colorado Springs Fairfield Inn    
14.051 Property   Wichita Falls Hampton Inn    
14.052 Property   Zanesville Hampton Inn    
14.053 Property   Holland Fairfield Inn & Suites    
14.054 Property   Lubbock Hampton Inn    
14.055 Property   Phoenix SpringHill Suites    
14.056 Property   Lewisville Residence Inn    
14.057 Property   Battle Creek Hampton Inn    
14.058 Property   Courtyard Scranton    
14.059 Property   Springfield Fairfield Inn & Suites    
14.060 Property   Branson Fairfield Inn & Suites    
14.061 Property   Toledo Fairfield Inn & Suites    
14.062 Property   Corpus Christi Residence Inn    
14.063 Property   Columbus Homewood Suites    
14.064 Property   Houston Brookhollow SpringHill Suites    
14.065 Property   Residence Inn Fort Smith    
14.066 Property   Joliet Fairfield Inn & Suites North    
14.067 Property   Plano Fairfield Inn & Suites    
14.068 Property   Topeka Residence Inn    
14.069 Property   Bedford TownePlace Suites    
14.070 Property   Wichita Hampton Inn    
14.071 Property   Holiday Inn Express Malvern    
14.072 Property   Greeley Fairfield Inn & Suites    
14.073 Property   Amarillo Fairfield Inn & Suites    
14.074 Property   Dallas Homewood Suites    
14.075 Property   Oshkosh Fairfield Inn & Suites    
14.076 Property   Burnsville Fairfield Inn & Suites    
14.077 Property   Willowbrook Homewood Suites    

 

 A-1-54

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Cash Management Cash Management Triggers
14.078 Property   Memphis Fairfield Inn & Suites    
14.079 Property   Mansfield Hampton Inn    
14.080 Property   Lubbock Fairfield Inn & Suites    
14.081 Property   Mishawaka Fairfield Inn & Suites    
14.082 Property   Abilene Hampton Inn    
14.083 Property   Akron Hampton Inn    
14.084 Property   Fort Worth Hampton Inn    
14.085 Property   Bloomington Courtyard    
14.086 Property   Fargo Comfort Suites    
14.087 Property   Findlay Fairfield Inn & Suites    
14.088 Property   Stevens Point Fairfield Inn & Suites    
14.089 Property   Quincy Fairfield Inn & Suites    
14.090 Property   Findlay Hampton Inn    
14.091 Property   Forsyth Fairfield Inn    
14.092 Property   Muncie Fairfield Inn    
14.093 Property   Bismarck South Fairfield Inn & Suites    
14.094 Property   Lee’s Summit Fairfield Inn & Suites    
14.095 Property   Norman Fairfield Inn & Suites    
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central)    
14.097 Property   Council Bluffs Fairfield Inn & Suites    
14.098 Property   Terre Haute Fairfield Inn & Suites    
14.099 Property   Waco Fairfield Inn & Suites    
14.100 Property   Champaign Fairfield Inn & Suites    
14.101 Property   Houston Brookhollow TownePlace Suites    
14.102 Property   Corpus Christi Fairfield Inn & Suites    
14.103 Property   Fargo Fairfield Inn & Suites    
14.104 Property   Galesburg Fairfield Inn & Suites    
14.105 Property   Abilene Fairfield Inn & Suites    
14.106 Property   Billings Fairfield Inn & Suites    
14.107 Property   Peru Fairfield Inn & Suites    
14.108 Property   Mesquite Fairfield Inn & Suites    
14.109 Property   San Angelo Hampton Inn    
14.110 Property   Bismarck North Fairfield Inn & Suites    
14.111 Property   Willowbrook Hampton Inn    
14.112 Property   Toledo Country Inn & Suites    
14.113 Property   Dubuque Fairfield Inn    
14.114 Property   Kankakee Fairfield Inn    
14.115 Property   Canton Fairfield Inn & Suites    
14.116 Property   Westchase Fairfield Inn & Suites    
14.117 Property   Lima Fairfield Inn    
14.118 Property   Owatonna Country Inn & Suites    
14.119 Property   Saginaw Fairfield Inn    
14.120 Property   Youngstown Hampton Inn    
14.121 Property   Longview Fairfield Inn & Suites    
14.122 Property   Middletown Fairfield Inn    
14.123 Property   Mishawaka Best Western Plus    
14.124 Property   Tyler Fairfield Inn & Suites    
14.125 Property   Stafford Hampton Inn    
14.126 Property   Lincoln Fairfield Inn & Suites    
14.127 Property   Saginaw Comfort Suites    
14.128 Property   Humble Fairfield Inn & Suites    
14.129 Property   Corpus Christi Country Inn & Suites    
14.130 Property   Youngstown Fairfield Inn & Suites    
14.131 Property   Stillwater Fairfield Inn & Suites    
14.132 Property   Quail Springs Fairfield Inn & Suites    
14.133 Property   Temple Fairfield Inn & Suites    
14.134 Property   Topeka Fairfield Inn    
14.135 Property   Lincoln Comfort Suites    
14.136 Property   Wichita Comfort Inn    
14.137 Property   Bloomington Comfort Suites    
14.138 Property   Grand Forks Fairfield Inn    
15 Loan 26 Doral Plaza Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event, (v) a natural person is not serving as a guarantor and indemnity under the terms of the Guaranty, Environmental Indemnity Agreement and the Cooperation Agreement, (vi) Satisfactory Replacement Sponsor fails to maintain a net worth of $20,000,000 and liquid assets of $2,000,000
16 Loan   Rutherford Commons Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.024%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Anchor Lease Reserve Period
17 Loan   Alexandria Moulding Portfolio In Place (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Dark Tenant Trigger Event
17.01 Property   Alexandria Moulding La Porte IN    
17.02 Property   Alexandria Moulding Moxee WA    
18 Loan 10, 27, 28 Anytime Self Storage Portfolio Springing (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
18.01 Property   2100 West Baseline Avenue    
18.02 Property   1751 East Benson Highway    
18.03 Property   101 South Taylor Avenue    
18.04 Property   7340 East Benson Highway    
18.05 Property   556 East Frank Way    
18.06 Property   3055 North 30th Avenue    
18.07 Property   11139 East Apache Trail    
18.08 Property   1155 East Irvington Road    
18.09 Property   5600 South 12th Avenue    
18.10 Property   508 North Grant Street    

 

 A-1-55

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Cash Management Cash Management Triggers
19 Loan 10, 17, 29 Two Democracy In Place (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 Rollover Trigger Period
20 Loan 30, 31 801 Broadway Springing (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
21 Loan 10, 32, 33 357 Flatbush Springing (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
22 Loan   North Park Apartments None (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
23 Loan 20 TGAAR Tower Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x, (iii) failure to deliver financial statements as required in the Loan Agreement
24 Loan   Chase Retail Center Springing (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 34 Cross County Shopping Center Springing (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
26 Loan 10 RiNo Self Storage None (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
27 Loan   Fresh Thyme Kirkwood Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
28 Loan 35 Parkway Tower Springing (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
29 Loan 10, 36 Holiday Inn Express Columbus Springing (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 Franchise Trigger Event
30 Loan   Century Industrial Center Springing (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
31 Loan 37 Camp Creek Springing (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
32 Loan 10, 18 ESA Fort Worth Medical Center Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 11.2%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event
33 Loan 10, 18 ESA Indianapolis Airport Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 11.3%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 10.3%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event
35 Loan 10, 18 ESA Dallas Vantage Point Drive Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.9%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event
36 Loan 20, 38 Monte Industrial Springing (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
37 Loan 10, 18 ESA Indianapolis Northwest College Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.0%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event

 

 A-1-56

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
1 Loan 8, 9, 10 Marina Heights State Farm Yes 8/16/2112 4,375,033 487,500,000       Yes 1
2 Loan 10, 11, 12, 13, 14 Apple Campus 3 No     272,000,000     235,000,000 Yes 2
3 Loan 14, 15, 16, 17 Twelve Oaks Mall No     133,333,332 100,000,000 5.75000%   Yes 3
4 Loan 10, 18 ESA Portfolio               Yes 4
4.01 Property   ESA Fort Wayne South No             Yes 4.01
4.02 Property   ESA Lexington Nicholasville Road No             Yes 4.02
4.03 Property   ESA Indianapolis Northwest I 465 No             Yes 4.03
4.04 Property   ESA Dayton North No             Yes 4.04
4.05 Property   ESA Indianapolis Airport West Southern Avenue No             Yes 4.05
4.06 Property   ESA Dallas Greenville Avenue No             Yes 4.06
4.07 Property   ESA Waco Woodway No             Yes 4.07
4.08 Property   ESA Fort Worth Fossil Creek No             Yes 4.08
4.09 Property   ESA El Paso Airport No             Yes 4.09
4.10 Property   ESA Cincinnati Blue Ash Kenwood Road No             Yes 4.10
4.11 Property   ESA Fort Worth City View No             Yes 4.11
4.12 Property   ESA Dallas Plano Parkway No             Yes 4.12
4.13 Property   ESA Cincinnati Blue Ash Reed Hartman No             Yes 4.13
4.14 Property   ESA Dayton South No             Yes 4.14
4.15 Property   ESA Lexington Tates Creek No             Yes 4.15
4.16 Property   ESA Dayton Fairborn No             Yes 4.16
4.17 Property   ESA Fort Worth Southwest No             Yes 4.17
4.18 Property   ESA Fort Wayne North No             Yes 4.18
4.19 Property   ESA El Paso West No             Yes 4.19
4.20 Property   ESA Dallas Plano Parkway Medical Center No             Yes 4.20
5 Loan 17, 19 U.S. Industrial Portfolio       41,800,000       Yes 5
5.01 Property   DialogDirect No             Yes 5.01
5.02 Property   JIT Packaging No             Yes 5.02
5.03 Property   Markel No             Yes 5.03
5.04 Property   Dedicated Logistics No             Yes 5.04
5.05 Property   Wilbert No             Yes 5.05
5.06 Property   Matandy Steel No             Yes 5.06
5.07 Property   Landmark Plastics No             Yes 5.07
5.08 Property   Rohrer Corporation (OH) No             Yes 5.08
5.09 Property   Rohrer Corporation (IL) No             Yes 5.09
5.10 Property   Rohrer Corporation (GA) No             Yes 5.10
5.11 Property   AAP Metals No             Yes 5.11
6 Loan   Brunswick Commons No             Yes 6
7 Loan 20 Pin Oak North Medical Office No             Yes 7
8 Loan 21 Sola Apartments No             Yes 8
9 Loan 14, 22 Worldwide Plaza No     581,286,000 323,714,000 3.6045425532% 260,000,000 Yes 9
10 Loan 10 90 Fifth Avenue No     70,750,000       Yes 10
11 Loan 23 Bass Pro & Cabela’s Portfolio       164,440,000       Yes 11
11.01 Property   Cabela’s Rogers No             Yes 11.01
11.02 Property   Cabela’s Lone Tree No             Yes 11.02
11.03 Property   Bass Pro San Antonio No             Yes 11.03
11.04 Property   Cabela’s Allen No             Yes 11.04
11.05 Property   Cabela’s Lehi No             Yes 11.05
11.06 Property   Bass Pro Tampa No             Yes 11.06
11.07 Property   Cabela’s Hammond No             Yes 11.07
11.08 Property   Bass Pro Round Rock No             Yes 11.08
11.09 Property   Cabela’s Fort Mill No             Yes 11.09
11.10 Property   Cabela’s Wichita No             Yes 11.10
11.11 Property   Cabela’s Owatonna No             Yes 11.11
11.12 Property   Cabela’s Centerville No             Yes 11.12
11.13 Property   Cabela’s Huntsville No             Yes 11.13
11.14 Property   Bass Pro Port St. Lucie No             Yes 11.14
11.15 Property   Cabela’s Waco No             Yes 11.15
11.16 Property   Cabela’s East Grand Forks No             Yes 11.16
12 Loan   Tetra Technologies No             Yes 12
13 Loan 10, 24 Esperanza No     15,000,000       Yes 13

 

 A-1-57

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
14 Loan 10, 14, 25 Starwood Lodging Hotel Portfolio       307,685,263 467,314,737 4.59850%   Yes 14
14.001 Property   Hilton Garden Inn Glastonbury No             Yes 14.001
14.002 Property   Sheraton Hotel Woodbury No             Yes 14.002
14.003 Property   DoubleTree Holland No             Yes 14.003
14.004 Property   Lexington Residence Inn No             Yes 14.004
14.005 Property   Residence Inn Mystic Groton No             Yes 14.005
14.006 Property   Lexington Courtyard No             Yes 14.006
14.007 Property   Residence Inn Baton Rouge No             Yes 14.007
14.008 Property   TownePlace Suites Boise Downtown No             Yes 14.008
14.009 Property   San Bernardino Hampton Inn & Suites No             Yes 14.009
14.010 Property   Fairfield Inn and Suites Reno Sparks No             Yes 14.010
14.011 Property   Kalamazoo-Portage Courtyard No             Yes 14.011
14.012 Property   Bismarck Residence Inn No             Yes 14.012
14.013 Property   Residence Inn Southington No             Yes 14.013
14.014 Property   Bloomington Fairfield Inn & Suites No             Yes 14.014
14.015 Property   Montgomeryville Staybridge Suites No             Yes 14.015
14.016 Property   TownePlace Suites Pocatello No             Yes 14.016
14.017 Property   Rockford Residence Inn No             Yes 14.017
14.018 Property   Residence Inn Danbury No             Yes 14.018
14.019 Property   Westminster Hampton Inn No             Yes 14.019
14.020 Property   Appleton Residence Inn No             Yes 14.020
14.021 Property   Quantico Courtyard No             Yes 14.021
14.022 Property   El Paso Staybridge Suites Yes 3/31/2030 174,030         Yes 14.022
14.023 Property   Fargo Residence Inn No             Yes 14.023
14.024 Property   Langhorne SpringHill Suites No             Yes 14.024
14.025 Property   Fairfield Inn and Suites Bethlehem No             Yes 14.025
14.026 Property   Mendota Heights Fairfield Inn & Suites No             Yes 14.026
14.027 Property   Residence Inn Albuquerque No             Yes 14.027
14.028 Property   Residence Inn Kansas City Olathe No             Yes 14.028
14.029 Property   Residence Inn Monroe No             Yes 14.029
14.030 Property   Residence Inn San Antonio North Stone Oak No             Yes 14.030
14.031 Property   Amarillo Residence Inn No             Yes 14.031
14.032 Property   TownePlace Suites Scranton No             Yes 14.032
14.033 Property   SpringHill Suites Waterford No             Yes 14.033
14.034 Property   Madison Residence Inn No             Yes 14.034
14.035 Property   Peoria, IL Residence Inn No             Yes 14.035
14.036 Property   Lafayette Fairfield Inn & Suites No             Yes 14.036
14.037 Property   Eden Prairie Fairfield Inn & Suites No             Yes 14.037
14.038 Property   Tinley Park Fairfield Inn & Suites No             Yes 14.038
14.039 Property   St. Joseph Hampton Inn No             Yes 14.039
14.040 Property   Burnsville Hampton Inn No             Yes 14.040
14.041 Property   Peoria, IL Courtyard No             Yes 14.041
14.042 Property   Champaign Courtyard Yes 9/30/2049 23,624         Yes 14.042
14.043 Property   Springfield Courtyard No             Yes 14.043
14.044 Property   Akron Courtyard No             Yes 14.044
14.045 Property   El Paso Holiday Inn Express & Suites Yes 3/31/2030 120,970         Yes 14.045
14.046 Property   Memphis SpringHill Suites No             Yes 14.046
14.047 Property   Tinley Park Hampton Inn No             Yes 14.047
14.048 Property   Phoenix TownePlace Suites No             Yes 14.048
14.049 Property   Woodbury Hampton Inn No             Yes 14.049
14.050 Property   Colorado Springs Fairfield Inn No             Yes 14.050
14.051 Property   Wichita Falls Hampton Inn No             Yes 14.051
14.052 Property   Zanesville Hampton Inn No             Yes 14.052
14.053 Property   Holland Fairfield Inn & Suites No             Yes 14.053
14.054 Property   Lubbock Hampton Inn No             Yes 14.054
14.055 Property   Phoenix SpringHill Suites No             Yes 14.055
14.056 Property   Lewisville Residence Inn No             Yes 14.056
14.057 Property   Battle Creek Hampton Inn No             Yes 14.057
14.058 Property   Courtyard Scranton No             Yes 14.058
14.059 Property   Springfield Fairfield Inn & Suites No             Yes 14.059
14.060 Property   Branson Fairfield Inn & Suites No             Yes 14.060
14.061 Property   Toledo Fairfield Inn & Suites No             Yes 14.061
14.062 Property   Corpus Christi Residence Inn No             Yes 14.062
14.063 Property   Columbus Homewood Suites No             Yes 14.063
14.064 Property   Houston Brookhollow SpringHill Suites No             Yes 14.064
14.065 Property   Residence Inn Fort Smith No             Yes 14.065
14.066 Property   Joliet Fairfield Inn & Suites North No             Yes 14.066
14.067 Property   Plano Fairfield Inn & Suites No             Yes 14.067
14.068 Property   Topeka Residence Inn No             Yes 14.068
14.069 Property   Bedford TownePlace Suites No             Yes 14.069
14.070 Property   Wichita Hampton Inn No             Yes 14.070
14.071 Property   Holiday Inn Express Malvern No             Yes 14.071
14.072 Property   Greeley Fairfield Inn & Suites No             Yes 14.072
14.073 Property   Amarillo Fairfield Inn & Suites No             Yes 14.073
14.074 Property   Dallas Homewood Suites No             Yes 14.074
14.075 Property   Oshkosh Fairfield Inn & Suites No             Yes 14.075
14.076 Property   Burnsville Fairfield Inn & Suites No             Yes 14.076
14.077 Property   Willowbrook Homewood Suites No             Yes 14.077

 

 A-1-58

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
14.078 Property   Memphis Fairfield Inn & Suites No             Yes 14.078
14.079 Property   Mansfield Hampton Inn No             Yes 14.079
14.080 Property   Lubbock Fairfield Inn & Suites No             Yes 14.080
14.081 Property   Mishawaka Fairfield Inn & Suites No             Yes 14.081
14.082 Property   Abilene Hampton Inn No             Yes 14.082
14.083 Property   Akron Hampton Inn No             Yes 14.083
14.084 Property   Fort Worth Hampton Inn No             Yes 14.084
14.085 Property   Bloomington Courtyard No             Yes 14.085
14.086 Property   Fargo Comfort Suites No             Yes 14.086
14.087 Property   Findlay Fairfield Inn & Suites No             Yes 14.087
14.088 Property   Stevens Point Fairfield Inn & Suites No             Yes 14.088
14.089 Property   Quincy Fairfield Inn & Suites No             Yes 14.089
14.090 Property   Findlay Hampton Inn No             Yes 14.090
14.091 Property   Forsyth Fairfield Inn No             Yes 14.091
14.092 Property   Muncie Fairfield Inn No             Yes 14.092
14.093 Property   Bismarck South Fairfield Inn & Suites No             Yes 14.093
14.094 Property   Lee’s Summit Fairfield Inn & Suites No             Yes 14.094
14.095 Property   Norman Fairfield Inn & Suites No             Yes 14.095
14.096 Property   Dallas I-635 Fairfield Inn & Suites (Park Central) No             Yes 14.096
14.097 Property   Council Bluffs Fairfield Inn & Suites No             Yes 14.097
14.098 Property   Terre Haute Fairfield Inn & Suites No             Yes 14.098
14.099 Property   Waco Fairfield Inn & Suites No             Yes 14.099
14.100 Property   Champaign Fairfield Inn & Suites Yes 9/30/2049 17,104         Yes 14.100
14.101 Property   Houston Brookhollow TownePlace Suites No             Yes 14.101
14.102 Property   Corpus Christi Fairfield Inn & Suites No             Yes 14.102
14.103 Property   Fargo Fairfield Inn & Suites No             Yes 14.103
14.104 Property   Galesburg Fairfield Inn & Suites No             Yes 14.104
14.105 Property   Abilene Fairfield Inn & Suites No             Yes 14.105
14.106 Property   Billings Fairfield Inn & Suites No             Yes 14.106
14.107 Property   Peru Fairfield Inn & Suites No             Yes 14.107
14.108 Property   Mesquite Fairfield Inn & Suites Yes 1/31/2096 559,737         Yes 14.108
14.109 Property   San Angelo Hampton Inn No             Yes 14.109
14.110 Property   Bismarck North Fairfield Inn & Suites No             Yes 14.110
14.111 Property   Willowbrook Hampton Inn No             Yes 14.111
14.112 Property   Toledo Country Inn & Suites No             Yes 14.112
14.113 Property   Dubuque Fairfield Inn No             Yes 14.113
14.114 Property   Kankakee Fairfield Inn No             Yes 14.114
14.115 Property   Canton Fairfield Inn & Suites No             Yes 14.115
14.116 Property   Westchase Fairfield Inn & Suites No             Yes 14.116
14.117 Property   Lima Fairfield Inn No             Yes 14.117
14.118 Property   Owatonna Country Inn & Suites No             Yes 14.118
14.119 Property   Saginaw Fairfield Inn No             Yes 14.119
14.120 Property   Youngstown Hampton Inn No             Yes 14.120
14.121 Property   Longview Fairfield Inn & Suites No             Yes 14.121
14.122 Property   Middletown Fairfield Inn No             Yes 14.122
14.123 Property   Mishawaka Best Western Plus No             Yes 14.123
14.124 Property   Tyler Fairfield Inn & Suites No             Yes 14.124
14.125 Property   Stafford Hampton Inn No             Yes 14.125
14.126 Property   Lincoln Fairfield Inn & Suites No             Yes 14.126
14.127 Property   Saginaw Comfort Suites No             Yes 14.127
14.128 Property   Humble Fairfield Inn & Suites No             Yes 14.128
14.129 Property   Corpus Christi Country Inn & Suites No             Yes 14.129
14.130 Property   Youngstown Fairfield Inn & Suites No             Yes 14.130
14.131 Property   Stillwater Fairfield Inn & Suites No             Yes 14.131
14.132 Property   Quail Springs Fairfield Inn & Suites No             Yes 14.132
14.133 Property   Temple Fairfield Inn & Suites No             Yes 14.133
14.134 Property   Topeka Fairfield Inn No             Yes 14.134
14.135 Property   Lincoln Comfort Suites No             Yes 14.135
14.136 Property   Wichita Comfort Inn No             Yes 14.136
14.137 Property   Bloomington Comfort Suites No             Yes 14.137
14.138 Property   Grand Forks Fairfield Inn No             Yes 14.138
15 Loan 26 Doral Plaza Yes 6/30/2066 569,531         Yes 15
16 Loan   Rutherford Commons Yes 11/14/2099 100         Yes 16
17 Loan   Alexandria Moulding Portfolio               Yes 17
17.01 Property   Alexandria Moulding La Porte IN No             Yes 17.01
17.02 Property   Alexandria Moulding Moxee WA No             Yes 17.02
18 Loan 10, 27, 28 Anytime Self Storage Portfolio               Yes 18
18.01 Property   2100 West Baseline Avenue No             Yes 18.01
18.02 Property   1751 East Benson Highway No             Yes 18.02
18.03 Property   101 South Taylor Avenue No             Yes 18.03
18.04 Property   7340 East Benson Highway No             Yes 18.04
18.05 Property   556 East Frank Way No             Yes 18.05
18.06 Property   3055 North 30th Avenue No             Yes 18.06
18.07 Property   11139 East Apache Trail No             Yes 18.07
18.08 Property   1155 East Irvington Road No             Yes 18.08
18.09 Property   5600 South 12th Avenue No             Yes 18.09
18.10 Property   508 North Grant Street No             Yes 18.10

 

 A-1-59

 

 

GSMS 2018-GS9 Annex A-1

 

Control Number Loan / Property Flag Footnotes Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($) Subordinate Companion Loan Interest Rate Cut-off Date Mezzanine Debt Balance ($) Terrorism Insurance Required Control Number
19 Loan 10, 17, 29 Two Democracy Yes 11/22/2087 862,559 10,000,000       Yes 19
20 Loan 30, 31 801 Broadway No             Yes 20
21 Loan 10, 32, 33 357 Flatbush No             Yes 21
22 Loan   North Park Apartments No             Yes 22
23 Loan 20 TGAAR Tower No             Yes 23
24 Loan   Chase Retail Center No             Yes 24
25 Loan 34 Cross County Shopping Center No             Yes 25
26 Loan 10 RiNo Self Storage No             Yes 26
27 Loan   Fresh Thyme Kirkwood No             Yes 27
28 Loan 35 Parkway Tower No             Yes 28
29 Loan 10, 36 Holiday Inn Express Columbus No             Yes 29
30 Loan   Century Industrial Center No             Yes 30
31 Loan 37 Camp Creek No             Yes 31
32 Loan 10, 18 ESA Fort Worth Medical Center No             Yes 32
33 Loan 10, 18 ESA Indianapolis Airport No             Yes 33
34 Loan 10, 18 ESA Cincinnati Blue Ash Reagan HIG No             Yes 34
35 Loan 10, 18 ESA Dallas Vantage Point Drive No             Yes 35
36 Loan 20, 38 Monte Industrial No             Yes 36
37 Loan 10, 18 ESA Indianapolis Northwest College No             Yes 37

 

 A-1-60

 

 

Footnotes to Annex A-1

 

(1) The Administrative Cost Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(4) Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) Commencing on the Anticipated Repayment Date, the interest rate increases to 300 basis points per annum in excess of the greater of (i) the interest rate that was otherwise applicable to such note or note component prior to the Anticipated Repayment Date and (ii) the 10-year swap rate as of the Anticipated Repayment Date.
   
(9) No rent payments are due with respect to any phase under the ground lease until the 8th anniversary of the day the first certificate of occupancy was issued for such phase. The rent commencement dates for the phases begin on October 13, 2023 and the final phase rent commences March 3, 2025. The maximum ground rent expense once rent commences for all phases is $4,375,033 per annum.
   
(10) The Appraised Value represents the “as-is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “as-is” Appraised Value. The LTV Ratio at Maturity / ARD is calculated on the basis of the “as stabilized” Appraised Value.
   
(11) The lockout period will be at least 26 payment dates beginning with and including the first payment date of February 2018. For the purpose of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2018-GS9 securitization closing date in March 2018. The actual lockout period may be longer.

 

 A-1-61

 

 

(12) Commencing on the Anticipated Repayment Date, the interest rate increases to 150 basis points per annum in excess of the greater of (i) the interest rate that was otherwise applicable to such note or note component prior to the Anticipated Repayment Date and (ii) the swap rate as of the Anticipated Repayment Date or (iii) when applicable pursuant to the loan agreement or any other loan document, the default rate.
   
(13) The Appraised Value represents the “prospective market value at completion” of $701,400,000 as of December 1, 2017, which assumes construction of the Apple Campus 3 Mortgaged Property was completed. As the conditions for completion were satisfied on December 1, 2017, the Appraised Value and related LTV calculations for the Apple Campus 3 Mortgaged Property reflects the prospective market value at completion unless otherwise stated herein. Additionally, the appraisal also provided a “prospective market value at stabilization” of $773,600,000 which assumes that contractual TI/LC obligations have been fulfilled and there is no outstanding free rent. The borrower deposited upfront reserves totaling $45,779,915 for such contractual TI/LC obligations and free rent. The Cut-off Date LTV Ratio for the Apple Campus 3 Whole Loan calculated on the basis of the “as-is” appraised value of $624,600,000 is 54.4%.
   
(14) The Mortgage Loan is part of a whole loan structure. Cut-off Date LTV Ratio, LTV Ratio at Maturity / ARD, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, but excluding any related Subordinate Companion Loans.
   
(15) Prior to origination, the Twelve Oaks Mall Mortgaged Property did not secure a mortgage loan but was included in a pool of assets supporting corporate borrowing by The Taubman Realty Group Limited Partnership. The entities that own Twelve Oaks Mall and certain other Taubman assets are guarantors under Taubman’s primary unsecured revolving credit facility (net balance of $355 million as of September 30, 2017), $475 million unsecured term loan, and $300 million unsecured term loan, and are unencumbered assets under such facility and term loans. The proceeds of the Twelve Oaks Mall Whole Loan were used to repay a portion of the outstanding corporate loan, fund reserves and pay origination costs. As of February 28, 2018, the Twelve Oaks Mall Mortgaged Property was no longer included in the pool of assets supporting the aforementioned unsecured loans and the related guaranties had been released.
   
(16) The Twelve Oaks Mall Whole Loan requires payments of interest and principal sufficient to amortize the loan over a 30-year amortization schedule as set forth on Annex F of this prospectus. The Annual Debt Service is calculated based on the pro rata portion of the sum of the first 12 principal and interest payments following the Closing Date based on the non-standard amortization schedule set forth on Annex F. Monthly Debt Service is calculated as 1/12 of the Annual Debt Service.
   
(17) The lockout period will be at least 24 payment dates beginning with and including the first payment date of April 2018. For the purpose of this prospectus, the assumed lockout period of 24 payment dates is based on the expected GSMS 2018-GS9 securitization closing date in March 2018. The actual lockout period may be longer.
   
(18) The Ongoing Replacement Reserve is an FF&E reserve in 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) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in February.

 

 A-1-62

 

 

(19) The Appraised Value represents the aggregate “as-is” appraised value of the U.S. Industrial Portfolio Mortgaged Properties of $149,380,000 plus approximately a 5.1% 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 70.8%.
   
(20) For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
(21) The Most Recent EGI, Most Recent Expenses and Most Recent NOI represent annualized results for the period from July 2017 through December 2017.
   
(22) The lockout period will be at least 28 payment dates beginning with and including the first payment date of December 2017. For the purpose of this Prospectus, the assumed lockout period of 28 payment dates is based on the expected GSMS 2018-GS9 securitization closing date in March 2018. The actual lockout period may be longer.
   
(23) The entire first $25,000,000 free prepayable amount has been allocated to Bass Pro & Cabela’s Companion Loans that are not being contributed to this securitization.
   
(24) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to the greater of (i) 1/12 of the product of 4% and the aggregate revenues of the immediately preceding 12 months, excluding any portion thereof attributable to the villas/fractional rental revenue, neighboring residence revenue, amounts received from the sale of fixed week interests, Chileno Bay revenues and rent received from any lease and (ii) 1/12 of the annual amount required to be reserved with respect to FF&E pursuant to the approved property management agreement (or any franchise agreement), if any.
   
(25) The Appraised Value represents the aggregate “as-is” appraised value of the Starwood Lodging Hotel Portfolio Mortgaged Properties of $1,089,600,000 plus an approximately 6.9% portfolio premium. The Cut-off Date LTV Ratio for the Starwood Lodging Hotel Portfolio Whole Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 30.5%.
   
(26) The Most Recent EGI, Most Recent Expenses and Most Recent NOI represent annualized results for the period from February 2017 through December 2017.
   
(27) The Appraised Value represents the aggregate “as-is” appraised value of the Anytime Self Storage Portfolio Mortgaged Properties of $28,010,000 plus approximately an 8.8% portfolio premium. The Cut-off Date LTV Ratio for the Anytime Self Storage Portfolio Mortgage Loan calculated on the basis of the aggregate “as-is” appraised value without the portfolio premium is 71.4%.
   
(28) The 2016 EGI, 2016 Expenses, 2016 NOI and 2016 EGI excludes results for the 11139 East Apache Trail Mortgaged Property.
   
(29) Commencing on the Anticipated Repayment Date, the interest rate increases to the greater of (i) the Mortgage Rate plus 300 basis points, or (ii) the swap rate as of the Initial Maturity Date plus 547 basis points.

 

 A-1-63

 

 

(30) On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $500,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $10,417.
   
(31) The Appraised Value represents the “prospective value upon stabilization” of $20,100,000 as of January 1, 2018, which assumes that Mercy Health has taken occupancy. As the conditions for completion were satisfied in December 2017, the Appraised Value and related LTV calculations for the 801 Broadway Mortgaged Property reflects the “prospective value upon stabilization” unless otherwise stated herein. The Cut-off Date LTV Ratio for the 801 Broadway Mortgage Loan calculated on the basis of the “as-is” appraised value of $19,600,000 is 71.0%.
   
(32) The Original Balance of $10,500,000 is inclusive of a $1,000,000 earnout reserve. Cut-off Date LTV Ratio, Debt Yield on Underwritten Net Operating Income and Debt Yield on Underwritten Net Cash Flow are calculated excluding the $1,000,000 earnout.
   
(33) Two residential units (1,438 SF) are not yet in occupancy and have not yet begun paying rent. Both units have executed residential leases, which are expected to commence on March 15, 2018. Total square footage shown is inclusive of these two residential units.
   
(34) On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $300,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $2,083.
   
(35) On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $200,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $5,048.
   
(36) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in April 2018 through March 2019, $8,392 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in February.
   
(37) On each Due Date from and after the Due Date in December 2022, the borrower is required to deposit into the TI/LC Reserve account an amount equal to $1,666 if and to the extent the borrower has not made the deposit of cash or letter of credit in the amount of $100,000.
   
(38) On each Due Date, if and to the extent the amount contained in the TI/LC reserve account is less than $100,000, the borrower is required to deposit into the TI/LC reserve account an Ongoing TI/LC Reserve amount equal to $1,250.

 

 A-1-64