FWP 1 n675_anxa1-x2.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-01
     

 

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. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that the above conditions are not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

 

   
 

 

 

 

GSMS 2016-GS2 Annex A-1                
                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   Group 1   NAP        
1.01   Property               645 Stockton Street           645 Stockton Street   San Francisco
1.02   Property               400 Duboce Avenue           400 Duboce Avenue   San Francisco
1.03   Property               950 Franklin Street           950 Franklin Street   San Francisco
1.04   Property               1340-1390 Taylor Street           1340-1390 Taylor Street   San Francisco
1.05   Property               601 O’Farrell Street           601 O’Farrell Street   San Francisco
1.06   Property               2677 Larkin Street           2677 Larkin Street   San Francisco
1.07   Property               1801 Gough Street           1801 Gough Street   San Francisco
1.08   Property               845 California Street           845 California Street   San Francisco
1.09   Property               1290 20th Avenue           1290 20th Avenue   San Francisco
1.10   Property               78 Buchanan Street           78 Buchanan Street   San Francisco
1.11   Property               1870 Pacific Avenue           1870 Pacific Avenue   San Francisco
1.12   Property               500 Stanyan Street           500 Stanyan Street   San Francisco
1.13   Property               540 Leavenworth Street           540 Leavenworth Street   San Francisco
1.14   Property               1401 Jones Street           1401 Jones Street   San Francisco
1.15   Property               676 Geary Street           676 Geary Street   San Francisco
1.16   Property               100 Broderick Street           100 Broderick Street   San Francisco
1.17   Property               2075 Market Street           2075 Market Street   San Francisco
1.18   Property               621 Stockton Street           621 Stockton Street   San Francisco
1.19   Property               1660 Bay Street           1660 Bay Street   San Francisco
1.20   Property               655 Stockton Street           655 Stockton Street   San Francisco
1.21   Property               2238 Hyde Street           2238 Hyde Street   San Francisco
1.22   Property               2600 Van Ness Avenue           2600 Van Ness Avenue   San Francisco
1.23   Property               355 Fulton Street           355 Fulton Street   San Francisco
1.24   Property               1520 Gough Street           1520 Gough Street   San Francisco
1.25   Property               1126 Bush Street           1126 Bush Street   San Francisco
1.26   Property               1547 Clay Street           1547 Clay Street   San Francisco
1.27   Property               840 California Street           840 California Street   San Francisco
1.28   Property               925 Geary Street           925 Geary Street   San Francisco
1.29   Property               691 O’Farrell Street           691 O’Farrell Street   San Francisco
1.30   Property               2363 Van Ness Avenue           2363 Van Ness Avenue   San Francisco
1.31   Property               1840 Clay Street           1840 Clay Street   San Francisco
1.32   Property               1020 Post Street           1020 Post Street   San Francisco
1.33   Property               2975 Van Ness Avenue           2975 Van Ness Avenue   San Francisco
1.34   Property               755 O’Farrell Street           755 O’Farrell Street   San Francisco
1.35   Property               106 Sanchez Street           106 Sanchez Street   San Francisco
1.36   Property               709 Geary Street           709 Geary Street   San Francisco
1.37   Property               1440 Sutter Street           1440 Sutter Street   San Francisco
1.38   Property               1690 North Point           1690 North Point   San Francisco
1.39   Property               1753 Mason Street           1753 Mason Street   San Francisco
1.40   Property               915 Pierce Street           915 Pierce Street   San Francisco
1.41   Property               520 Buchanan Street           520 Buchanan Street   San Francisco
1.42   Property               3210 Gough Street           3210 Gough Street   San Francisco
1.43   Property               124 Mason Street           124 Mason Street   San Francisco
1.44   Property               50 Joice Street           50 Joice Street   San Francisco
1.45   Property               2038 Divisadero Street           2038 Divisadero Street   San Francisco
1.46   Property               340 Church Street           340 Church Street   San Francisco
1.47   Property               411 15th Avenue           411 15th Avenue   San Francisco
1.48   Property               1855 10th Avenue           1855 10th Avenue   San Francisco
1.49   Property               1260 Broadway Street           1260 Broadway Street   San Francisco
1.50   Property               449 O’Farrell Street           449 O’Farrell Street   San Francisco
1.51   Property               235 Church Street           235 Church Street   San Francisco
1.52   Property               4540 California Street           4540 California Street   San Francisco
1.53   Property               2500 Van Ness Avenue           2500 Van Ness Avenue   San Francisco
1.54   Property               346 Leavenworth Street           346 Leavenworth Street   San Francisco
1.55   Property               3264-3274 Mission Street           3264-3274 Mission Street   San Francisco
1.56   Property               3715 California Street           3715 California Street   San Francisco
1.57   Property               325 9th Avenue           325 9th Avenue   San Francisco
1.58   Property               1656 Leavenworth Street           1656 Leavenworth Street   San Francisco
1.59   Property               252-258 Church Street           252-258 Church Street   San Francisco
1.60   Property               500-506 Bartlett Street           500-506 Bartlett Street   San Francisco
1.61   Property               1500-1514 Geneva Avenue           1500-1514 Geneva Avenue   San Francisco
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   NAP   NAP   1710 29th Street   Boulder
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   NAP   NAP   7630 and 7670 South Chester Street and 9200, 9401, 9501 and 9601 East Panorama Circle   Centennial
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   NAP   NAP   1000 Easton Road   Wyncote

 

 A-1

 

 

GSMS 2016-GS2 Annex A-1                
                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Related Group   Crossed Group   Address   City
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   Group 1   NAP        
5.01   Property               701 Taylor Street           701 Taylor Street   San Francisco
5.02   Property               1301 Leavenworth Street           1301 Leavenworth Street   San Francisco
5.03   Property               947 Bush Street           947 Bush Street   San Francisco
5.04   Property               685 Geary Street           685 Geary Street   San Francisco
5.05   Property               3809 20th Street           3809 20th Street   San Francisco
5.06   Property               434 Leavenworth Street           434 Leavenworth Street   San Francisco
5.07   Property               1050 Post Street           1050 Post Street   San Francisco
5.08   Property               814 California Street           814 California Street   San Francisco
5.09   Property               267-273 Green Street           267-273 Green Street   San Francisco
5.10   Property               2898 Jackson Street           2898 Jackson Street   San Francisco
5.11   Property               3820 Scott Street           3820 Scott Street   San Francisco
5.12   Property               600 Oak Street           600 Oak Street   San Francisco
5.13   Property               861 Post Street           861 Post Street   San Francisco
5.14   Property               3783 20th Street           3783 20th Street   San Francisco
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   NAP   NAP   2151 Hotel Circle South   San Diego
7   Loan       GSMC   GSMC   Fairview Plaza   NAP   NAP   5940-5970 Fairview Road   Charlotte
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   NAP   NAP        
8.01   Property               SpringHill Suites Pittsburgh North Shore           223 Federal Street   Pittsburgh
8.02   Property               Residence Inn Pittsburgh North Shore           574 West General Robinson Street   Pittsburgh
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   NAP   NAP   170 South Sunnyvale Avenue   Sunnyvale
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   NAP   NAP   9815 Farm to Market 1960   Humble
11   Loan       GSMC   GSMC   18th Avenue   Group 2   NAP   6620 18th Avenue   Brooklyn
12   Loan       GSMC   GSMC   86th Street   Group 2   NAP   1501 86th Street   Brooklyn
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   NAP   NAP   16660 Highlands Center Boulevard   Bristol
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   NAP   NAP   3563 US Route 1   Princeton
15   Loan       GSMC   GSMC   Junction Boulevard   Group 2   NAP   38-02 Junction Boulevard   Corona
16   Loan       GSCRE   GSMC   Lakeshore Apartments   NAP   NAP   420-727 Beachfront Drive, 7917-7950 Beachfront Court and 8101-8331 Sail Drive   Evansville
17   Loan       GSCRE   GSMC   Hidden Creek Village   NAP   NAP   6719 Cliffdale Road   Fayetteville
18   Loan       GSMC   GSMC   Wyckoff Avenue   Group 2   NAP   329 Wyckoff Avenue   Ridgewood
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   NAP   NAP   1142 Highway 544   Conway
20   Loan       GSMC   GSMC   Beverley Road   Group 2   NAP   112-114 Beverley Road   Brooklyn
21   Loan       GSMC   GSMC   Chapel Hill Commons   NAP   NAP   4919 Flat Shoals Parkway   Decatur
22   Loan       GSMC   GSMC   Stillwell Avenue   Group 2   NAP   2018 Stillwell Avenue   Brooklyn
23   Loan   33   GSMC   GSMC   Westrock Industrial   NAP   NAP   6902 West Northern Avenue   Glendale
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   Group 4   NAP   12201-12293 East Iliff Avenue   Aurora
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   NAP   NAP   4831 Old Seward Highway   Anchorage
26   Loan       GSMC   GSMC   Troy Towne Center   Group 3   NAP   1803 West Main Street   Troy
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   NAP   NAP   24 Bellam Boulevard   San Rafael
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   NAP   NAP   220 Lake Drive   Newark
29   Loan       GSMC   GSMC   Church Avenue   Group 2   NAP   5001-5005 Church Avenue   Brooklyn
30   Loan   36   GSMC   GSMC   McMinn Plaza   Group 3   NAP   921 Decatur Pike   Athens
31   Loan       GSMC   GSMC   Key Self Storage   NAP   NAP   206 Vine Street   Wilder
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   NAP   NAP        
32.01   Property               Comerica Houston 4604           16211 Space Center Boulevard   Houston
32.02   Property               Comerica Humble           111 FM 1960 Bypass Road East   Humble
32.03   Property               Comerica Houston 4605           855 FM 1960 Road West   Houston
32.04   Property               Comerica Deer Park           1500 Center Street   Deer Park
32.05   Property               KFC Greenville           6010 Wesley Street   Greenville
33   Loan   37   GSMC   GSMC   Times Square Retail Center   NAP   NAP   6820 West Flamingo Road   Las Vegas
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   Group 4   NAP   2701 South Parker Road   Aurora
35   Loan   25   GSMC   GSMC   Clayton Village   Group 3   NAP   10105 US Highway 70 West   Clayton
36   Loan       GSCRE   GSMC   Greenview Apartments   NAP   NAP   7522 North Greenview Avenue   Chicago
37   Loan       GSMC   GSMC   Rite Aid Ashland   NAP   NAP   419 Claremont Avenue   Ashland

 

 

 A-2

 

 

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   State   Zip Code   General Property Type   Detailed Property Type   Year Built   Year Renovated
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1                        
1.01   Property               645 Stockton Street   California   94108   Multifamily   High-Rise   1928   NAP
1.02   Property               400 Duboce Avenue   California   94117   Multifamily   Mid-Rise   1905   NAP
1.03   Property               950 Franklin Street   California   94109   Multifamily   Mid-Rise Multifamily with Retail   1931   NAP
1.04   Property               1340-1390 Taylor Street   California   94108   Multifamily   Mid-Rise   1923   NAP
1.05   Property               601 O’Farrell Street   California   94109   Multifamily   Mid-Rise Multifamily with Retail   1928   NAP
1.06   Property               2677 Larkin Street   California   94109   Multifamily   Mid-Rise   1923   NAP
1.07   Property               1801 Gough Street   California   94109   Multifamily   Mid-Rise   1927   NAP
1.08   Property               845 California Street   California   94108   Multifamily   Mid-Rise   1931   NAP
1.09   Property               1290 20th Avenue   California   94122   Multifamily   Mid-Rise Multifamily with Retail   1928   NAP
1.10   Property               78 Buchanan Street   California   94102   Multifamily   Mid-Rise   1929   NAP
1.11   Property               1870 Pacific Avenue   California   94109   Multifamily   Mid-Rise   1937   NAP
1.12   Property               500 Stanyan Street   California   94117   Multifamily   Mid-Rise   1928   NAP
1.13   Property               540 Leavenworth Street   California   94109   Multifamily   Mid-Rise   1914   2015
1.14   Property               1401 Jones Street   California   94109   Multifamily   Mid-Rise   1910   NAP
1.15   Property               676 Geary Street   California   94102   Multifamily   Mid-Rise Multifamily with Retail   1923   NAP
1.16   Property               100 Broderick Street   California   94115   Multifamily   Mid-Rise   1928   NAP
1.17   Property               2075 Market Street   California   94114   Multifamily   Mid-Rise Multifamily with Retail   1914   NAP
1.18   Property               621 Stockton Street   California   94108   Multifamily   Mid-Rise   1917   NAP
1.19   Property               1660 Bay Street   California   94123   Multifamily   Mid-Rise   1939   NAP
1.20   Property               655 Stockton Street   California   94108   Multifamily   Mid-Rise   1915   NAP
1.21   Property               2238 Hyde Street   California   94109   Multifamily   High-Rise   1928   NAP
1.22   Property               2600 Van Ness Avenue   California   94109   Multifamily   Mid-Rise   1926   NAP
1.23   Property               355 Fulton Street   California   94102   Multifamily   Mid-Rise   1926   NAP
1.24   Property               1520 Gough Street   California   94109   Multifamily   Mid-Rise   1928   NAP
1.25   Property               1126 Bush Street   California   94109   Multifamily   Mid-Rise   1923   NAP
1.26   Property               1547 Clay Street   California   94109   Multifamily   Mid-Rise   1911   NAP
1.27   Property               840 California Street   California   94108   Multifamily   Mid-Rise   1917   NAP
1.28   Property               925 Geary Street   California   94109   Multifamily   Mid-Rise   1913   NAP
1.29   Property               691 O’Farrell Street   California   94109   Multifamily   Mid-Rise Multifamily with Retail   1916   NAP
1.30   Property               2363 Van Ness Avenue   California   94109   Multifamily   Mid-Rise Multifamily with Retail   1926   NAP
1.31   Property               1840 Clay Street   California   94109   Multifamily   Mid-Rise   1927   NAP
1.32   Property               1020 Post Street   California   94109   Multifamily   Mid-Rise   1915   NAP
1.33   Property               2975 Van Ness Avenue   California   94109   Multifamily   Garden   1927   NAP
1.34   Property               755 O’Farrell Street   California   94109   Multifamily   Mid-Rise Multifamily with Retail   1922   NAP
1.35   Property               106 Sanchez Street   California   94114   Multifamily   Mid-Rise   1924   NAP
1.36   Property               709 Geary Street   California   94109   Multifamily   Mid-Rise Multifamily with Retail   1917   NAP
1.37   Property               1440 Sutter Street   California   94109   Multifamily   Mid-Rise   1976   NAP
1.38   Property               1690 North Point   California   94123   Multifamily   Mid-Rise   1937   NAP
1.39   Property               1753 Mason Street   California   94133   Multifamily   Mid-Rise Multifamily with Retail   1906   NAP
1.40   Property               915 Pierce Street   California   94115   Multifamily   Mid-Rise   1934   NAP
1.41   Property               520 Buchanan Street   California   94102   Multifamily   Mid-Rise   1924   NAP
1.42   Property               3210 Gough Street   California   94123   Multifamily   Garden   1925   NAP
1.43   Property               124 Mason Street   California   94102   Multifamily   Mid-Rise   1913   NAP
1.44   Property               50 Joice Street   California   94108   Multifamily   Mid-Rise   1948   NAP
1.45   Property               2038 Divisadero Street   California   94115   Multifamily   Mid-Rise   1964   NAP
1.46   Property               340 Church Street   California   94114   Multifamily   Mid-Rise   1925   NAP
1.47   Property               411 15th Avenue   California   94118   Multifamily   Mid-Rise Multifamily with Retail   1920   NAP
1.48   Property               1855 10th Avenue   California   94122   Multifamily   Mid-Rise   1961   NAP
1.49   Property               1260 Broadway Street   California   94109   Multifamily   Mid-Rise   1928   NAP
1.50   Property               449 O’Farrell Street   California   94102   Multifamily   Mid-Rise Multifamily with Retail   1917   NAP
1.51   Property               235 Church Street   California   94114   Multifamily   Mid-Rise Multifamily with Retail   1925   NAP
1.52   Property               4540 California Street   California   94118   Multifamily   Mid-Rise   1923   NAP
1.53   Property               2500 Van Ness Avenue   California   94109   Multifamily   Mid-Rise   1922   NAP
1.54   Property               346 Leavenworth Street   California   94102   Multifamily   Mid-Rise   1924   NAP
1.55   Property               3264-3274 Mission Street   California   94110   Multifamily   Garden Multifamily with Retail   1906   NAP
1.56   Property               3715 California Street   California   94118   Multifamily   Garden   1927   NAP
1.57   Property               325 9th Avenue   California   94118   Multifamily   Mid-Rise   1924   NAP
1.58   Property               1656 Leavenworth Street   California   94109   Multifamily   Mid-Rise   1916   NAP
1.59   Property               252-258 Church Street   California   94114   Multifamily   Mid-Rise Multifamily with Retail   1908   NAP
1.60   Property               500-506 Bartlett Street   California   94110   Multifamily   Garden   1890   NAP
1.61   Property               1500-1514 Geneva Avenue   California   94112   Multifamily   Garden Multifamily with Retail   1958   NAP
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   Colorado   80301   Retail   Regional Mall   1963, 2006   NAP
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   Colorado   80112   Office   General Suburban   1996, 1997, 1998, 2001, 2008   NAP
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   Pennsylvania   19095   Retail   Power Center/Big Box   1963, 2005   1998

 

 A-3

 

 

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   State   Zip Code   General Property Type   Detailed Property Type   Year Built   Year Renovated
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2                        
5.01   Property               701 Taylor Street   California   94108   Multifamily   Mid-Rise Multifamily with Retail   1918   NAP
5.02   Property               1301 Leavenworth Street   California   94109   Multifamily   Mid-Rise   1907   NAP
5.03   Property               947 Bush Street   California   94109   Multifamily   Mid-Rise   1910   NAP
5.04   Property               685 Geary Street   California   94102   Multifamily   Mid-Rise Multifamily with Retail   1916   NAP
5.05   Property               3809 20th Street   California   94114   Multifamily   Mid-Rise   1922   NAP
5.06   Property               434 Leavenworth Street   California   94102   Multifamily   Mid-Rise   1924   NAP
5.07   Property               1050 Post Street   California   94109   Multifamily   Mid-Rise   1911   NAP
5.08   Property               814 California Street   California   94108   Multifamily   Mid-Rise   1913   NAP
5.09   Property               267-273 Green Street   California   94133   Multifamily   Mid-Rise   1913   NAP
5.10   Property               2898 Jackson Street   California   94115   Multifamily   Garden   1963   NAP
5.11   Property               3820 Scott Street   California   94123   Multifamily   Mid-Rise   1929   NAP
5.12   Property               600 Oak Street   California   94117   Multifamily   Mid-Rise   1963   NAP
5.13   Property               861 Post Street   California   94109   Multifamily   Mid-Rise   1920   NAP
5.14   Property               3783 20th Street   California   94110   Multifamily   Mid-Rise   1924   NAP
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   California   92108   Hospitality   Limited Service   2014   NAP
7   Loan       GSMC   GSMC   Fairview Plaza   North Carolina   28210   Mixed Use   Office/Retail   1965, 1974, 1984, 2008   2013-2015
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore                        
8.01   Property               SpringHill Suites Pittsburgh North Shore   Pennsylvania   15212   Hospitality   Limited Service   2005   2012
8.02   Property               Residence Inn Pittsburgh North Shore   Pennsylvania   15212   Hospitality   Extended Stay   2010   NAP
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   California   94086   Hospitality   Select Service   1960   2014-2015
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   Texas   77338   Retail   Anchored   1986, 1993   NAP
11   Loan       GSMC   GSMC   18th Avenue   New York   11204   Retail   Unanchored   1931   2008
12   Loan       GSMC   GSMC   86th Street   New York   11228   Retail   Unanchored   2011   NAP
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   Virginia   24202   Retail   Shadow Anchored   2007   NAP
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   New Jersey   08540   Hospitality   Extended Stay   2005   2012
15   Loan       GSMC   GSMC   Junction Boulevard   New York   11368   Retail   Single Tenant Retail   1932   2012
16   Loan       GSCRE   GSMC   Lakeshore Apartments   Indiana   47715   Multifamily   Garden   2004   NAP
17   Loan       GSCRE   GSMC   Hidden Creek Village   North Carolina   28314   Multifamily   Garden   2005   NAP
18   Loan       GSMC   GSMC   Wyckoff Avenue   New York   11385   Retail   Unanchored   1931   2012
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   South Carolina   29526   Multifamily   Student Housing   2012   NAP
20   Loan       GSMC   GSMC   Beverley Road   New York   11218   Retail   Single Tenant Retail   1930   2008
21   Loan       GSMC   GSMC   Chapel Hill Commons   Georgia   30034   Retail   Anchored   2000   NAP
22   Loan       GSMC   GSMC   Stillwell Avenue   New York   11223   Retail   Single Tenant Retail   2012   NAP
23   Loan   33   GSMC   GSMC   Westrock Industrial   Arizona   85303   Industrial   Warehouse/Distribution   1959, 1971, 1995, 2015   NAP
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   Colorado   80014   Retail   Unanchored   1980   1994
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   Alaska   99503   Industrial   Warehouse/Distribution   1986   NAP
26   Loan       GSMC   GSMC   Troy Towne Center   Ohio   45373   Retail   Anchored   1990-2002   NAP
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   California   94901   Self Storage   Self Storage   1960   1982
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   Delaware   19702   Industrial   Flex   1992   NAP
29   Loan       GSMC   GSMC   Church Avenue   New York   11203   Retail   Single Tenant Retail   1925   2012
30   Loan   36   GSMC   GSMC   McMinn Plaza   Tennessee   37303   Retail   Anchored   1982   2014
31   Loan       GSMC   GSMC   Key Self Storage   Kentucky   41076   Self Storage   Self Storage   1987, 2000, 2013   NAP
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio                        
32.01   Property               Comerica Houston 4604   Texas   77062   Retail   Single Tenant Retail   1981   NAP
32.02   Property               Comerica Humble   Texas   77338   Retail   Single Tenant Retail   1998   NAP
32.03   Property               Comerica Houston 4605   Texas   77090   Retail   Single Tenant Retail   1996   2006
32.04   Property               Comerica Deer Park   Texas   77536   Retail   Single Tenant Retail   1990   2001
32.05   Property               KFC Greenville   Texas   75402   Retail   Single Tenant Retail   1989   2008
33   Loan   37   GSMC   GSMC   Times Square Retail Center   Nevada   89103   Retail   Anchored   1979, 1983, 1999   NAP
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   Colorado   80014   Retail   Unanchored   1988   2013
35   Loan   25   GSMC   GSMC   Clayton Village   North Carolina   27520   Retail   Anchored   1983   NAP
36   Loan       GSCRE   GSMC   Greenview Apartments   Illinois   60626   Multifamily   Garden   1968   2014-2015
37   Loan       GSMC   GSMC   Rite Aid Ashland   Ohio   44805   Retail   Single Tenant Retail   2016   NAP

 

 A-4

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Units, Rooms, Sq Ft   Unit Description   Loan Per Unit ($)   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)   Allocated Cut-off Date Loan Amount ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   1,726   Units   133,400.93       75,000,000   75,000,000   75,000,000
1.01   Property               645 Stockton Street   70   Units       Fee Simple           4,193,129
1.02   Property               400 Duboce Avenue   79   Units       Fee Simple           3,409,246
1.03   Property               950 Franklin Street   54   Units       Fee Simple           2,697,253
1.04   Property               1340-1390 Taylor Street   35   Units       Fee Simple           2,688,592
1.05   Property               601 O’Farrell Street   79   Units       Fee Simple           2,636,630
1.06   Property               2677 Larkin Street   33   Units       Fee Simple           2,593,313
1.07   Property               1801 Gough Street   41   Units       Fee Simple           2,401,890
1.08   Property               845 California Street   58   Units       Fee Simple           1,995,656
1.09   Property               1290 20th Avenue   38   Units       Fee Simple           1,980,933
1.10   Property               78 Buchanan Street   36   Units       Fee Simple           1,897,779
1.11   Property               1870 Pacific Avenue   30   Units       Fee Simple           1,794,705
1.12   Property               500 Stanyan Street   36   Units       Fee Simple           1,776,515
1.13   Property               540 Leavenworth Street   44   Units       Fee Simple           1,663,047
1.14   Property               1401 Jones Street   36   Units       Fee Simple           1,656,983
1.15   Property               676 Geary Street   56   Units       Fee Simple           1,643,131
1.16   Property               100 Broderick Street   35   Units       Fee Simple           1,565,169
1.17   Property               2075 Market Street   32   Units       Fee Simple           1,552,177
1.18   Property               621 Stockton Street   23   Units       Fee Simple           1,544,381
1.19   Property               1660 Bay Street   24   Units       Fee Simple           1,512,333
1.20   Property               655 Stockton Street   35   Units       Fee Simple           1,461,229
1.21   Property               2238 Hyde Street   17   Units       Fee Simple           1,391,070
1.22   Property               2600 Van Ness Avenue   32   Units       Fee Simple           1,333,903
1.23   Property               355 Fulton Street   41   Units       Fee Simple           1,329,572
1.24   Property               1520 Gough Street   38   Units       Fee Simple           1,194,450
1.25   Property               1126 Bush Street   33   Units       Fee Simple           1,188,386
1.26   Property               1547 Clay Street   27   Units       Fee Simple           1,138,148
1.27   Property               840 California Street   31   Units       Fee Simple           1,130,353
1.28   Property               925 Geary Street   48   Units       Fee Simple           1,108,699
1.29   Property               691 O’Farrell Street   36   Units       Fee Simple           1,038,543
1.30   Property               2363 Van Ness Avenue   19   Units       Fee Simple           1,022,082
1.31   Property               1840 Clay Street   20   Units       Fee Simple           990,899
1.32   Property               1020 Post Street   43   Units       Fee Simple           980,508
1.33   Property               2975 Van Ness Avenue   21   Units       Fee Simple           980,505
1.34   Property               755 O’Farrell Street   34   Units       Fee Simple           954,524
1.35   Property               106 Sanchez Street   18   Units       Fee Simple           860,974
1.36   Property               709 Geary Street   35   Units       Fee Simple           854,913
1.37   Property               1440 Sutter Street   15   Units       Fee Simple           850,580
1.38   Property               1690 North Point   18   Units       Fee Simple           802,940
1.39   Property               1753 Mason Street   14   Units       Fee Simple           762,230
1.40   Property               915 Pierce Street   18   Units       Fee Simple           754,435
1.41   Property               520 Buchanan Street   19   Units       Fee Simple           750,104
1.42   Property               3210 Gough Street   15   Units       Fee Simple           738,844
1.43   Property               124 Mason Street   31   Units       Fee Simple           735,382
1.44   Property               50 Joice Street   13   Units       Fee Simple           727,583
1.45   Property               2038 Divisadero Street   12   Units       Fee Simple           724,119
1.46   Property               340 Church Street   12   Units       Fee Simple           715,457
1.47   Property               411 15th Avenue   14   Units       Fee Simple           705,063
1.48   Property               1855 10th Avenue   18   Units       Fee Simple           701,598
1.49   Property               1260 Broadway Street   18   Units       Fee Simple           649,628
1.50   Property               449 O’Farrell Street   28   Units       Fee Simple           620,181
1.51   Property               235 Church Street   8   Units       Fee Simple           543,089
1.52   Property               4540 California Street   12   Units       Fee Simple           542,223
1.53   Property               2500 Van Ness Avenue   12   Units       Fee Simple           504,111
1.54   Property               346 Leavenworth Street   25   Units       Fee Simple           489,388
1.55   Property               3264-3274 Mission Street   8   Units       Fee Simple           478,126
1.56   Property               3715 California Street   12   Units       Fee Simple           446,078
1.57   Property               325 9th Avenue   12   Units       Fee Simple           445,212
1.58   Property               1656 Leavenworth Street   12   Units       Fee Simple           415,762
1.59   Property               252-258 Church Street   4   Units       Fee Simple           396,706
1.60   Property               500-506 Bartlett Street   4   Units       Fee Simple           182,762
1.61   Property               1500-1514 Geneva Avenue   5   Units       Fee Simple           156,777
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   705,159   SF   212.72   Fee Simple/Leasehold   75,000,000   75,000,000   75,000,000
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   780,648   SF   170.37   Fee Simple   74,500,000   74,500,000   74,500,000
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   649,337   SF   90.09   Fee Simple   58,500,000   58,500,000   58,500,000

 

 A-5

 

 

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Units, Rooms, Sq Ft   Unit Description   Loan Per Unit ($)   Ownership Interest   Original Balance ($)   Cut-off Date Balance ($)   Allocated Cut-off Date Loan Amount ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   430   Units   176,744.19       55,000,000   55,000,000   55,000,000
5.01   Property               701 Taylor Street   55   Units       Fee Simple           7,547,601
5.02   Property               1301 Leavenworth Street   24   Units       Fee Simple           5,522,924
5.03   Property               947 Bush Street   53   Units       Fee Simple           5,160,218
5.04   Property               685 Geary Street   43   Units       Fee Simple           4,577,669
5.05   Property               3809 20th Street   25   Units       Fee Simple           4,489,719
5.06   Property               434 Leavenworth Street   69   Units       Fee Simple           4,268,953
5.07   Property               1050 Post Street   40   Units       Fee Simple           3,781,156
5.08   Property               814 California Street   21   Units       Fee Simple           3,604,104
5.09   Property               267-273 Green Street   20   Units       Fee Simple           3,382,181
5.10   Property               2898 Jackson Street   15   Units       Fee Simple           3,180,472
5.11   Property               3820 Scott Street   12   Units       Fee Simple           2,895,541
5.12   Property               600 Oak Street   18   Units       Fee Simple           2,633,548
5.13   Property               861 Post Street   17   Units       Fee Simple           1,998,385
5.14   Property               3783 20th Street   18   Units       Fee Simple           1,957,527
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   184   Rooms   179,347.83   Fee Simple   33,000,000   33,000,000   33,000,000
7   Loan       GSMC   GSMC   Fairview Plaza   325,736   SF   91.53   Fee Simple   30,000,000   29,815,047   29,815,047
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   378   Rooms   182,151.30       25,000,000   24,946,809   24,946,809
8.01   Property               SpringHill Suites Pittsburgh North Shore   198   Rooms       Fee Simple           13,513,479
8.02   Property               Residence Inn Pittsburgh North Shore   180   Rooms       Fee Simple           11,433,330
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   85   Rooms   270,588.24   Fee Simple   23,000,000   23,000,000   23,000,000
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   219,481   SF   100.24   Fee Simple   22,000,000   22,000,000   22,000,000
11   Loan       GSMC   GSMC   18th Avenue   12,753   SF   1,439.04   Fee Simple   18,352,100   18,352,100   18,352,100
12   Loan       GSMC   GSMC   86th Street   11,800   SF   1,538.08   Fee Simple   18,149,300   18,149,300   18,149,300
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   165,337   SF   104.33   Fee Simple   17,250,000   17,250,000   17,250,000
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   120   Rooms   137,500.00   Fee Simple   16,500,000   16,500,000   16,500,000
15   Loan       GSMC   GSMC   Junction Boulevard   21,856   SF   721.95   Fee Simple   15,779,000   15,779,000   15,779,000
16   Loan       GSCRE   GSMC   Lakeshore Apartments   224   Units   68,080.36   Fee Simple   15,250,000   15,250,000   15,250,000
17   Loan       GSCRE   GSMC   Hidden Creek Village   352   Units   42,987.36   Fee Simple   15,150,000   15,131,549   15,131,549
18   Loan       GSMC   GSMC   Wyckoff Avenue   27,832   SF   512.20   Fee Simple   14,255,500   14,255,500   14,255,500
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   126   Units   110,714.29   Fee Simple   13,950,000   13,950,000   13,950,000
20   Loan       GSMC   GSMC   Beverley Road   12,000   SF   1,157.66   Fee Simple   13,891,900   13,891,900   13,891,900
21   Loan       GSMC   GSMC   Chapel Hill Commons   108,100   SF   107.03   Fee Simple   11,570,000   11,570,000   11,570,000
22   Loan       GSMC   GSMC   Stillwell Avenue   8,000   SF   1,280.80   Fee Simple   10,246,400   10,246,400   10,246,400
23   Loan   33   GSMC   GSMC   Westrock Industrial   208,155   SF   48.57   Fee Simple   10,110,000   10,110,000   10,110,000
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   72,991   SF   135.63   Fee Simple   9,900,000   9,900,000   9,900,000
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   111,502   SF   86.88   Fee Simple   9,700,000   9,686,756   9,686,756
26   Loan       GSMC   GSMC   Troy Towne Center   144,485   SF   64.37   Fee Simple   9,300,000   9,300,000   9,300,000
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   40,371   SF   208.69   Fee Simple   8,425,000   8,425,000   8,425,000
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   183,235   SF   36.02   Fee Simple   6,600,000   6,600,000   6,600,000
29   Loan       GSMC   GSMC   Church Avenue   6,000   SF   1,096.95   Fee Simple   6,581,700   6,581,700   6,581,700
30   Loan   36   GSMC   GSMC   McMinn Plaza   107,235   SF   56.98   Fee Simple   6,110,000   6,110,000   6,110,000
31   Loan       GSMC   GSMC   Key Self Storage   96,712   SF   62.04   Fee Simple   6,000,000   6,000,000   6,000,000
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   25,328   SF   236.89       6,000,000   6,000,000   6,000,000
32.01   Property               Comerica Houston 4604   7,651   SF       Fee Simple           1,933,334
32.02   Property               Comerica Humble   7,568   SF       Fee Simple           1,759,368
32.03   Property               Comerica Houston 4605   5,306   SF       Fee Simple           1,151,746
32.04   Property               Comerica Deer Park   2,600   SF       Fee Simple           641,596
32.05   Property               KFC Greenville   2,203   SF       Fee Simple           513,956
33   Loan   37   GSMC   GSMC   Times Square Retail Center   61,301   SF   78.30   Fee Simple   4,800,000   4,800,000   4,800,000
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   32,018   SF   149.92   Fee Simple   4,800,000   4,800,000   4,800,000
35   Loan   25   GSMC   GSMC   Clayton Village   61,620   SF   68.40   Fee Simple   4,215,000   4,215,000   4,215,000
36   Loan       GSCRE   GSMC   Greenview Apartments   35   Units   109,714.29   Fee Simple   3,840,000   3,840,000   3,840,000
37   Loan       GSMC   GSMC   Rite Aid Ashland   11,157   SF   285.67   Fee Simple   3,187,169   3,187,169   3,187,169

 

 A-6

 

 

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Fee Rate (%) (1)   Net Mortgage Loan Rate (%)   Monthly Debt Service ($) (2)   Annual Debt Service ($)   Pari Passu Companion Loan Monthly Debt Service ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   9.99%   75,000,000   4.07546875%   0.01560%   4.05987%   258,254.53   3,099,054.36   534,586.88
1.01   Property               645 Stockton Street                                
1.02   Property               400 Duboce Avenue                                
1.03   Property               950 Franklin Street                                
1.04   Property               1340-1390 Taylor Street                                
1.05   Property               601 O’Farrell Street                                
1.06   Property               2677 Larkin Street                                
1.07   Property               1801 Gough Street                                
1.08   Property               845 California Street                                
1.09   Property               1290 20th Avenue                                
1.10   Property               78 Buchanan Street                                
1.11   Property               1870 Pacific Avenue                                
1.12   Property               500 Stanyan Street                                
1.13   Property               540 Leavenworth Street                                
1.14   Property               1401 Jones Street                                
1.15   Property               676 Geary Street                                
1.16   Property               100 Broderick Street                                
1.17   Property               2075 Market Street                                
1.18   Property               621 Stockton Street                                
1.19   Property               1660 Bay Street                                
1.20   Property               655 Stockton Street                                
1.21   Property               2238 Hyde Street                                
1.22   Property               2600 Van Ness Avenue                                
1.23   Property               355 Fulton Street                                
1.24   Property               1520 Gough Street                                
1.25   Property               1126 Bush Street                                
1.26   Property               1547 Clay Street                                
1.27   Property               840 California Street                                
1.28   Property               925 Geary Street                                
1.29   Property               691 O’Farrell Street                                
1.30   Property               2363 Van Ness Avenue                                
1.31   Property               1840 Clay Street                                
1.32   Property               1020 Post Street                                
1.33   Property               2975 Van Ness Avenue                                
1.34   Property               755 O’Farrell Street                                
1.35   Property               106 Sanchez Street                                
1.36   Property               709 Geary Street                                
1.37   Property               1440 Sutter Street                                
1.38   Property               1690 North Point                                
1.39   Property               1753 Mason Street                                
1.40   Property               915 Pierce Street                                
1.41   Property               520 Buchanan Street                                
1.42   Property               3210 Gough Street                                
1.43   Property               124 Mason Street                                
1.44   Property               50 Joice Street                                
1.45   Property               2038 Divisadero Street                                
1.46   Property               340 Church Street                                
1.47   Property               411 15th Avenue                                
1.48   Property               1855 10th Avenue                                
1.49   Property               1260 Broadway Street                                
1.50   Property               449 O’Farrell Street                                
1.51   Property               235 Church Street                                
1.52   Property               4540 California Street                                
1.53   Property               2500 Van Ness Avenue                                
1.54   Property               346 Leavenworth Street                                
1.55   Property               3264-3274 Mission Street                                
1.56   Property               3715 California Street                                
1.57   Property               325 9th Avenue                                
1.58   Property               1656 Leavenworth Street                                
1.59   Property               252-258 Church Street                                
1.60   Property               500-506 Bartlett Street                                
1.61   Property               1500-1514 Geneva Avenue                                
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   9.99%   75,000,000   4.09700%   0.01685%   4.08015%   259,618.92   3,115,427.04   259,618.92
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   9.9%   74,500,000   4.78150%   0.02685%   4.75465%   300,974.40   3,611,692.80   236,335.60
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   7.8%   58,500,000   4.57000%   0.01685%   4.55315%   225,881.77   2,710,581.24    

 

 A-7

 

 

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   % of Initial Pool Balance   Balloon Balance ($)   Mortgage Loan Rate (%)   Administrative Fee Rate (%) (1)   Net Mortgage Loan Rate (%)   Monthly Debt Service ($) (2)   Annual Debt Service ($)   Pari Passu Companion Loan Monthly Debt Service ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   7.3%   55,000,000   3.145789%   0.01685%   3.12894%   146,184.52   1,754,214.24   55,815.91
5.01   Property               701 Taylor Street                                
5.02   Property               1301 Leavenworth Street                                
5.03   Property               947 Bush Street                                
5.04   Property               685 Geary Street                                
5.05   Property               3809 20th Street                                
5.06   Property               434 Leavenworth Street                                
5.07   Property               1050 Post Street                                
5.08   Property               814 California Street                                
5.09   Property               267-273 Green Street                                
5.10   Property               2898 Jackson Street                                
5.11   Property               3820 Scott Street                                
5.12   Property               600 Oak Street                                
5.13   Property               861 Post Street                                
5.14   Property               3783 20th Street                                
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   4.4%   30,461,571   5.06400%   0.03685%   5.02715%   178,444.14   2,141,329.68    
7   Loan       GSMC   GSMC   Fairview Plaza   4.0%   24,402,415   4.67500%   0.01685%   4.65815%   155,140.87   1,861,690.44    
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   3.3%   20,757,130   5.30500%   0.01685%   5.28815%   138,903.80   1,666,845.60   244,470.68
8.01   Property               SpringHill Suites Pittsburgh North Shore                                
8.02   Property               Residence Inn Pittsburgh North Shore                                
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   3.1%   19,491,579   5.14000%   0.01685%   5.12315%   125,444.36   1,505,332.32    
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   2.9%   19,029,496   4.98300%   0.04685%   4.93615%   117,872.29   1,414,467.48    
11   Loan       GSMC   GSMC   18th Avenue   2.4%   18,352,100   4.84950%   0.01685%   4.83265%   75,195.50   902,346.00    
12   Loan       GSMC   GSMC   86th Street   2.4%   18,149,300   4.84950%   0.01685%   4.83265%   74,364.55   892,374.60    
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   2.3%   15,227,301   4.87200%   0.05685%   4.81515%   91,257.01   1,095,084.12    
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   2.2%   13,365,501   4.55550%   0.01685%   4.53865%   84,148.07   1,009,776.84    
15   Loan       GSMC   GSMC   Junction Boulevard   2.1%   15,779,000   4.84950%   0.01685%   4.83265%   64,652.53   775,830.36    
16   Loan       GSCRE   GSMC   Lakeshore Apartments   2.0%   14,014,803   4.77400%   0.04685%   4.72715%   79,771.98   957,263.76    
17   Loan       GSCRE   GSMC   Hidden Creek Village   2.0%   12,425,182   4.92700%   0.01685%   4.91015%   80,653.91   967,846.92    
18   Loan       GSMC   GSMC   Wyckoff Avenue   1.9%   14,255,500   4.84950%   0.01685%   4.83265%   58,410.18   700,922.16    
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   1.9%   12,815,284   4.74800%   0.01685%   4.73115%   72,752.99   873,035.88    
20   Loan       GSMC   GSMC   Beverley Road   1.9%   13,891,900   4.84950%   0.01685%   4.83265%   56,920.37   683,044.44    
21   Loan       GSMC   GSMC   Chapel Hill Commons   1.5%   11,570,000   4.40100%   0.01685%   4.38415%   43,022.32   516,267.84    
22   Loan       GSMC   GSMC   Stillwell Avenue   1.4%   10,246,400   4.84950%   0.01685%   4.83265%   41,983.38   503,800.56    
23   Loan   33   GSMC   GSMC   Westrock Industrial   1.3%   8,281,216   4.88700%   0.05685%   4.83015%   53,576.61   642,919.32    
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   1.3%   8,778,305   5.07100%   0.01685%   5.05415%   53,575.75   642,909.00    
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   1.3%   7,787,680   4.30000%   0.01685%   4.28315%   48,002.53   576,030.36    
26   Loan       GSMC   GSMC   Troy Towne Center   1.2%   8,151,819   4.56100%   0.01685%   4.54415%   47,459.41   569,512.92    
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   1.1%   8,425,000   4.94900%   0.05685%   4.89215%   35,228.69   422,744.28    
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   0.9%   6,058,728   4.70500%   0.05685%   4.64815%   34,249.93   410,999.16    
29   Loan       GSMC   GSMC   Church Avenue   0.9%   6,581,700   4.84950%   0.01685%   4.83265%   26,967.72   323,612.64    
30   Loan   36   GSMC   GSMC   McMinn Plaza   0.8%   5,373,830   4.71000%   0.07685%   4.63315%   31,725.50   380,706.00    
31   Loan       GSMC   GSMC   Key Self Storage   0.8%   5,498,810   4.59800%   0.01685%   4.58115%   30,751.49   369,017.88    
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   0.8%   6,000,000   5.00000%   0.05685%   4.94315%   25,347.22   304,166.64    
32.01   Property               Comerica Houston 4604                                
32.02   Property               Comerica Humble                                
32.03   Property               Comerica Houston 4605                                
32.04   Property               Comerica Deer Park                                
32.05   Property               KFC Greenville                                
33   Loan   37   GSMC   GSMC   Times Square Retail Center   0.6%   4,800,000   4.47000%   0.01685%   4.45315%   18,128.33   217,539.96    
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   0.6%   4,291,479   5.46100%   0.01685%   5.44415%   27,136.54   325,638.48    
35   Loan   25   GSMC   GSMC   Clayton Village   0.6%   3,700,441   4.63000%   0.07685%   4.55315%   21,683.60   260,203.20    
36   Loan       GSCRE   GSMC   Greenview Apartments   0.5%   3,357,783   5.42300%   0.01685%   5.40615%   21,617.95   259,415.40    
37   Loan       GSMC   GSMC   Rite Aid Ashland   0.4%   3,187,169   4.99450%   0.01685%   4.97765%   13,449.50   161,394.00    

 

 A-8

 

 

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 (Mos.)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   6,415,042.56   Interest Only   Actual/360   3   60   57   60
1.01   Property               645 Stockton Street                            
1.02   Property               400 Duboce Avenue                            
1.03   Property               950 Franklin Street                            
1.04   Property               1340-1390 Taylor Street                            
1.05   Property               601 O’Farrell Street                            
1.06   Property               2677 Larkin Street                            
1.07   Property               1801 Gough Street                            
1.08   Property               845 California Street                            
1.09   Property               1290 20th Avenue                            
1.10   Property               78 Buchanan Street                            
1.11   Property               1870 Pacific Avenue                            
1.12   Property               500 Stanyan Street                            
1.13   Property               540 Leavenworth Street                            
1.14   Property               1401 Jones Street                            
1.15   Property               676 Geary Street                            
1.16   Property               100 Broderick Street                            
1.17   Property               2075 Market Street                            
1.18   Property               621 Stockton Street                            
1.19   Property               1660 Bay Street                            
1.20   Property               655 Stockton Street                            
1.21   Property               2238 Hyde Street                            
1.22   Property               2600 Van Ness Avenue                            
1.23   Property               355 Fulton Street                            
1.24   Property               1520 Gough Street                            
1.25   Property               1126 Bush Street                            
1.26   Property               1547 Clay Street                            
1.27   Property               840 California Street                            
1.28   Property               925 Geary Street                            
1.29   Property               691 O’Farrell Street                            
1.30   Property               2363 Van Ness Avenue                            
1.31   Property               1840 Clay Street                            
1.32   Property               1020 Post Street                            
1.33   Property               2975 Van Ness Avenue                            
1.34   Property               755 O’Farrell Street                            
1.35   Property               106 Sanchez Street                            
1.36   Property               709 Geary Street                            
1.37   Property               1440 Sutter Street                            
1.38   Property               1690 North Point                            
1.39   Property               1753 Mason Street                            
1.40   Property               915 Pierce Street                            
1.41   Property               520 Buchanan Street                            
1.42   Property               3210 Gough Street                            
1.43   Property               124 Mason Street                            
1.44   Property               50 Joice Street                            
1.45   Property               2038 Divisadero Street                            
1.46   Property               340 Church Street                            
1.47   Property               411 15th Avenue                            
1.48   Property               1855 10th Avenue                            
1.49   Property               1260 Broadway Street                            
1.50   Property               449 O’Farrell Street                            
1.51   Property               235 Church Street                            
1.52   Property               4540 California Street                            
1.53   Property               2500 Van Ness Avenue                            
1.54   Property               346 Leavenworth Street                            
1.55   Property               3264-3274 Mission Street                            
1.56   Property               3715 California Street                            
1.57   Property               325 9th Avenue                            
1.58   Property               1656 Leavenworth Street                            
1.59   Property               252-258 Church Street                            
1.60   Property               500-506 Bartlett Street                            
1.61   Property               1500-1514 Geneva Avenue                            
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   3,115,427.04   Interest Only   Actual/360   3   120   117   120
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   2,836,027.20   Interest Only   Actual/360   3   120   117   120
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza       Interest Only   Actual/360   0   120   120   120

 

 A-9

 

 

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 (Mos.)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   669,790.92   Interest Only   Actual/360   3   60   57   60
5.01   Property               701 Taylor Street                            
5.02   Property               1301 Leavenworth Street                            
5.03   Property               947 Bush Street                            
5.04   Property               685 Geary Street                            
5.05   Property               3809 20th Street                            
5.06   Property               434 Leavenworth Street                            
5.07   Property               1050 Post Street                            
5.08   Property               814 California Street                            
5.09   Property               267-273 Green Street                            
5.10   Property               2898 Jackson Street                            
5.11   Property               3820 Scott Street                            
5.12   Property               600 Oak Street                            
5.13   Property               861 Post Street                            
5.14   Property               3783 20th Street                            
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley       Interest Only, Then Amortizing   Actual/360   4   60   56   120
7   Loan       GSMC   GSMC   Fairview Plaza       Amortizing   Actual/360   5   0   0   120
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   2,933,648.16   Amortizing   Actual/360   2   0   0   120
8.01   Property               SpringHill Suites Pittsburgh North Shore                            
8.02   Property               Residence Inn Pittsburgh North Shore                            
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale       Interest Only, Then Amortizing   Actual/360   3   12   9   120
10   Loan   30   GSMC   GSMC   Deerbrook Plaza       Interest Only, Then Amortizing   Actual/360   0   24   24   120
11   Loan       GSMC   GSMC   18th Avenue       Interest Only   Actual/360   3   120   117   120
12   Loan       GSMC   GSMC   86th Street       Interest Only   Actual/360   3   120   117   120
13   Loan   31   GSMC   GSMC   Highlands Shopping Center       Interest Only, Then Amortizing   Actual/360   4   36   32   120
14   Loan   32   GSMC   GSMC   Residence Inn Princeton       Amortizing   Actual/360   0   0   0   120
15   Loan       GSMC   GSMC   Junction Boulevard       Interest Only   Actual/360   3   120   117   120
16   Loan       GSCRE   GSMC   Lakeshore Apartments       Interest Only, Then Amortizing   Actual/360   4   60   56   120
17   Loan       GSCRE   GSMC   Hidden Creek Village       Amortizing   Actual/360   1   0   0   120
18   Loan       GSMC   GSMC   Wyckoff Avenue       Interest Only   Actual/360   3   120   117   120
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina       Interest Only, Then Amortizing   Actual/360   5   60   55   120
20   Loan       GSMC   GSMC   Beverley Road       Interest Only   Actual/360   3   120   117   120
21   Loan       GSMC   GSMC   Chapel Hill Commons       Interest Only   Actual/360   0   120   120   120
22   Loan       GSMC   GSMC   Stillwell Avenue       Interest Only   Actual/360   3   120   117   120
23   Loan   33   GSMC   GSMC   Westrock Industrial       Amortizing   Actual/360   0   0   0   120
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center       Interest Only, Then Amortizing   Actual/360   1   36   35   120
25   Loan       GSMC   GSMC   Winco Alaska Warehouse       Amortizing   Actual/360   1   0   0   120
26   Loan       GSMC   GSMC   Troy Towne Center       Interest Only, Then Amortizing   Actual/360   3   36   33   120
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes       Interest Only   Actual/360   0   120   120   120
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive       Interest Only, Then Amortizing   Actual/360   3   60   57   120
29   Loan       GSMC   GSMC   Church Avenue       Interest Only   Actual/360   3   120   117   120
30   Loan   36   GSMC   GSMC   McMinn Plaza       Interest Only, Then Amortizing   Actual/360   3   36   33   120
31   Loan       GSMC   GSMC   Key Self Storage       Interest Only, Then Amortizing   Actual/360   4   60   56   120
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio       Interest Only   Actual/360   0   60   60   60
32.01   Property               Comerica Houston 4604                            
32.02   Property               Comerica Humble                            
32.03   Property               Comerica Houston 4605                            
32.04   Property               Comerica Deer Park                            
32.05   Property               KFC Greenville                            
33   Loan   37   GSMC   GSMC   Times Square Retail Center       Interest Only   Actual/360   3   120   117   120
34   Loan       GSMC   GSMC   Shoppes at Parker Commons       Interest Only, Then Amortizing   Actual/360   1   36   35   120
35   Loan   25   GSMC   GSMC   Clayton Village       Interest Only, Then Amortizing   Actual/360   3   36   33   120
36   Loan       GSCRE   GSMC   Greenview Apartments       Interest Only, Then Amortizing   Actual/360   1   24   23   120
37   Loan       GSMC   GSMC   Rite Aid Ashland       Interest Only   Actual/360   1   120   119   120

 

 A-10

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date   First Due Date   Last IO Due Date   First P&I Due Date
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   57   0   0   1/29/2016   6   3/6/2016   2/6/2021    
1.01   Property               645 Stockton Street                                
1.02   Property               400 Duboce Avenue                                
1.03   Property               950 Franklin Street                                
1.04   Property               1340-1390 Taylor Street                                
1.05   Property               601 O’Farrell Street                                
1.06   Property               2677 Larkin Street                                
1.07   Property               1801 Gough Street                                
1.08   Property               845 California Street                                
1.09   Property               1290 20th Avenue                                
1.10   Property               78 Buchanan Street                                
1.11   Property               1870 Pacific Avenue                                
1.12   Property               500 Stanyan Street                                
1.13   Property               540 Leavenworth Street                                
1.14   Property               1401 Jones Street                                
1.15   Property               676 Geary Street                                
1.16   Property               100 Broderick Street                                
1.17   Property               2075 Market Street                                
1.18   Property               621 Stockton Street                                
1.19   Property               1660 Bay Street                                
1.20   Property               655 Stockton Street                                
1.21   Property               2238 Hyde Street                                
1.22   Property               2600 Van Ness Avenue                                
1.23   Property               355 Fulton Street                                
1.24   Property               1520 Gough Street                                
1.25   Property               1126 Bush Street                                
1.26   Property               1547 Clay Street                                
1.27   Property               840 California Street                                
1.28   Property               925 Geary Street                                
1.29   Property               691 O’Farrell Street                                
1.30   Property               2363 Van Ness Avenue                                
1.31   Property               1840 Clay Street                                
1.32   Property               1020 Post Street                                
1.33   Property               2975 Van Ness Avenue                                
1.34   Property               755 O’Farrell Street                                
1.35   Property               106 Sanchez Street                                
1.36   Property               709 Geary Street                                
1.37   Property               1440 Sutter Street                                
1.38   Property               1690 North Point                                
1.39   Property               1753 Mason Street                                
1.40   Property               915 Pierce Street                                
1.41   Property               520 Buchanan Street                                
1.42   Property               3210 Gough Street                                
1.43   Property               124 Mason Street                                
1.44   Property               50 Joice Street                                
1.45   Property               2038 Divisadero Street                                
1.46   Property               340 Church Street                                
1.47   Property               411 15th Avenue                                
1.48   Property               1855 10th Avenue                                
1.49   Property               1260 Broadway Street                                
1.50   Property               449 O’Farrell Street                                
1.51   Property               235 Church Street                                
1.52   Property               4540 California Street                                
1.53   Property               2500 Van Ness Avenue                                
1.54   Property               346 Leavenworth Street                                
1.55   Property               3264-3274 Mission Street                                
1.56   Property               3715 California Street                                
1.57   Property               325 9th Avenue                                
1.58   Property               1656 Leavenworth Street                                
1.59   Property               252-258 Church Street                                
1.60   Property               500-506 Bartlett Street                                
1.61   Property               1500-1514 Geneva Avenue                                
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   117   0   0   1/14/2016   6   3/6/2016   2/6/2026    
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   117   0   0   1/13/2016   6   3/6/2016   2/6/2026    
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   120   0   0   4/11/2016   6   6/6/2016   5/6/2026    

 

 A-11

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Remaining Term To Maturity (Mos.)   Original Amortization Term (Mos.)   Remaining Amortization Term (Mos.)   Origination Date   Due Date   First Due Date   Last IO Due Date   First P&I Due Date
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   57   0   0   1/29/2016   6   3/6/2016   2/6/2021    
5.01   Property               701 Taylor Street                                
5.02   Property               1301 Leavenworth Street                                
5.03   Property               947 Bush Street                                
5.04   Property               685 Geary Street                                
5.05   Property               3809 20th Street                                
5.06   Property               434 Leavenworth Street                                
5.07   Property               1050 Post Street                                
5.08   Property               814 California Street                                
5.09   Property               267-273 Green Street                                
5.10   Property               2898 Jackson Street                                
5.11   Property               3820 Scott Street                                
5.12   Property               600 Oak Street                                
5.13   Property               861 Post Street                                
5.14   Property               3783 20th Street                                
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   116   360   360   12/30/2015   6   2/6/2016   1/6/2021   2/6/2021
7   Loan       GSMC   GSMC   Fairview Plaza   115   360   355   11/13/2015   6   1/6/2016       1/6/2016
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   118   360   358   2/10/2016   6   4/6/2016       4/6/2016
8.01   Property               SpringHill Suites Pittsburgh North Shore                                
8.02   Property               Residence Inn Pittsburgh North Shore                                
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   117   360   360   1/22/2016   6   3/6/2016   2/6/2017   3/6/2017
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   120   360   360   5/2/2016   6   6/6/2016   5/6/2018   6/6/2018
11   Loan       GSMC   GSMC   18th Avenue   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
12   Loan       GSMC   GSMC   86th Street   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   116   360   360   12/29/2015   6   2/6/2016   1/6/2019   2/6/2019
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   120   360   360   5/5/2016   6   6/6/2016       6/6/2016
15   Loan       GSMC   GSMC   Junction Boulevard   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
16   Loan       GSCRE   GSMC   Lakeshore Apartments   116   360   360   12/30/2015   6   2/6/2016   1/6/2021   2/6/2021
17   Loan       GSCRE   GSMC   Hidden Creek Village   119   360   359   4/1/2016   6   5/6/2016       5/6/2016
18   Loan       GSMC   GSMC   Wyckoff Avenue   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   115   360   360   11/10/2015   6   1/6/2016   12/6/2020   1/6/2021
20   Loan       GSMC   GSMC   Beverley Road   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
21   Loan       GSMC   GSMC   Chapel Hill Commons   120   0   0   4/7/2016   6   6/6/2016   5/6/2026    
22   Loan       GSMC   GSMC   Stillwell Avenue   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
23   Loan   33   GSMC   GSMC   Westrock Industrial   120   360   360   4/28/2016   6   6/6/2016       6/6/2016
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   119   360   360   3/22/2016   6   5/6/2016   4/6/2019   5/6/2019
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   119   360   359   4/5/2016   6   5/6/2016       5/6/2016
26   Loan       GSMC   GSMC   Troy Towne Center   117   360   360   2/2/2016   6   3/6/2016   2/6/2019   3/6/2019
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   120   0   0   4/29/2016   6   6/6/2016   5/6/2026    
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   117   360   360   2/4/2016   6   3/6/2016   2/6/2021   3/6/2021
29   Loan       GSMC   GSMC   Church Avenue   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
30   Loan   36   GSMC   GSMC   McMinn Plaza   117   360   360   1/21/2016   6   3/6/2016   2/6/2019   3/6/2019
31   Loan       GSMC   GSMC   Key Self Storage   116   360   360   12/29/2015   6   2/6/2016   1/6/2021   2/6/2021
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   60   0   0   4/7/2016   6   6/6/2016   5/6/2021    
32.01   Property               Comerica Houston 4604                                
32.02   Property               Comerica Humble                                
32.03   Property               Comerica Houston 4605                                
32.04   Property               Comerica Deer Park                                
32.05   Property               KFC Greenville                                
33   Loan   37   GSMC   GSMC   Times Square Retail Center   117   0   0   2/5/2016   6   3/6/2016   2/6/2026    
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   119   360   360   3/22/2016   6   5/6/2016   4/6/2019   5/6/2019
35   Loan   25   GSMC   GSMC   Clayton Village   117   360   360   1/15/2016   6   3/6/2016   2/6/2019   3/6/2019
36   Loan       GSCRE   GSMC   Greenview Apartments   119   360   360   3/18/2016   6   5/6/2016   4/6/2018   5/6/2018
37   Loan       GSMC   GSMC   Rite Aid Ashland   119   0   0   3/24/2016   6   5/6/2016   4/6/2026    

 

 A-12

 

  

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   2/6/2021   No       0   0   Lockout/27_Defeasance/26_0%/7
1.01   Property               645 Stockton Street                        
1.02   Property               400 Duboce Avenue                        
1.03   Property               950 Franklin Street                        
1.04   Property               1340-1390 Taylor Street                        
1.05   Property               601 O’Farrell Street                        
1.06   Property               2677 Larkin Street                        
1.07   Property               1801 Gough Street                        
1.08   Property               845 California Street                        
1.09   Property               1290 20th Avenue                        
1.10   Property               78 Buchanan Street                        
1.11   Property               1870 Pacific Avenue                        
1.12   Property               500 Stanyan Street                        
1.13   Property               540 Leavenworth Street                        
1.14   Property               1401 Jones Street                        
1.15   Property               676 Geary Street                        
1.16   Property               100 Broderick Street                        
1.17   Property               2075 Market Street                        
1.18   Property               621 Stockton Street                        
1.19   Property               1660 Bay Street                        
1.20   Property               655 Stockton Street                        
1.21   Property               2238 Hyde Street                        
1.22   Property               2600 Van Ness Avenue                        
1.23   Property               355 Fulton Street                        
1.24   Property               1520 Gough Street                        
1.25   Property               1126 Bush Street                        
1.26   Property               1547 Clay Street                        
1.27   Property               840 California Street                        
1.28   Property               925 Geary Street                        
1.29   Property               691 O’Farrell Street                        
1.30   Property               2363 Van Ness Avenue                        
1.31   Property               1840 Clay Street                        
1.32   Property               1020 Post Street                        
1.33   Property               2975 Van Ness Avenue                        
1.34   Property               755 O’Farrell Street                        
1.35   Property               106 Sanchez Street                        
1.36   Property               709 Geary Street                        
1.37   Property               1440 Sutter Street                        
1.38   Property               1690 North Point                        
1.39   Property               1753 Mason Street                        
1.40   Property               915 Pierce Street                        
1.41   Property               520 Buchanan Street                        
1.42   Property               3210 Gough Street                        
1.43   Property               124 Mason Street                        
1.44   Property               50 Joice Street                        
1.45   Property               2038 Divisadero Street                        
1.46   Property               340 Church Street                        
1.47   Property               411 15th Avenue                        
1.48   Property               1855 10th Avenue                        
1.49   Property               1260 Broadway Street                        
1.50   Property               449 O’Farrell Street                        
1.51   Property               235 Church Street                        
1.52   Property               4540 California Street                        
1.53   Property               2500 Van Ness Avenue                        
1.54   Property               346 Leavenworth Street                        
1.55   Property               3264-3274 Mission Street                        
1.56   Property               3715 California Street                        
1.57   Property               325 9th Avenue                        
1.58   Property               1656 Leavenworth Street                        
1.59   Property               252-258 Church Street                        
1.60   Property               500-506 Bartlett Street                        
1.61   Property               1500-1514 Geneva Avenue                        
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   2/6/2026   No       5   0   Lockout/27_>YM or 1%/89_0%/4
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   5/6/2026   No       0   0   Lockout/24_Defeasance/92_0%/4

 

 A-13

 

  

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Maturity Date   ARD (Yes / No)   Final Maturity Date   Grace Period- Late Fee   Grace Period- Default   Prepayment Provision (3)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   2/6/2021   No       0   0   Lockout/27_Defeasance/26_0%/7
5.01   Property               701 Taylor Street                        
5.02   Property               1301 Leavenworth Street                        
5.03   Property               947 Bush Street                        
5.04   Property               685 Geary Street                        
5.05   Property               3809 20th Street                        
5.06   Property               434 Leavenworth Street                        
5.07   Property               1050 Post Street                        
5.08   Property               814 California Street                        
5.09   Property               267-273 Green Street                        
5.10   Property               2898 Jackson Street                        
5.11   Property               3820 Scott Street                        
5.12   Property               600 Oak Street                        
5.13   Property               861 Post Street                        
5.14   Property               3783 20th Street                        
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   1/6/2026   No       0   0   Lockout/28_Defeasance/85_0%/7
7   Loan       GSMC   GSMC   Fairview Plaza   12/6/2025   No       15   0   Lockout/29_Defeasance/87_0%/4
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   3/6/2026   No       0   0   Lockout/26_Defeasance/90_0%/4
8.01   Property               SpringHill Suites Pittsburgh North Shore                        
8.02   Property               Residence Inn Pittsburgh North Shore                        
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   2/6/2026   No       0   0   Lockout/27_Defeasance/88_0%/5
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   5/6/2026   No       0   0   Lockout/24_Defeasance/92_0%/4
11   Loan       GSMC   GSMC   18th Avenue   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
12   Loan       GSMC   GSMC   86th Street   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   1/6/2026   No       0   0   Lockout/28_Defeasance/88_0%/4
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   5/6/2026   No       0   0   Lockout/24_Defeasance/92_0%/4
15   Loan       GSMC   GSMC   Junction Boulevard   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
16   Loan       GSCRE   GSMC   Lakeshore Apartments   1/6/2026   No       0   0   Lockout/28_Defeasance/88_0%/4
17   Loan       GSCRE   GSMC   Hidden Creek Village   4/6/2026   No       15   0   Lockout/25_Defeasance/91_0%/4
18   Loan       GSMC   GSMC   Wyckoff Avenue   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   12/6/2025   No       0   0   Lockout/29_Defeasance/86_0%/5
20   Loan       GSMC   GSMC   Beverley Road   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
21   Loan       GSMC   GSMC   Chapel Hill Commons   5/6/2026   No       0   0   Lockout/24_Defeasance/91_0%/5
22   Loan       GSMC   GSMC   Stillwell Avenue   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
23   Loan   33   GSMC   GSMC   Westrock Industrial   5/6/2026   No       0   0   Lockout/24_Defeasance/92_0%/4
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   4/6/2026   No       0   0   Lockout/25_Defeasance/90_0%/5
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   4/6/2026   No       0   0   Lockout/23_>YM or 3%/73_>YM or 2%/12_>YM or 1%/8_0%/4
26   Loan       GSMC   GSMC   Troy Towne Center   2/6/2026   No       0   0   Lockout/27_Defeasance/88_0%/5
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   5/6/2026   No       0   0   Lockout/24_Defeasance/92_0%/4
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
29   Loan       GSMC   GSMC   Church Avenue   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
30   Loan   36   GSMC   GSMC   McMinn Plaza   2/6/2026   No       0   0   Lockout/27_Defeasance/88_0%/5
31   Loan       GSMC   GSMC   Key Self Storage   1/6/2026   No       0   0   Lockout/28_Defeasance/88_0%/4
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   5/6/2021   No       0   0   Lockout/24_Defeasance/32_0%/4
32.01   Property               Comerica Houston 4604                        
32.02   Property               Comerica Humble                        
32.03   Property               Comerica Houston 4605                        
32.04   Property               Comerica Deer Park                        
32.05   Property               KFC Greenville                        
33   Loan   37   GSMC   GSMC   Times Square Retail Center   2/6/2026   No       0   0   Lockout/27_Defeasance/89_0%/4
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   4/6/2026   No       0   0   Lockout/25_Defeasance/90_0%/5
35   Loan   25   GSMC   GSMC   Clayton Village   2/6/2026   No       0   0   Lockout/27_Defeasance/88_0%/5
36   Loan       GSCRE   GSMC   Greenview Apartments   4/6/2026   No       0   0   Lockout/25_Defeasance/90_0%/5
37   Loan       GSMC   GSMC   Rite Aid Ashland   4/6/2026   No       0   0   Lockout/25_Defeasance/90_0%/5

 

 A-14

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   N/A   N/A   N/A   36,043,029   11,592,509   24,450,520   40,328,656   11,187,055
1.01   Property               645 Stockton Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.02   Property               400 Duboce Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.03   Property               950 Franklin Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.04   Property               1340-1390 Taylor Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.05   Property               601 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.06   Property               2677 Larkin Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.07   Property               1801 Gough Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.08   Property               845 California Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.09   Property               1290 20th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.10   Property               78 Buchanan Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.11   Property               1870 Pacific Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.12   Property               500 Stanyan Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.13   Property               540 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.14   Property               1401 Jones Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.15   Property               676 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.16   Property               100 Broderick Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.17   Property               2075 Market Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.18   Property               621 Stockton Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.19   Property               1660 Bay Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.20   Property               655 Stockton Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.21   Property               2238 Hyde Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.22   Property               2600 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.23   Property               355 Fulton Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.24   Property               1520 Gough Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.25   Property               1126 Bush Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.26   Property               1547 Clay Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.27   Property               840 California Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.28   Property               925 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.29   Property               691 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.30   Property               2363 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.31   Property               1840 Clay Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.32   Property               1020 Post Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.33   Property               2975 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.34   Property               755 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.35   Property               106 Sanchez Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.36   Property               709 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.37   Property               1440 Sutter Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.38   Property               1690 North Point   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.39   Property               1753 Mason Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.40   Property               915 Pierce Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.41   Property               520 Buchanan Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.42   Property               3210 Gough Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.43   Property               124 Mason Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.44   Property               50 Joice Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.45   Property               2038 Divisadero Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.46   Property               340 Church Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.47   Property               411 15th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.48   Property               1855 10th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.49   Property               1260 Broadway Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.50   Property               449 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.51   Property               235 Church Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.52   Property               4540 California Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.53   Property               2500 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.54   Property               346 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.55   Property               3264-3274 Mission Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.56   Property               3715 California Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.57   Property               325 9th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.58   Property               1656 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.59   Property               252-258 Church Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.60   Property               500-506 Bartlett Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
1.61   Property               1500-1514 Geneva Avenue   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   21,324,045   8,631,287   12,692,758   22,140,809   9,223,298   12,917,510   23,983,326   8,944,187
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   N/A   N/A   N/A   N/A   N/A   N/A   18,517,787   9,193,053
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   N/A   N/A   N/A   9,504,793   4,153,385   5,351,408   10,075,109   4,389,646

 

 A-15

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2012 EGI ($)   2012 Expenses ($)   2012 NOI ($)   2013 EGI ($)   2013 Expenses ($)   2013 NOI ($)   2014 EGI ($)   2014 Expenses ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   N/A   N/A   N/A   7,702,846   2,906,918   4,795,928   8,537,828   2,925,881
5.01   Property               701 Taylor Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.02   Property               1301 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.03   Property               947 Bush Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.04   Property               685 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.05   Property               3809 20th Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.06   Property               434 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.07   Property               1050 Post Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.08   Property               814 California Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.09   Property               267-273 Green Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.10   Property               2898 Jackson Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.11   Property               3820 Scott Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.12   Property               600 Oak Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.13   Property               861 Post Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
5.14   Property               3783 20th Street   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
7   Loan       GSMC   GSMC   Fairview Plaza   N/A   N/A   N/A   3,790,332   2,371,071   1,419,261   4,159,619   2,405,542
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   16,056,282   9,255,654   6,800,626   16,695,978   10,021,381   6,674,598   17,557,826   10,108,568
8.01   Property               SpringHill Suites Pittsburgh North Shore   8,649,001   4,890,753   3,758,247   8,937,021   5,174,798   3,762,223   9,260,257   5,179,919
8.02   Property               Residence Inn Pittsburgh North Shore   7,407,281   4,364,901   3,042,379   7,758,958   4,846,583   2,912,374   8,297,568   4,928,649
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   N/A   N/A   N/A   2,514,556   620,176   1,894,380   2,508,853   759,463
11   Loan       GSMC   GSMC   18th Avenue   N/A   N/A   N/A   1,257,598   113,985   1,143,614   1,279,539   134,124
12   Loan       GSMC   GSMC   86th Street   N/A   N/A   N/A   1,091,726   124,716   967,010   1,191,068   56,978
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   N/A   N/A   N/A   N/A   N/A   N/A   2,087,489   354,158
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   N/A   N/A   N/A   5,047,108   2,871,478   2,175,630   5,155,211   3,037,618
15   Loan       GSMC   GSMC   Junction Boulevard   N/A   N/A   N/A   1,161,648   238,437   923,211   1,173,064   255,654
16   Loan       GSCRE   GSMC   Lakeshore Apartments   N/A   N/A   N/A   2,346,190   1,043,442   1,302,749   2,421,678   1,056,389
17   Loan       GSCRE   GSMC   Hidden Creek Village   N/A   N/A   N/A   2,813,456   1,128,742   1,684,714   2,556,084   1,094,307
18   Loan       GSMC   GSMC   Wyckoff Avenue   N/A   N/A   N/A   637,637   183,938   453,699   1,038,884   325,334
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   N/A   N/A   N/A   2,036,291   1,278,643   757,648   2,341,087   1,186,531
20   Loan       GSMC   GSMC   Beverley Road   N/A   N/A   N/A   883,073   85,287   797,786   890,527   89,496
21   Loan       GSMC   GSMC   Chapel Hill Commons   N/A   N/A   N/A   1,537,504   390,598   1,146,906   1,567,872   388,393
22   Loan       GSMC   GSMC   Stillwell Avenue   N/A   N/A   N/A   675,000   62,244   612,756   675,000   60,978
23   Loan   33   GSMC   GSMC   Westrock Industrial   N/A   N/A   N/A   706,686   160,699   545,987   720,733   144,822
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   N/A   N/A   N/A   1,101,082   427,833   673,249   1,104,014   478,666
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   N/A   N/A   N/A   1,858,039   439,380   1,418,659   1,868,260   419,217
26   Loan       GSMC   GSMC   Troy Towne Center   N/A   N/A   N/A   1,176,133   377,524   798,609   1,194,109   389,453
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   N/A   N/A   N/A   1,331,526   481,277   850,250   1,340,880   434,785
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   N/A   N/A   N/A   N/A   N/A   N/A   877,144   242,858
29   Loan       GSMC   GSMC   Church Avenue   N/A   N/A   N/A   516,000   87,989   428,011   544,960   151,845
30   Loan   36   GSMC   GSMC   McMinn Plaza   N/A   N/A   N/A   475,621   127,573   348,048   694,019   176,681
31   Loan       GSMC   GSMC   Key Self Storage   N/A   N/A   N/A   722,345   265,931   456,413   926,118   300,122
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   N/A   N/A   N/A   627,249   8,883   618,366   627,560   9,420
32.01   Property               Comerica Houston 4604   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
32.02   Property               Comerica Humble   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
32.03   Property               Comerica Houston 4605   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
32.04   Property               Comerica Deer Park   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
32.05   Property               KFC Greenville   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
33   Loan   37   GSMC   GSMC   Times Square Retail Center   N/A   N/A   N/A   982,479   312,878   669,601   1,080,837   267,041
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
35   Loan   25   GSMC   GSMC   Clayton Village   N/A   N/A   N/A   589,829   151,181   438,648   575,625   158,025
36   Loan       GSCRE   GSMC   Greenview Apartments   N/A   N/A   N/A   N/A   N/A   N/A   93,749   91,877
37   Loan       GSMC   GSMC   Rite Aid Ashland   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A

 

 A-16

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2014 NOI ($)   Most Recent EGI (if past 2014) ($)   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months   Most Recent Description
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   29,141,601   43,022,839   11,468,785   31,554,054   12/31/2015   12   Trailing 12
1.01   Property               645 Stockton Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.02   Property               400 Duboce Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.03   Property               950 Franklin Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.04   Property               1340-1390 Taylor Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.05   Property               601 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.06   Property               2677 Larkin Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.07   Property               1801 Gough Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.08   Property               845 California Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.09   Property               1290 20th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.10   Property               78 Buchanan Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.11   Property               1870 Pacific Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.12   Property               500 Stanyan Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.13   Property               540 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.14   Property               1401 Jones Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.15   Property               676 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.16   Property               100 Broderick Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.17   Property               2075 Market Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.18   Property               621 Stockton Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.19   Property               1660 Bay Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.20   Property               655 Stockton Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.21   Property               2238 Hyde Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.22   Property               2600 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.23   Property               355 Fulton Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.24   Property               1520 Gough Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.25   Property               1126 Bush Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.26   Property               1547 Clay Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.27   Property               840 California Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.28   Property               925 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.29   Property               691 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.30   Property               2363 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.31   Property               1840 Clay Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.32   Property               1020 Post Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.33   Property               2975 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.34   Property               755 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.35   Property               106 Sanchez Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.36   Property               709 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.37   Property               1440 Sutter Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.38   Property               1690 North Point   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.39   Property               1753 Mason Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.40   Property               915 Pierce Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.41   Property               520 Buchanan Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.42   Property               3210 Gough Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.43   Property               124 Mason Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.44   Property               50 Joice Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.45   Property               2038 Divisadero Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.46   Property               340 Church Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.47   Property               411 15th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.48   Property               1855 10th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.49   Property               1260 Broadway Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.50   Property               449 O’Farrell Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.51   Property               235 Church Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.52   Property               4540 California Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.53   Property               2500 Van Ness Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.54   Property               346 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.55   Property               3264-3274 Mission Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.56   Property               3715 California Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.57   Property               325 9th Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.58   Property               1656 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.59   Property               252-258 Church Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.60   Property               500-506 Bartlett Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
1.61   Property               1500-1514 Geneva Avenue   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   15,039,139   26,923,110   9,876,713   17,046,396   12/31/2015   12   Trailing 12
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   9,324,734   13,904,515   9,042,111   4,862,404   9/30/2015   12   Trailing 12
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   5,685,463   10,381,797   4,030,621   6,351,176   12/31/2015   12   Trailing 12

 

 A-17

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   2014 NOI ($)   Most Recent EGI (if past 2014) ($)   Most Recent Expenses (if past 2014) ($)   Most Recent NOI (if past 2014) ($)   Most Recent NOI Date (if past 2014)   Most Recent # of months   Most Recent Description
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   5,611,947   9,049,017   3,052,805   5,996,212   12/31/2015   12   Trailing 12
5.01   Property               701 Taylor Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.02   Property               1301 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.03   Property               947 Bush Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.04   Property               685 Geary Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.05   Property               3809 20th Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.06   Property               434 Leavenworth Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.07   Property               1050 Post Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.08   Property               814 California Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.09   Property               267-273 Green Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.10   Property               2898 Jackson Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.11   Property               3820 Scott Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.12   Property               600 Oak Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.13   Property               861 Post Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
5.14   Property               3783 20th Street   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   N/A   9,428,238   5,408,941   4,019,297   3/31/2016   12   Trailing 12
7   Loan       GSMC   GSMC   Fairview Plaza   1,754,077   4,921,403   2,523,263   2,398,140   12/31/2015   12   Trailing 12
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   7,449,258   18,196,167   9,474,493   8,721,674   3/31/2016   12   Trailing 12
8.01   Property               SpringHill Suites Pittsburgh North Shore   4,080,339   9,859,282   5,017,168   4,842,114   3/31/2016   12   Trailing 12
8.02   Property               Residence Inn Pittsburgh North Shore   3,368,919   8,336,885   4,457,325   3,879,560   3/31/2016   12   Trailing 12
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   N/A   6,150,999   3,030,695   3,120,304   4/30/2016   12   Trailing 12
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   1,749,391   2,672,831   717,564   1,955,267   2/29/2016   12   Trailing 12
11   Loan       GSMC   GSMC   18th Avenue   1,145,415   1,284,924   132,177   1,152,747   12/31/2015   12   Trailing 12
12   Loan       GSMC   GSMC   86th Street   1,134,090   1,267,951   78,666   1,189,285   12/31/2015   12   Trailing 12
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   1,733,331   N/A   N/A   N/A   N/A   N/A   Not Available
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   2,117,593   5,429,546   3,102,581   2,326,965   3/31/2016   12   Trailing 12
15   Loan       GSMC   GSMC   Junction Boulevard   917,410   1,200,781   286,670   914,111   12/31/2015   12   Trailing 12
16   Loan       GSCRE   GSMC   Lakeshore Apartments   1,365,289   2,468,627   1,059,883   1,408,745   11/30/2015   12   Trailing 12
17   Loan       GSCRE   GSMC   Hidden Creek Village   1,461,777   2,552,609   1,134,991   1,417,618   2/28/2016   12   Trailing 12
18   Loan       GSMC   GSMC   Wyckoff Avenue   713,550   1,123,552   332,031   791,521   12/31/2015   12   Trailing 12
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   1,154,556   2,580,791   1,291,127   1,289,664   9/30/2015   12   Trailing 12
20   Loan       GSMC   GSMC   Beverley Road   801,031   896,323   97,737   798,586   12/31/2015   12   Trailing 12
21   Loan       GSMC   GSMC   Chapel Hill Commons   1,179,479   1,567,409   357,760   1,209,649   12/31/2015   12   Trailing 12
22   Loan       GSMC   GSMC   Stillwell Avenue   614,022   675,000   58,472   616,528   12/31/2015   12   Trailing 12
23   Loan   33   GSMC   GSMC   Westrock Industrial   575,911   835,641   138,545   697,096   12/31/2015   12   Trailing 12
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   625,348   N/A   N/A   N/A   N/A   N/A   Not Available
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   1,449,043   1,973,335   400,658   1,572,677   1/31/2016   12   Trailing 12
26   Loan       GSMC   GSMC   Troy Towne Center   804,656   1,234,526   369,768   864,759   12/31/2015   12   Trailing 12
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   906,095   1,379,475   462,982   916,493   3/31/2016   12   Trailing 12
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   634,286   490,616   235,552   255,064   12/31/2015   12   Trailing 12
29   Loan       GSMC   GSMC   Church Avenue   393,116   589,768   201,755   388,013   12/31/2015   12   Trailing 12
30   Loan   36   GSMC   GSMC   McMinn Plaza   517,338   738,151   205,871   532,280   12/31/2015   12   Trailing 12
31   Loan       GSMC   GSMC   Key Self Storage   625,996   968,222   300,362   667,860   11/30/2015   12   Trailing 12
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   618,140   627,060   8,810   618,250   12/31/2015   12   Trailing 12
32.01   Property               Comerica Houston 4604   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
32.02   Property               Comerica Humble   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
32.03   Property               Comerica Houston 4605   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
32.04   Property               Comerica Deer Park   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
32.05   Property               KFC Greenville   N/A   N/A   N/A   N/A   N/A   N/A   Not Available
33   Loan   37   GSMC   GSMC   Times Square Retail Center   813,796   1,070,493   302,066   768,427   12/31/2015   12   Trailing 12
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   N/A   589,651   218,528   371,124   12/31/2015   12   Trailing 12
35   Loan   25   GSMC   GSMC   Clayton Village   417,600   585,479   153,617   431,862   8/31/2015   12   Trailing 12
36   Loan       GSCRE   GSMC   Greenview Apartments   1,872   367,816   126,828   240,989   1/31/2016   12   Trailing 12
37   Loan       GSMC   GSMC   Rite Aid Ashland   N/A   N/A   N/A   N/A   N/A   N/A   Not Available

 

 A-18

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   48,002,153   12,241,493   35,760,660   15.5%   385,690   0   35,374,970
1.01   Property               645 Stockton Street   N/A   N/A   N/A       N/A   0   1,430,185
1.02   Property               400 Duboce Avenue   N/A   N/A   N/A       N/A   0   1,631,236
1.03   Property               950 Franklin Street   N/A   N/A   N/A       N/A   0   1,189,114
1.04   Property               1340-1390 Taylor Street   N/A   N/A   N/A       N/A   0   902,863
1.05   Property               601 O’Farrell Street   N/A   N/A   N/A       N/A   0   1,459,003
1.06   Property               2677 Larkin Street   N/A   N/A   N/A       N/A   0   1,015,939
1.07   Property               1801 Gough Street   N/A   N/A   N/A       N/A   0   1,381,703
1.08   Property               845 California Street   N/A   N/A   N/A       N/A   0   1,034,065
1.09   Property               1290 20th Avenue   N/A   N/A   N/A       N/A   0   1,044,404
1.10   Property               78 Buchanan Street   N/A   N/A   N/A       N/A   0   956,145
1.11   Property               1870 Pacific Avenue   N/A   N/A   N/A       N/A   0   710,360
1.12   Property               500 Stanyan Street   N/A   N/A   N/A       N/A   0   939,889
1.13   Property               540 Leavenworth Street   N/A   N/A   N/A       N/A   0   1,143,895
1.14   Property               1401 Jones Street   N/A   N/A   N/A       N/A   0   660,036
1.15   Property               676 Geary Street   N/A   N/A   N/A       N/A   0   918,060
1.16   Property               100 Broderick Street   N/A   N/A   N/A       N/A   0   770,388
1.17   Property               2075 Market Street   N/A   N/A   N/A       N/A   0   800,510
1.18   Property               621 Stockton Street   N/A   N/A   N/A       N/A   0   428,079
1.19   Property               1660 Bay Street   N/A   N/A   N/A       N/A   0   684,632
1.20   Property               655 Stockton Street   N/A   N/A   N/A       N/A   0   848,186
1.21   Property               2238 Hyde Street   N/A   N/A   N/A       N/A   0   690,247
1.22   Property               2600 Van Ness Avenue   N/A   N/A   N/A       N/A   0   678,574
1.23   Property               355 Fulton Street   N/A   N/A   N/A       N/A   0   731,363
1.24   Property               1520 Gough Street   N/A   N/A   N/A       N/A   0   639,197
1.25   Property               1126 Bush Street   N/A   N/A   N/A       N/A   0   645,870
1.26   Property               1547 Clay Street   N/A   N/A   N/A       N/A   0   500,671
1.27   Property               840 California Street   N/A   N/A   N/A       N/A   0   545,043
1.28   Property               925 Geary Street   N/A   N/A   N/A       N/A   0   574,068
1.29   Property               691 O’Farrell Street   N/A   N/A   N/A       N/A   0   614,309
1.30   Property               2363 Van Ness Avenue   N/A   N/A   N/A       N/A   0   484,295
1.31   Property               1840 Clay Street   N/A   N/A   N/A       N/A   0   359,833
1.32   Property               1020 Post Street   N/A   N/A   N/A       N/A   0   492,408
1.33   Property               2975 Van Ness Avenue   N/A   N/A   N/A       N/A   0   456,218
1.34   Property               755 O’Farrell Street   N/A   N/A   N/A       N/A   0   522,495
1.35   Property               106 Sanchez Street   N/A   N/A   N/A       N/A   0   449,268
1.36   Property               709 Geary Street   N/A   N/A   N/A       N/A   0   443,632
1.37   Property               1440 Sutter Street   N/A   N/A   N/A       N/A   0   450,135
1.38   Property               1690 North Point   N/A   N/A   N/A       N/A   0   273,332
1.39   Property               1753 Mason Street   N/A   N/A   N/A       N/A   0   327,003
1.40   Property               915 Pierce Street   N/A   N/A   N/A       N/A   0   376,367
1.41   Property               520 Buchanan Street   N/A   N/A   N/A       N/A   0   327,290
1.42   Property               3210 Gough Street   N/A   N/A   N/A       N/A   0   308,464
1.43   Property               124 Mason Street   N/A   N/A   N/A       N/A   0   394,484
1.44   Property               50 Joice Street   N/A   N/A   N/A       N/A   0   208,945
1.45   Property               2038 Divisadero Street   N/A   N/A   N/A       N/A   0   383,447
1.46   Property               340 Church Street   N/A   N/A   N/A       N/A   0   379,514
1.47   Property               411 15th Avenue   N/A   N/A   N/A       N/A   0   329,437
1.48   Property               1855 10th Avenue   N/A   N/A   N/A       N/A   0   280,126
1.49   Property               1260 Broadway Street   N/A   N/A   N/A       N/A   0   267,238
1.50   Property               449 O’Farrell Street   N/A   N/A   N/A       N/A   0   296,938
1.51   Property               235 Church Street   N/A   N/A   N/A       N/A   0   176,392
1.52   Property               4540 California Street   N/A   N/A   N/A       N/A   0   252,555
1.53   Property               2500 Van Ness Avenue   N/A   N/A   N/A       N/A   0   211,679
1.54   Property               346 Leavenworth Street   N/A   N/A   N/A       N/A   0   236,131
1.55   Property               3264-3274 Mission Street   N/A   N/A   N/A       N/A   0   193,040
1.56   Property               3715 California Street   N/A   N/A   N/A       N/A   0   165,747
1.57   Property               325 9th Avenue   N/A   N/A   N/A       N/A   0   193,953
1.58   Property               1656 Leavenworth Street   N/A   N/A   N/A       N/A   0   205,986
1.59   Property               252-258 Church Street   N/A   N/A   N/A       N/A   0   220,576
1.60   Property               500-506 Bartlett Street   N/A   N/A   N/A       N/A   0   56,092
1.61   Property               1500-1514 Geneva Avenue   N/A   N/A   N/A       N/A   0   83,918
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   28,373,670   10,394,445   17,979,226   12.0%   160,930   437,350   17,380,945
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   22,642,326   9,760,330   12,881,996   9.7%   156,130   464,747   12,261,120
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   9,995,240   4,090,702   5,904,538   10.1%   129,867   395,083   5,379,587

 

 A-19

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Underwritten EGI ($)   Underwritten Expenses ($)   Underwritten Net Operating Income ($)   Debt Yield on Underwritten Net Operating Income (%)   Underwritten Replacement / FF&E Reserve ($)   Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   10,047,838   2,903,532   7,144,305   9.4%   74,426   0   7,069,879
5.01   Property               701 Taylor Street   N/A   N/A   N/A       N/A   0   1,018,665
5.02   Property               1301 Leavenworth Street   N/A   N/A   N/A       N/A   0   743,882
5.03   Property               947 Bush Street   N/A   N/A   N/A       N/A   0   755,884
5.04   Property               685 Geary Street   N/A   N/A   N/A       N/A   0   580,068
5.05   Property               3809 20th Street   N/A   N/A   N/A       N/A   0   462,536
5.06   Property               434 Leavenworth Street   N/A   N/A   N/A       N/A   0   630,620
5.07   Property               1050 Post Street   N/A   N/A   N/A       N/A   0   503,275
5.08   Property               814 California Street   N/A   N/A   N/A       N/A   0   457,483
5.09   Property               267-273 Green Street   N/A   N/A   N/A       N/A   0   366,840
5.10   Property               2898 Jackson Street   N/A   N/A   N/A       N/A   0   416,232
5.11   Property               3820 Scott Street   N/A   N/A   N/A       N/A   0   387,632
5.12   Property               600 Oak Street   N/A   N/A   N/A       N/A   0   287,810
5.13   Property               861 Post Street   N/A   N/A   N/A       N/A   0   218,200
5.14   Property               3783 20th Street   N/A   N/A   N/A       N/A   0   240,751
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   9,402,443   5,394,230   4,008,214   12.1%   376,098   0   3,632,116
7   Loan       GSMC   GSMC   Fairview Plaza   6,014,041   2,618,947   3,395,094   11.4%   65,147   343,765   2,986,182
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   18,149,576   9,689,265   8,460,311   12.3%   725,983   0   7,734,328
8.01   Property               SpringHill Suites Pittsburgh North Shore   9,835,503   5,167,959   4,667,544       393,420   0   4,274,124
8.02   Property               Residence Inn Pittsburgh North Shore   8,314,073   4,521,306   3,792,767       332,563   0   3,460,204
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   6,150,999   3,045,330   3,105,669   13.5%   246,040   0   2,859,629
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   2,803,973   741,683   2,062,290   9.4%   38,918   143,947   1,879,424
11   Loan       GSMC   GSMC   18th Avenue   1,434,335   158,257   1,276,078   7.0%   3,826   11,905   1,260,347
12   Loan       GSMC   GSMC   86th Street   1,591,742   279,257   1,312,485   7.2%   3,540   10,028   1,298,918
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   1,969,900   290,736   1,679,165   9.7%   33,067   70,124   1,575,973
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   5,414,712   3,109,421   2,305,290   14.0%   270,736   0   2,034,555
15   Loan       GSMC   GSMC   Junction Boulevard   1,391,028   255,728   1,135,301   7.2%   6,557   0   1,128,744
16   Loan       GSCRE   GSMC   Lakeshore Apartments   2,448,838   1,028,558   1,420,280   9.3%   56,000   0   1,364,280
17   Loan       GSCRE   GSMC   Hidden Creek Village   2,749,961   1,136,065   1,613,896   10.7%   90,816   0   1,523,080
18   Loan       GSMC   GSMC   Wyckoff Avenue   1,176,388   311,479   864,909   6.1%   8,350   28,697   827,863
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   2,545,098   1,345,129   1,199,968   8.6%   47,124   0   1,152,844
20   Loan       GSMC   GSMC   Beverley Road   1,065,652   68,694   996,958   7.2%   7,200   0   989,758
21   Loan       GSMC   GSMC   Chapel Hill Commons   1,594,518   387,238   1,207,281   10.4%   39,997   43,539   1,123,745
22   Loan       GSMC   GSMC   Stillwell Avenue   809,680   122,813   686,866   6.7%   2,400   0   684,466
23   Loan   33   GSMC   GSMC   Westrock Industrial   1,227,631   186,401   1,041,230   10.3%   31,223   29,780   980,227
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   1,493,156   498,718   994,438   10.0%   12,408   56,291   925,739
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   1,935,293   407,439   1,527,855   15.8%   16,725   47,056   1,464,073
26   Loan       GSMC   GSMC   Troy Towne Center   1,321,078   360,490   960,587   10.3%   11,580   53,349   895,658
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   1,426,919   569,303   857,616   10.2%   9,798   0   847,818
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   973,426   276,265   697,162   10.6%   9,162   31,481   656,519
29   Loan       GSMC   GSMC   Church Avenue   678,750   205,415   473,336   7.2%   1,800   0   471,536
30   Loan   36   GSMC   GSMC   McMinn Plaza   843,208   199,211   643,996   10.5%   21,447   32,918   589,632
31   Loan       GSMC   GSMC   Key Self Storage   1,004,858   300,369   704,489   11.7%   12,467   0   692,023
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   639,978   21,610   618,369   10.3%   7,132   5,621   605,615
32.01   Property               Comerica Houston 4604   N/A   N/A   N/A       N/A   N/A   N/A
32.02   Property               Comerica Humble   N/A   N/A   N/A       N/A   N/A   N/A
32.03   Property               Comerica Houston 4605   N/A   N/A   N/A       N/A   N/A   N/A
32.04   Property               Comerica Deer Park   N/A   N/A   N/A       N/A   N/A   N/A
32.05   Property               KFC Greenville   N/A   N/A   N/A       N/A   N/A   N/A
33   Loan   37   GSMC   GSMC   Times Square Retail Center   1,028,543   286,569   741,974   15.5%   10,421   42,427   689,126
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   779,979   329,914   450,065   9.4%   4,803   30,417   414,845
35   Loan   25   GSMC   GSMC   Clayton Village   623,361   145,347   478,013   11.3%   9,243   17,562   451,209
36   Loan       GSCRE   GSMC   Greenview Apartments   438,570   112,556   326,014   8.5%   8,750   0   317,264
37   Loan       GSMC   GSMC   Rite Aid Ashland   297,735   14,271   283,464   8.9%   2,231   5,300   275,933

 

 A-20

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 (%)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   3.72   15.4%   923,275,000   1/22/2016   NAP   NAP   24.9%
1.01   Property               645 Stockton Street           47,450,000   12/14/2015   NAP   NAP    
1.02   Property               400 Duboce Avenue           38,720,000   12/16/2015   NAP   NAP    
1.03   Property               950 Franklin Street           30,500,000   12/16/2015   NAP   NAP    
1.04   Property               1340-1390 Taylor Street           30,400,000   12/14/2015   NAP   NAP    
1.05   Property               601 O’Farrell Street           32,040,000   12/15/2015   NAP   NAP    
1.06   Property               2677 Larkin Street           29,300,000   12/14/2015   NAP   NAP    
1.07   Property               1801 Gough Street           27,410,000   12/16/2015   NAP   NAP    
1.08   Property               845 California Street           22,720,000   12/14/2015   NAP   NAP    
1.09   Property               1290 20th Avenue           22,870,000   12/16/2015   NAP   NAP    
1.10   Property               78 Buchanan Street           21,590,000   12/16/2015   NAP   NAP    
1.11   Property               1870 Pacific Avenue           20,400,000   12/15/2015   NAP   NAP    
1.12   Property               500 Stanyan Street           20,190,000   12/16/2015   NAP   NAP    
1.13   Property               540 Leavenworth Street           18,880,000   12/15/2015   NAP   NAP    
1.14   Property               1401 Jones Street           18,810,000   12/14/2015   NAP   NAP    
1.15   Property               676 Geary Street           20,250,000   12/16/2015   NAP   NAP    
1.16   Property               100 Broderick Street           17,750,000   12/16/2015   NAP   NAP    
1.17   Property               2075 Market Street           17,600,000   12/16/2015   NAP   NAP    
1.18   Property               621 Stockton Street           17,510,000   12/14/2015   NAP   NAP    
1.19   Property               1660 Bay Street           17,140,000   12/15/2015   NAP   NAP    
1.20   Property               655 Stockton Street           16,550,000   12/14/2015   NAP   NAP    
1.21   Property               2238 Hyde Street           15,900,000   12/14/2015   NAP   NAP    
1.22   Property               2600 Van Ness Avenue           15,400,000   12/14/2015   NAP   NAP    
1.23   Property               355 Fulton Street           15,350,000   12/16/2015   NAP   NAP    
1.24   Property               1520 Gough Street           13,790,000   12/16/2015   NAP   NAP    
1.25   Property               1126 Bush Street           13,720,000   12/14/2015   NAP   NAP    
1.26   Property               1547 Clay Street           13,140,000   12/14/2015   NAP   NAP    
1.27   Property               840 California Street           13,050,000   12/14/2015   NAP   NAP    
1.28   Property               925 Geary Street           12,800,000   12/14/2015   NAP   NAP    
1.29   Property               691 O’Farrell Street           12,950,000   12/14/2015   NAP   NAP    
1.30   Property               2363 Van Ness Avenue           11,800,000   12/14/2015   NAP   NAP    
1.31   Property               1840 Clay Street           11,280,000   12/14/2015   NAP   NAP    
1.32   Property               1020 Post Street           11,960,000   12/14/2015   NAP   NAP    
1.33   Property               2975 Van Ness Avenue           11,320,000   12/14/2015   NAP   NAP    
1.34   Property               755 O’Farrell Street           11,980,000   12/14/2015   NAP   NAP    
1.35   Property               106 Sanchez Street           9,940,000   12/16/2015   NAP   NAP    
1.36   Property               709 Geary Street           10,510,000   12/16/2015   NAP   NAP    
1.37   Property               1440 Sutter Street           9,820,000   12/16/2015   NAP   NAP    
1.38   Property               1690 North Point           9,270,000   12/15/2015   NAP   NAP    
1.39   Property               1753 Mason Street           8,800,000   12/14/2015   NAP   NAP    
1.40   Property               915 Pierce Street           8,710,000   12/16/2015   NAP   NAP    
1.41   Property               520 Buchanan Street           8,660,000   12/16/2015   NAP   NAP    
1.42   Property               3210 Gough Street           8,530,000   12/15/2015   NAP   NAP    
1.43   Property               124 Mason Street           9,130,000   12/16/2015   NAP   NAP    
1.44   Property               50 Joice Street           8,400,000   12/14/2015   NAP   NAP    
1.45   Property               2038 Divisadero Street           8,360,000   12/15/2015   NAP   NAP    
1.46   Property               340 Church Street           8,260,000   12/16/2015   8,320,000   3/16/2016    
1.47   Property               411 15th Avenue           8,140,000   12/15/2015   NAP   NAP    
1.48   Property               1855 10th Avenue           8,100,000   12/16/2015   NAP   NAP    
1.49   Property               1260 Broadway Street           7,500,000   12/14/2015   NAP   NAP    
1.50   Property               449 O’Farrell Street           7,800,000   12/15/2015   NAP   NAP    
1.51   Property               235 Church Street           6,270,000   12/16/2015   NAP   NAP    
1.52   Property               4540 California Street           6,260,000   12/15/2015   NAP   NAP    
1.53   Property               2500 Van Ness Avenue           5,820,000   12/14/2015   NAP   NAP    
1.54   Property               346 Leavenworth Street           5,970,000   12/14/2015   NAP   NAP    
1.55   Property               3264-3274 Mission Street           5,520,000   12/15/2015   NAP   NAP    
1.56   Property               3715 California Street           5,150,000   12/15/2015   NAP   NAP    
1.57   Property               325 9th Avenue           5,140,000   12/15/2015   NAP   NAP    
1.58   Property               1656 Leavenworth Street           4,800,000   12/14/2015   NAP   NAP    
1.59   Property               252-258 Church Street           4,580,000   12/16/2015   NAP   NAP    
1.60   Property               500-506 Bartlett Street           2,110,000   12/15/2015   NAP   NAP    
1.61   Property               1500-1514 Geneva Avenue           1,810,000   12/15/2015   NAP   NAP    
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   2.79   11.6%   350,000,000   11/30/2015   NAP   NAP   42.9%
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   1.90   9.2%   191,000,000   12/3/2015   NAP   NAP   69.6%
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   1.98   9.2%   89,500,000   2/19/2016   NAP   NAP   65.4%

 

 A-21

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 (%)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   2.92   9.3%   190,335,000   1/22/2016   NAP   NAP   39.9%
5.01   Property               701 Taylor Street           26,940,000   12/15/2015   NAP   NAP    
5.02   Property               1301 Leavenworth Street           16,630,000   12/14/2015   NAP   NAP    
5.03   Property               947 Bush Street           18,030,000   12/15/2015   NAP   NAP    
5.04   Property               685 Geary Street           16,140,000   12/15/2015   NAP   NAP    
5.05   Property               3809 20th Street           13,600,000   12/15/2015   NAP   NAP    
5.06   Property               434 Leavenworth Street           15,520,000   12/14/2015   NAP   NAP    
5.07   Property               1050 Post Street           11,430,000   12/14/2015   NAP   NAP    
5.08   Property               814 California Street           10,920,000   12/14/2015   NAP   NAP    
5.09   Property               267-273 Green Street           10,200,000   12/15/2015   NAP   NAP    
5.10   Property               2898 Jackson Street           9,610,000   12/15/2015   NAP   NAP    
5.11   Property               3820 Scott Street           8,750,000   12/15/2015   NAP   NAP    
5.12   Property               600 Oak Street           7,900,000   12/16/2015   NAP   NAP    
5.13   Property               861 Post Street           6,870,000   12/14/2015   NAP   NAP    
5.14   Property               3783 20th Street           5,900,000   12/15/2015   NAP   NAP    
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   1.70   11.0%   48,300,000   11/20/2015   NAP   NAP   68.3%
7   Loan       GSMC   GSMC   Fairview Plaza   1.60   10.0%   45,200,000   9/22/2015   NAP   NAP   66.0%
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   1.68   11.2%   96,250,000   12/15/2015   103,250,000   12/15/2016   68.8%
8.01   Property               SpringHill Suites Pittsburgh North Shore           52,250,000   12/15/2015   56,000,000   12/15/2016    
8.02   Property               Residence Inn Pittsburgh North Shore           44,000,000   12/15/2015   47,250,000   12/15/2016    
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   1.90   12.4%   34,500,000   12/2/2015   37,500,000   1/1/2020   66.7%
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   1.33   8.5%   31,350,000   3/4/2016   NAP   NAP   70.2%
11   Loan       GSMC   GSMC   18th Avenue   1.40   6.9%   29,300,000   1/7/2016   NAP   NAP   62.6%
12   Loan       GSMC   GSMC   86th Street   1.46   7.2%   30,300,000   1/7/2016   NAP   NAP   59.9%
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   1.44   9.1%   23,450,000   12/10/2015   NAP   NAP   73.6%
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   2.01   12.3%   26,500,000   4/18/2016   NAP   NAP   62.3%
15   Loan       GSMC   GSMC   Junction Boulevard   1.45   7.2%   24,900,000   1/7/2016   NAP   NAP   63.4%
16   Loan       GSCRE   GSMC   Lakeshore Apartments   1.43   8.9%   22,100,000   11/16/2015   NAP   NAP   69.0%
17   Loan       GSCRE   GSMC   Hidden Creek Village   1.57   10.1%   22,075,000   3/11/2016   NAP   NAP   68.5%
18   Loan       GSMC   GSMC   Wyckoff Avenue   1.18   5.8%   22,100,000   1/7/2016   NAP   NAP   64.5%
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   1.32   8.3%   19,050,000   10/16/2015   NAP   NAP   73.2%
20   Loan       GSMC   GSMC   Beverley Road   1.45   7.1%   21,300,000   1/8/2016   NAP   NAP   65.2%
21   Loan       GSMC   GSMC   Chapel Hill Commons   2.18   9.7%   17,400,000   3/1/2016   NAP   NAP   66.5%
22   Loan       GSMC   GSMC   Stillwell Avenue   1.36   6.7%   16,800,000   1/7/2016   NAP   NAP   61.0%
23   Loan   33   GSMC   GSMC   Westrock Industrial   1.52   9.7%   15,300,000   1/13/2016   NAP   NAP   66.1%
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   1.44   9.4%   13,500,000   2/11/2016   NAP   NAP   73.3%
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   2.54   15.1%   17,300,000   3/16/2016   NAP   NAP   56.0%
26   Loan       GSMC   GSMC   Troy Towne Center   1.57   9.6%   12,600,000   1/9/2016   NAP   NAP   73.8%
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   2.01   10.1%   16,500,000   3/22/2016   NAP   NAP   51.1%
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   1.60   9.9%   10,100,000   1/4/2016   10,675,000   2/1/2017   65.3%
29   Loan       GSMC   GSMC   Church Avenue   1.46   7.2%   11,200,000   1/8/2016   NAP   NAP   58.8%
30   Loan   36   GSMC   GSMC   McMinn Plaza   1.55   9.7%   8,200,000   12/18/2015   NAP   NAP   74.5%
31   Loan       GSMC   GSMC   Key Self Storage   1.88   11.5%   9,300,000   11/24/2015   NAP   NAP   64.5%
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   1.99   10.1%   10,900,000   3/10/2016   NAP   NAP   55.0%
32.01   Property               Comerica Houston 4604           3,460,000   3/10/2016   NAP   NAP    
32.02   Property               Comerica Humble           3,130,000   3/10/2016   NAP   NAP    
32.03   Property               Comerica Houston 4605           2,180,000   3/10/2016   NAP   NAP    
32.04   Property               Comerica Deer Park           1,170,000   3/10/2016   NAP   NAP    
32.05   Property               KFC Greenville           960,000   3/10/2016   NAP   NAP    
33   Loan   37   GSMC   GSMC   Times Square Retail Center   3.17   14.4%   12,300,000   11/17/2015   NAP   NAP   39.0%
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   1.27   8.6%   6,800,000   2/11/2016   NAP   NAP   70.6%
35   Loan   25   GSMC   GSMC   Clayton Village   1.73   10.7%   6,000,000   12/17/2015   6,400,000   1/1/2017   70.3%
36   Loan       GSCRE   GSMC   Greenview Apartments   1.22   8.3%   5,300,000   12/18/2015   NAP   NAP   72.5%
37   Loan       GSMC   GSMC   Rite Aid Ashland   1.71   8.7%   5,312,000   3/1/2016   NAP   NAP   60.0%

 

 A-22

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   24.9%   94.9%       NAP   NAP        
1.01   Property               645 Stockton Street       84.3%   4/18/2016   NAP   NAP   NAP    
1.02   Property               400 Duboce Avenue       100.0%   4/18/2016   NAP   NAP   NAP    
1.03   Property               950 Franklin Street       96.3%   4/18/2016   NAP   NAP   College Market   1,087
1.04   Property               1340-1390 Taylor Street       85.7%   4/18/2016   NAP   NAP   NAP    
1.05   Property               601 O’Farrell Street       100.0%   4/18/2016   NAP   NAP   Blu Cleaner   733
1.06   Property               2677 Larkin Street       84.8%   4/18/2016   NAP   NAP   NAP    
1.07   Property               1801 Gough Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.08   Property               845 California Street       91.4%   4/18/2016   NAP   NAP   NAP    
1.09   Property               1290 20th Avenue       92.1%   4/18/2016   NAP   NAP   U.S. Bank National Association   4,445
1.10   Property               78 Buchanan Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.11   Property               1870 Pacific Avenue       83.3%   4/18/2016   NAP   NAP   NAP    
1.12   Property               500 Stanyan Street       97.2%   4/18/2016   NAP   NAP   NAP    
1.13   Property               540 Leavenworth Street       97.7%   4/18/2016   NAP   NAP   NAP    
1.14   Property               1401 Jones Street       94.4%   4/18/2016   NAP   NAP   NAP    
1.15   Property               676 Geary Street       94.6%   4/18/2016   NAP   NAP   Resolute Drinks LLC   883
1.16   Property               100 Broderick Street       94.3%   4/18/2016   NAP   NAP   NAP    
1.17   Property               2075 Market Street       100.0%   4/18/2016   NAP   NAP   Bay Liquor   2,622
1.18   Property               621 Stockton Street       91.3%   4/18/2016   NAP   NAP   NAP    
1.19   Property               1660 Bay Street       95.8%   4/18/2016   NAP   NAP   NAP    
1.20   Property               655 Stockton Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.21   Property               2238 Hyde Street       82.4%   4/18/2016   NAP   NAP   NAP    
1.22   Property               2600 Van Ness Avenue       96.9%   4/18/2016   NAP   NAP   NAP    
1.23   Property               355 Fulton Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.24   Property               1520 Gough Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.25   Property               1126 Bush Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.26   Property               1547 Clay Street       96.3%   4/18/2016   NAP   NAP   NAP    
1.27   Property               840 California Street       87.1%   4/18/2016   NAP   NAP   NAP    
1.28   Property               925 Geary Street       95.8%   4/18/2016   NAP   NAP   NAP    
1.29   Property               691 O’Farrell Street       94.4%   4/18/2016   NAP   NAP   Nite Cap Bar, Inc   832
1.30   Property               2363 Van Ness Avenue       89.5%   4/18/2016   NAP   NAP   Notes From Underground Café   631
1.31   Property               1840 Clay Street       85.0%   4/18/2016   NAP   NAP   NAP    
1.32   Property               1020 Post Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.33   Property               2975 Van Ness Avenue       100.0%   4/18/2016   NAP   NAP   NAP    
1.34   Property               755 O’Farrell Street       91.2%   4/18/2016   NAP   NAP   Ling Beauty Salon   288
1.35   Property               106 Sanchez Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.36   Property               709 Geary Street       100.0%   4/18/2016   NAP   NAP   Alcyone   1,030
1.37   Property               1440 Sutter Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.38   Property               1690 North Point       94.4%   4/18/2016   NAP   NAP   NAP    
1.39   Property               1753 Mason Street       100.0%   4/18/2016   NAP   NAP   Union Street Produce   1,490
1.40   Property               915 Pierce Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.41   Property               520 Buchanan Street       89.5%   4/18/2016   NAP   NAP   NAP    
1.42   Property               3210 Gough Street       86.7%   4/18/2016   NAP   NAP   NAP    
1.43   Property               124 Mason Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.44   Property               50 Joice Street       76.9%   4/18/2016   NAP   NAP   NAP    
1.45   Property               2038 Divisadero Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.46   Property               340 Church Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.47   Property               411 15th Avenue       100.0%   4/18/2016   NAP   NAP   Sun Architecture   696
1.48   Property               1855 10th Avenue       83.3%   4/18/2016   NAP   NAP   NAP    
1.49   Property               1260 Broadway Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.50   Property               449 O’Farrell Street       96.4%   4/18/2016   NAP   NAP   The Thing Quarterly, LLC   1,204
1.51   Property               235 Church Street       100.0%   4/18/2016   NAP   NAP   The Twilight Zone   1,820
1.52   Property               4540 California Street       91.7%   4/18/2016   NAP   NAP   NAP    
1.53   Property               2500 Van Ness Avenue       91.7%   4/18/2016   NAP   NAP   NAP    
1.54   Property               346 Leavenworth Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.55   Property               3264-3274 Mission Street       100.0%   4/18/2016   NAP   NAP   Goyne   1,454
1.56   Property               3715 California Street       75.0%   4/18/2016   NAP   NAP   NAP    
1.57   Property               325 9th Avenue       91.7%   4/18/2016   NAP   NAP   NAP    
1.58   Property               1656 Leavenworth Street       100.0%   4/18/2016   NAP   NAP   NAP    
1.59   Property               252-258 Church Street       100.0%   4/18/2016   NAP   NAP   The SF Marriage and Couples Center   1,500
1.60   Property               500-506 Bartlett Street       75.0%   4/18/2016   NAP   NAP   NAP    
1.61   Property               1500-1514 Geneva Avenue       100.0%   4/18/2016   NAP   NAP   Evolution FC   933
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   42.9%   99.3%   12/3/2015   NAP   NAP   The Home Depot   141,373
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   69.6%   93.1%   11/1/2015   NAP   NAP   Comcast   324,391
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   65.4%   92.1%   4/6/2016   NAP   NAP   Wal-Mart   116,605

 

 A-23

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   LTV Ratio at Maturity (%)   Occupancy (%) (5)   Occupancy Date   ADR ($)   RevPAR ($)   Largest Tenant   Largest Tenant Sq Ft
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   39.9%   94.9%       NAP   NAP        
5.01   Property               701 Taylor Street       92.7%   4/18/2016   NAP   NAP   Sanraku Restaurant   1,788
5.02   Property               1301 Leavenworth Street       100.0%   4/18/2016   NAP   NAP   NAP    
5.03   Property               947 Bush Street       96.2%   4/18/2016   NAP   NAP   NAP    
5.04   Property               685 Geary Street       90.7%   4/18/2016   NAP   NAP   Star Market   1,063
5.05   Property               3809 20th Street       88.0%   4/18/2016   NAP   NAP   NAP    
5.06   Property               434 Leavenworth Street       97.1%   4/18/2016   NAP   NAP   NAP    
5.07   Property               1050 Post Street       97.5%   4/18/2016   NAP   NAP   NAP    
5.08   Property               814 California Street       100.0%   4/18/2016   NAP   NAP   NAP    
5.09   Property               267-273 Green Street       95.0%   4/18/2016   NAP   NAP   NAP    
5.10   Property               2898 Jackson Street       93.3%   4/18/2016   NAP   NAP   NAP    
5.11   Property               3820 Scott Street       100.0%   4/18/2016   NAP   NAP   NAP    
5.12   Property               600 Oak Street       100.0%   4/18/2016   NAP   NAP   NAP    
5.13   Property               861 Post Street       82.4%   4/18/2016   NAP   NAP   NAP    
5.14   Property               3783 20th Street       94.4%   4/18/2016   NAP   NAP   NAP    
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   63.1%   91.7%   3/31/2016   141.24   129.55   NAP    
7   Loan       GSMC   GSMC   Fairview Plaza   54.0%   86.9%   4/25/2016   NAP   NAP   Regus   22,000
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   55.5%   71.8%       164.04   117.76        
8.01   Property               SpringHill Suites Pittsburgh North Shore       72.0%   3/31/2016   165.96   119.47   NAP    
8.02   Property               Residence Inn Pittsburgh North Shore       71.6%   3/31/2016   161.93   115.87   NAP    
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   52.0%   77.0%   4/30/2016   247.45   190.55   NAP    
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   60.7%   91.9%   4/30/2016   NAP   NAP   Safeway Grocery dba Randall’s   80,690
11   Loan       GSMC   GSMC   18th Avenue   62.6%   100.0%   1/1/2016   NAP   NAP   Walgreens   8,753
12   Loan       GSMC   GSMC   86th Street   59.9%   100.0%   1/1/2016   NAP   NAP   Walgreens   8,800
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   64.9%   100.0%   12/28/2015   NAP   NAP   Ross Dress for Less   30,180
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   50.4%   85.0%   3/31/2016   144.07   122.46   NAP    
15   Loan       GSMC   GSMC   Junction Boulevard   63.4%   100.0%   1/1/2016   NAP   NAP   Duane Reade / ABC Superstores (Sublease)   21,856
16   Loan       GSCRE   GSMC   Lakeshore Apartments   63.4%   92.9%   2/29/2016   NAP   NAP   NAP    
17   Loan       GSCRE   GSMC   Hidden Creek Village   56.3%   90.6%   3/18/2016   NAP   NAP   NAP    
18   Loan       GSMC   GSMC   Wyckoff Avenue   64.5%   100.0%   1/1/2016   NAP   NAP   Planet Fitness   15,047
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   67.3%   99.8%   10/21/2015   NAP   NAP   NAP    
20   Loan       GSMC   GSMC   Beverley Road   65.2%   100.0%   1/1/2016   NAP   NAP   Walgreens   12,000
21   Loan       GSMC   GSMC   Chapel Hill Commons   66.5%   93.7%   3/30/2016   NAP   NAP   Kroger   64,905
22   Loan       GSMC   GSMC   Stillwell Avenue   61.0%   100.0%   1/1/2016   NAP   NAP   Walgreens   8,000
23   Loan   33   GSMC   GSMC   Westrock Industrial   54.1%   100.0%   10/1/2015   NAP   NAP   WestRock Company   208,155
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   65.0%   98.4%   4/1/2016   NAP   NAP   Indian Grocery   7,422
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   45.0%   97.5%   3/1/2016   NAP   NAP   Staples Contract & Commercial, Inc.   47,529
26   Loan       GSMC   GSMC   Troy Towne Center   64.7%   96.5%   1/26/2016   NAP   NAP   Kohl’s (GL)   86,584
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   51.1%   99.6%   3/21/2016   NAP   NAP   NAP    
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   56.8%   86.6%   12/31/2015   NAP   NAP   Zacros America, Inc.   158,659
29   Loan       GSMC   GSMC   Church Avenue   58.8%   100.0%   1/1/2016   NAP   NAP   Walgreens   6,000
30   Loan   36   GSMC   GSMC   McMinn Plaza   65.5%   95.2%   1/20/2016   NAP   NAP   Ingles   60,000
31   Loan       GSMC   GSMC   Key Self Storage   59.1%   89.8%   12/24/2015   NAP   NAP   NAP    
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   55.0%   100.0%       NAP   NAP        
32.01   Property               Comerica Houston 4604       100.0%   4/1/2016   NAP   NAP   Comerica Bank   7,651
32.02   Property               Comerica Humble       100.0%   4/1/2016   NAP   NAP   Comerica Bank   7,568
32.03   Property               Comerica Houston 4605       100.0%   4/1/2016   NAP   NAP   Comerica Bank   5,306
32.04   Property               Comerica Deer Park       100.0%   4/1/2016   NAP   NAP   Comerica Bank   2,600
32.05   Property               KFC Greenville       100.0%   4/1/2016   NAP   NAP   KFC   2,203
33   Loan   37   GSMC   GSMC   Times Square Retail Center   39.0%   96.3%   1/31/2016   NAP   NAP   Von’s Grocery / Sprouts (Sublease)   30,000
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   63.1%   100.0%   4/1/2016   NAP   NAP   Pho-Le   2,950
35   Loan   25   GSMC   GSMC   Clayton Village   57.8%   100.0%   12/1/2015   NAP   NAP   Food Lion   30,720
36   Loan       GSCRE   GSMC   Greenview Apartments   63.4%   97.1%   3/9/2016   NAP   NAP   NAP    
37   Loan       GSMC   GSMC   Rite Aid Ashland   60.0%   100.0%   1/31/2016   NAP   NAP   Rite Aid   11,157

 

 A-24

 

  

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Largest Tenant Lease Expiration (6)   Second Largest Tenant   Second Largest Tenant Sq Ft   Second Largest Tenant Lease Expiration (6)   Third Largest Tenant   Third Largest Tenant Sq Ft
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1                        
1.01   Property               645 Stockton Street       NAP           NAP    
1.02   Property               400 Duboce Avenue       NAP           NAP    
1.03   Property               950 Franklin Street   5/31/2016   New State Cleaners   886   5/31/2016   NAP    
1.04   Property               1340-1390 Taylor Street       NAP           NAP    
1.05   Property               601 O’Farrell Street   12/31/2017   NAP           NAP    
1.06   Property               2677 Larkin Street       NAP           NAP    
1.07   Property               1801 Gough Street       NAP           NAP    
1.08   Property               845 California Street       NAP           NAP    
1.09   Property               1290 20th Avenue   12/31/2019   NAP           NAP    
1.10   Property               78 Buchanan Street       NAP           NAP    
1.11   Property               1870 Pacific Avenue       NAP           NAP    
1.12   Property               500 Stanyan Street       NAP           NAP    
1.13   Property               540 Leavenworth Street       NAP           NAP    
1.14   Property               1401 Jones Street       NAP           NAP    
1.15   Property               676 Geary Street   5/31/2025   Mensho Tokyo   698   8/31/2020   NAP    
1.16   Property               100 Broderick Street       NAP           NAP    
1.17   Property               2075 Market Street   6/30/2016   Photoworks Inc   2,086   12/31/2016   Ace Hardware   1,637
1.18   Property               621 Stockton Street       NAP           NAP    
1.19   Property               1660 Bay Street       NAP           NAP    
1.20   Property               655 Stockton Street       NAP           NAP    
1.21   Property               2238 Hyde Street       NAP           NAP    
1.22   Property               2600 Van Ness Avenue       NAP           NAP    
1.23   Property               355 Fulton Street       NAP           NAP    
1.24   Property               1520 Gough Street       NAP           NAP    
1.25   Property               1126 Bush Street       NAP           NAP    
1.26   Property               1547 Clay Street       NAP           NAP    
1.27   Property               840 California Street       NAP           NAP    
1.28   Property               925 Geary Street       NAP           NAP    
1.29   Property               691 O’Farrell Street   10/31/2021   Lisa For Hair   490   5/31/2016   Alex’s Grocery & Gift Shop   357
1.30   Property               2363 Van Ness Avenue   3/31/2018   Greeness Dry Cleaner   578   5/31/2016   NAP    
1.31   Property               1840 Clay Street       NAP           NAP    
1.32   Property               1020 Post Street       NAP           NAP    
1.33   Property               2975 Van Ness Avenue       NAP           NAP    
1.34   Property               755 O’Farrell Street   12/31/2017   NAP           NAP    
1.35   Property               106 Sanchez Street       NAP           NAP    
1.36   Property               709 Geary Street   4/30/2018   Michael’s Dry Cleaning   459   5/31/2016   Elephant Sushi   273
1.37   Property               1440 Sutter Street       NAP           NAP    
1.38   Property               1690 North Point       NAP           NAP    
1.39   Property               1753 Mason Street   4/30/2021   NAP           NAP    
1.40   Property               915 Pierce Street       NAP           NAP    
1.41   Property               520 Buchanan Street       NAP           NAP    
1.42   Property               3210 Gough Street       NAP           NAP    
1.43   Property               124 Mason Street       NAP           NAP    
1.44   Property               50 Joice Street       NAP           NAP    
1.45   Property               2038 Divisadero Street       NAP           NAP    
1.46   Property               340 Church Street       NAP           NAP    
1.47   Property               411 15th Avenue   12/31/2017   NAP           NAP    
1.48   Property               1855 10th Avenue       NAP           NAP    
1.49   Property               1260 Broadway Street       NAP           NAP    
1.50   Property               449 O’Farrell Street   7/31/2018   SFAQ, LLC   1,049   5/31/2016   Paradise Coffee and Donuts   684
1.51   Property               235 Church Street   5/31/2016   NAP           NAP    
1.52   Property               4540 California Street       NAP           NAP    
1.53   Property               2500 Van Ness Avenue       NAP           NAP    
1.54   Property               346 Leavenworth Street       NAP           NAP    
1.55   Property               3264-3274 Mission Street   5/31/2018   NAP           NAP    
1.56   Property               3715 California Street       NAP           NAP    
1.57   Property               325 9th Avenue       NAP           NAP    
1.58   Property               1656 Leavenworth Street       NAP           NAP    
1.59   Property               252-258 Church Street   8/31/2020   Spring Spa   1,175   8/31/2017   NAP    
1.60   Property               500-506 Bartlett Street       NAP           NAP    
1.61   Property               1500-1514 Geneva Avenue   6/30/2016   NAP           NAP    
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   1/31/2031   Century Theatres   48,510   8/31/2017   Whole Foods Market (Office)   45,598
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   2/28/2029   ULA   253,806   11/30/2021   Travelport   120,847
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   1/31/2023   Cedarbrook Storage   102,089   12/31/2028   The Fresh Grocer (Wakefern)   64,636

 

 A-25

 

  

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Largest Tenant Lease Expiration (6)   Second Largest Tenant   Second Largest Tenant Sq Ft   Second Largest Tenant Lease Expiration (6)   Third Largest Tenant   Third Largest Tenant Sq Ft
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2                        
5.01   Property               701 Taylor Street   7/31/2021   Roxanne Sotano, Inc   1,658   11/30/2019   Orchid Nails   1,010
5.02   Property               1301 Leavenworth Street       NAP           NAP    
5.03   Property               947 Bush Street       NAP           NAP    
5.04   Property               685 Geary Street   12/31/2021   King Ling Restaurant   1,008   5/31/2016   Win’s Hair Design   614
5.05   Property               3809 20th Street       NAP           NAP    
5.06   Property               434 Leavenworth Street       NAP           NAP    
5.07   Property               1050 Post Street       NAP           NAP    
5.08   Property               814 California Street       NAP           NAP    
5.09   Property               267-273 Green Street       NAP           NAP    
5.10   Property               2898 Jackson Street       NAP           NAP    
5.11   Property               3820 Scott Street       NAP           NAP    
5.12   Property               600 Oak Street       NAP           NAP    
5.13   Property               861 Post Street       NAP           NAP    
5.14   Property               3783 20th Street       NAP           NAP    
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley       NAP           NAP    
7   Loan       GSMC   GSMC   Fairview Plaza   2/16/2017   Wyndham Capital   16,727   6/30/2018   Pacific Union Financial   16,209
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore                        
8.01   Property               SpringHill Suites Pittsburgh North Shore       NAP           NAP    
8.02   Property               Residence Inn Pittsburgh North Shore       NAP           NAP    
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale       NAP           NAP    
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   5/23/2021   Fallas Paredes   15,257   9/30/2019   Tuesday Morning   14,413
11   Loan       GSMC   GSMC   18th Avenue   5/31/2048   TD Bank   4,000   11/30/2022   NAP    
12   Loan       GSMC   GSMC   86th Street   7/31/2049   Northfield Bank   3,000   6/30/2021   NAP    
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   1/31/2018   TJ Maxx   26,000   9/30/2022   Burkes (Bealls)   23,000
14   Loan   32   GSMC   GSMC   Residence Inn Princeton       NAP           NAP    
15   Loan       GSMC   GSMC   Junction Boulevard   1/31/2032   NAP           NAP    
16   Loan       GSCRE   GSMC   Lakeshore Apartments       NAP           NAP    
17   Loan       GSCRE   GSMC   Hidden Creek Village       NAP           NAP    
18   Loan       GSMC   GSMC   Wyckoff Avenue   4/30/2028   CVS   10,760   5/31/2033   Starbucks   1,100
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina       NAP           NAP    
20   Loan       GSMC   GSMC   Beverley Road   6/30/2047   NAP           NAP    
21   Loan       GSMC   GSMC   Chapel Hill Commons   9/30/2020   Dollar Tree   5,000   8/31/2017   Meineke Car Care   5,000
22   Loan       GSMC   GSMC   Stillwell Avenue   11/30/2050   NAP           NAP    
23   Loan   33   GSMC   GSMC   Westrock Industrial   9/30/2025   NAP           NAP    
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   1/31/2026   Challenger’s Sports Bar   5,400   10/31/2017   Little Steps Learning Center   5,014
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   2/28/2022   Treeforms Furniture Gallery   31,559   2/29/2024   Alaska Native Tribal Health Consortium   26,832
26   Loan       GSMC   GSMC   Troy Towne Center   1/31/2024   Petco   11,875   9/30/2026   Dollar Tree   9,000
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes       NAP           NAP    
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   12/1/2025   NAP           NAP    
29   Loan       GSMC   GSMC   Church Avenue   5/31/2052   NAP           NAP    
30   Loan   36   GSMC   GSMC   McMinn Plaza   9/27/2025   Badcock Furniture   17,286   7/31/2022   Workout Anytime   9,914
31   Loan       GSMC   GSMC   Key Self Storage       NAP           NAP    
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio                        
32.01   Property               Comerica Houston 4604   12/31/2026   NAP           NAP    
32.02   Property               Comerica Humble   12/31/2026   NAP           NAP    
32.03   Property               Comerica Houston 4605   12/31/2021   NAP           NAP    
32.04   Property               Comerica Deer Park   12/31/2026   NAP           NAP    
32.05   Property               KFC Greenville   4/30/2037   NAP           NAP    
33   Loan   37   GSMC   GSMC   Times Square Retail Center   8/31/2019   Wells Fargo Bank   5,000   3/31/2021   Jackpot Joanies   3,750
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   1/31/2025   VIP Hookah Lounge   2,939   12/31/2020   Denver Shaolin Fu Taiji   2,563
35   Loan   25   GSMC   GSMC   Clayton Village   10/10/2025   Family Dollar   9,600   12/31/2020   Aaron’s   6,000
36   Loan       GSCRE   GSMC   Greenview Apartments       NAP           NAP    
37   Loan       GSMC   GSMC   Rite Aid Ashland   2/29/2036   NAP           NAP    

 

 A-26

 

  

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1                        
1.01   Property               645 Stockton Street       NAP           NAP    
1.02   Property               400 Duboce Avenue       NAP           NAP    
1.03   Property               950 Franklin Street       NAP           NAP    
1.04   Property               1340-1390 Taylor Street       NAP           NAP    
1.05   Property               601 O’Farrell Street       NAP           NAP    
1.06   Property               2677 Larkin Street       NAP           NAP    
1.07   Property               1801 Gough Street       NAP           NAP    
1.08   Property               845 California Street       NAP           NAP    
1.09   Property               1290 20th Avenue       NAP           NAP    
1.10   Property               78 Buchanan Street       NAP           NAP    
1.11   Property               1870 Pacific Avenue       NAP           NAP    
1.12   Property               500 Stanyan Street       NAP           NAP    
1.13   Property               540 Leavenworth Street       NAP           NAP    
1.14   Property               1401 Jones Street       NAP           NAP    
1.15   Property               676 Geary Street       NAP           NAP    
1.16   Property               100 Broderick Street       NAP           NAP    
1.17   Property               2075 Market Street   5/31/2016   Snow Bright Laundry   1,031   5/31/2016   Woodhouse Fish Company   619
1.18   Property               621 Stockton Street       NAP           NAP    
1.19   Property               1660 Bay Street       NAP           NAP    
1.20   Property               655 Stockton Street       NAP           NAP    
1.21   Property               2238 Hyde Street       NAP           NAP    
1.22   Property               2600 Van Ness Avenue       NAP           NAP    
1.23   Property               355 Fulton Street       NAP           NAP    
1.24   Property               1520 Gough Street       NAP           NAP    
1.25   Property               1126 Bush Street       NAP           NAP    
1.26   Property               1547 Clay Street       NAP           NAP    
1.27   Property               840 California Street       NAP           NAP    
1.28   Property               925 Geary Street       NAP           NAP    
1.29   Property               691 O’Farrell Street   6/30/2016   NAP           NAP    
1.30   Property               2363 Van Ness Avenue       NAP           NAP    
1.31   Property               1840 Clay Street       NAP           NAP    
1.32   Property               1020 Post Street       NAP           NAP    
1.33   Property               2975 Van Ness Avenue       NAP           NAP    
1.34   Property               755 O’Farrell Street       NAP           NAP    
1.35   Property               106 Sanchez Street       NAP           NAP    
1.36   Property               709 Geary Street   7/31/2020   NAP           NAP    
1.37   Property               1440 Sutter Street       NAP           NAP    
1.38   Property               1690 North Point       NAP           NAP    
1.39   Property               1753 Mason Street       NAP           NAP    
1.40   Property               915 Pierce Street       NAP           NAP    
1.41   Property               520 Buchanan Street       NAP           NAP    
1.42   Property               3210 Gough Street       NAP           NAP    
1.43   Property               124 Mason Street       NAP           NAP    
1.44   Property               50 Joice Street       NAP           NAP    
1.45   Property               2038 Divisadero Street       NAP           NAP    
1.46   Property               340 Church Street       NAP           NAP    
1.47   Property               411 15th Avenue       NAP           NAP    
1.48   Property               1855 10th Avenue       NAP           NAP    
1.49   Property               1260 Broadway Street       NAP           NAP    
1.50   Property               449 O’Farrell Street   12/31/2017   NAP           NAP    
1.51   Property               235 Church Street       NAP           NAP    
1.52   Property               4540 California Street       NAP           NAP    
1.53   Property               2500 Van Ness Avenue       NAP           NAP    
1.54   Property               346 Leavenworth Street       NAP           NAP    
1.55   Property               3264-3274 Mission Street       NAP           NAP    
1.56   Property               3715 California Street       NAP           NAP    
1.57   Property               325 9th Avenue       NAP           NAP    
1.58   Property               1656 Leavenworth Street       NAP           NAP    
1.59   Property               252-258 Church Street       NAP           NAP    
1.60   Property               500-506 Bartlett Street       NAP           NAP    
1.61   Property               1500-1514 Geneva Avenue       NAP           NAP    
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   2/28/2017   Nordstrom Rack   39,031   4/30/2021   ColoradoAthleticClubs   36,207
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   11/30/2025   Professionals Management Group   6,322   1/31/2019   Cummins Inc.   4,712
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   2/28/2036   City Shoes   36,879   5/31/2016   Ross Dress for Less   30,000

 

 A-27

 

  

GSMS 2016-GS2 Annex A-1                        
                                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Third Largest Tenant Lease Expiration (6)   Fourth Largest Tenant   Fourth Largest Tenant Sq Ft   Fourth Largest Tenant Lease Expiration (6)   Fifth Largest Tenant   Fifth Largest Tenant Sq Ft
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2                        
5.01   Property               701 Taylor Street   11/30/2016   NAP           NAP    
5.02   Property               1301 Leavenworth Street       NAP           NAP    
5.03   Property               947 Bush Street       NAP           NAP    
5.04   Property               685 Geary Street   9/30/2017   Tailor Maid   346   5/31/2016   Scullery Café   345
5.05   Property               3809 20th Street       NAP           NAP    
5.06   Property               434 Leavenworth Street       NAP           NAP    
5.07   Property               1050 Post Street       NAP           NAP    
5.08   Property               814 California Street       NAP           NAP    
5.09   Property               267-273 Green Street       NAP           NAP    
5.10   Property               2898 Jackson Street       NAP           NAP    
5.11   Property               3820 Scott Street       NAP           NAP    
5.12   Property               600 Oak Street       NAP           NAP    
5.13   Property               861 Post Street       NAP           NAP    
5.14   Property               3783 20th Street       NAP           NAP    
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley       NAP           NAP    
7   Loan       GSMC   GSMC   Fairview Plaza   1/31/2020   American Asset Corporation   10,333   5/31/2021   RPA Design PC   10,261
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore                        
8.01   Property               SpringHill Suites Pittsburgh North Shore       NAP           NAP    
8.02   Property               Residence Inn Pittsburgh North Shore       NAP           NAP    
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale       NAP           NAP    
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   1/31/2017   Half Price Books   12,474   2/28/2017   Dollar Tree   11,785
11   Loan       GSMC   GSMC   18th Avenue       NAP           NAP    
12   Loan       GSMC   GSMC   86th Street       NAP           NAP    
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   1/31/2026   Best Buy   22,500   1/31/2019   PetSmart   20,332
14   Loan   32   GSMC   GSMC   Residence Inn Princeton       NAP           NAP    
15   Loan       GSMC   GSMC   Junction Boulevard       NAP           NAP    
16   Loan       GSCRE   GSMC   Lakeshore Apartments       NAP           NAP    
17   Loan       GSCRE   GSMC   Hidden Creek Village       NAP           NAP    
18   Loan       GSMC   GSMC   Wyckoff Avenue   10/31/2025   T-Mobile   925   7/7/2017   NAP    
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina       NAP           NAP    
20   Loan       GSMC   GSMC   Beverley Road       NAP           NAP    
21   Loan       GSMC   GSMC   Chapel Hill Commons   9/3/2018   Cato Clothing   4,060   1/31/2020   Church’s Chicken   1,655
22   Loan       GSMC   GSMC   Stillwell Avenue       NAP           NAP    
23   Loan   33   GSMC   GSMC   Westrock Industrial       NAP           NAP    
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   2/28/2022   Panera Bread   4,500   1/31/2021   Bombay Grill   4,168
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   9/30/2019   The Plans Room, LLC   2,771   3/31/2017   NAP    
26   Loan       GSMC   GSMC   Troy Towne Center   1/31/2019   Shoe Carnival   8,450   5/31/2025   Sleep Outfitters of Ohio LLC   3,500
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes       NAP           NAP    
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive       NAP           NAP    
29   Loan       GSMC   GSMC   Church Avenue       NAP           NAP    
30   Loan   36   GSMC   GSMC   McMinn Plaza   4/30/2026   Fresenius Medical Care   6,400   12/31/2020   Cleveland Dollar   2,035
31   Loan       GSMC   GSMC   Key Self Storage       NAP           NAP    
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio                        
32.01   Property               Comerica Houston 4604       NAP           NAP    
32.02   Property               Comerica Humble       NAP           NAP    
32.03   Property               Comerica Houston 4605       NAP           NAP    
32.04   Property               Comerica Deer Park       NAP           NAP    
32.05   Property               KFC Greenville       NAP           NAP    
33   Loan   37   GSMC   GSMC   Times Square Retail Center   3/31/2021   Pinoy Restaurant   2,550   10/31/2016   Einstein Bros. Bagels   2,250
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   9/30/2020   Sunny Wellness   2,489   12/31/2020   IGA Japanese Restaurant   2,266
35   Loan   25   GSMC   GSMC   Clayton Village   7/31/2020   Top Beauty   4,800   1/25/2021   Clayton Village Cleaners   3,400
36   Loan       GSCRE   GSMC   Greenview Apartments       NAP           NAP    
37   Loan       GSMC   GSMC   Rite Aid Ashland       NAP           NAP    

 

 A-28

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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   GSCRE   GSMC   Veritas Multifamily Pool 1                           15%   No
1.01   Property               645 Stockton Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   11%   No
1.02   Property               400 Duboce Avenue       1/5/2016   No   NAP   1/8/2016   1/8/2016   12%   No
1.03   Property               950 Franklin Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   17%   No
1.04   Property               1340-1390 Taylor Street       12/22/2015   No   NAP   1/8/2016   1/8/2016   12%   No
1.05   Property               601 O’Farrell Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   14%   No
1.06   Property               2677 Larkin Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   18%   No
1.07   Property               1801 Gough Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   15%   No
1.08   Property               845 California Street       12/24/2015   No   NAP   1/8/2016   1/8/2016   10%   No
1.09   Property               1290 20th Avenue       1/6/2016   No   NAP   1/8/2016   1/8/2016   19%   No
1.10   Property               78 Buchanan Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   15%   No
1.11   Property               1870 Pacific Avenue       1/4/2016   No   NAP   1/8/2016   1/8/2016   17%   No
1.12   Property               500 Stanyan Street       1/5/2016   No   NAP   1/8/2016   1/8/2016   19%   No
1.13   Property               540 Leavenworth Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   16%   No
1.14   Property               1401 Jones Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   11%   No
1.15   Property               676 Geary Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   18%   No
1.16   Property               100 Broderick Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   17%   No
1.17   Property               2075 Market Street   3/31/2021   12/30/2015   No   NAP   1/8/2016   1/8/2016   16%   No
1.18   Property               621 Stockton Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   15%   No
1.19   Property               1660 Bay Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   12%   No
1.20   Property               655 Stockton Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   12%   No
1.21   Property               2238 Hyde Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   15%   No
1.22   Property               2600 Van Ness Avenue       12/30/2015   No   NAP   1/8/2016   1/8/2016   17%   No
1.23   Property               355 Fulton Street       1/4/2016   No   NAP   1/8/2016   1/8/2016   19%   No
1.24   Property               1520 Gough Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   16%   No
1.25   Property               1126 Bush Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   14%   No
1.26   Property               1547 Clay Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   14%   No
1.27   Property               840 California Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   14%   No
1.28   Property               925 Geary Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   19%   No
1.29   Property               691 O’Farrell Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   19%   No
1.30   Property               2363 Van Ness Avenue       12/22/2015   No   NAP   1/8/2016   1/8/2016   19%   No
1.31   Property               1840 Clay Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   15%   No
1.32   Property               1020 Post Street       1/7/2016   No   NAP   1/8/2016   1/8/2016   16%   No
1.33   Property               2975 Van Ness Avenue       1/5/2016   No   NAP   1/8/2016   1/8/2016   14%   No
1.34   Property               755 O’Farrell Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   18%   No
1.35   Property               106 Sanchez Street       1/4/2016   No   NAP   1/8/2016   1/8/2016   12%   No
1.36   Property               709 Geary Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   14%   No
1.37   Property               1440 Sutter Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   11%   No
1.38   Property               1690 North Point       12/30/2015   No   NAP   1/8/2016   1/8/2016   6%   No
1.39   Property               1753 Mason Street       1/4/2016   No   NAP   1/8/2016   1/8/2016   13%   No
1.40   Property               915 Pierce Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   13%   No
1.41   Property               520 Buchanan Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   16%   No
1.42   Property               3210 Gough Street       1/5/2016   No   NAP   1/8/2016   1/8/2016   16%   No
1.43   Property               124 Mason Street       1/4/2016   No   NAP   1/8/2016   1/8/2016   10%   No
1.44   Property               50 Joice Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   15%   No
1.45   Property               2038 Divisadero Street       1/4/2016   No   NAP   1/8/2016   1/8/2016   12%   No
1.46   Property               340 Church Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   13%   No
1.47   Property               411 15th Avenue       1/4/2016   No   NAP   1/8/2016   1/8/2016   15%   No
1.48   Property               1855 10th Avenue       1/4/2016   No   NAP   1/8/2016   1/8/2016   18%   No
1.49   Property               1260 Broadway Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   15%   No
1.50   Property               449 O’Farrell Street       1/5/2016   No   NAP   1/8/2016   1/8/2016   14%   No
1.51   Property               235 Church Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   13%   No
1.52   Property               4540 California Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   12%   No
1.53   Property               2500 Van Ness Avenue       12/23/2015   No   NAP   1/8/2016   1/8/2016   15%   No
1.54   Property               346 Leavenworth Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   14%   No
1.55   Property               3264-3274 Mission Street       12/23/2015   No   NAP   1/8/2016   12/23/2015   14%   No
1.56   Property               3715 California Street       12/24/2015   No   NAP   1/8/2016   1/8/2016   15%   No
1.57   Property               325 9th Avenue       1/5/2016   No   NAP   1/8/2016   1/8/2016   14%   No
1.58   Property               1656 Leavenworth Street       12/21/2015   No   NAP   1/8/2016   1/8/2016   10%   No
1.59   Property               252-258 Church Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   13%   No
1.60   Property               500-506 Bartlett Street       1/5/2016   No   NAP   1/8/2016   1/8/2016   10%   No
1.61   Property               1500-1514 Geneva Avenue       12/30/2015   No   NAP   1/8/2016   1/8/2016   12%   No
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   6/30/2024   1/12/2016   No   NAP   1/11/2016   NAP   NAP   No
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   12/31/2016   1/7/2016   No   NAP   1/7/2016   NAP   NAP   No
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   1/31/2020   3/7/2016   No   NAP   3/2/2016   NAP   NAP   No

 

 A-29

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2                           17%   No
5.01   Property               701 Taylor Street       1/5/2016   No   NAP   1/8/2016   1/8/2016   19%   No
5.02   Property               1301 Leavenworth Street       1/5/2016   No   NAP   1/8/2016   1/8/2016   14%   No
5.03   Property               947 Bush Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   18%   No
5.04   Property               685 Geary Street   4/30/2021   12/30/2015   No   NAP   1/8/2016   1/8/2016   19%   No
5.05   Property               3809 20th Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   19%   No
5.06   Property               434 Leavenworth Street       12/24/2015   No   NAP   1/8/2016   1/8/2016   19%   No
5.07   Property               1050 Post Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   19%   No
5.08   Property               814 California Street       12/30/2015   No   NAP   1/8/2016   1/8/2016   12%   No
5.09   Property               267-273 Green Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   19%   No
5.10   Property               2898 Jackson Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   15%   No
5.11   Property               3820 Scott Street       12/23/2015   No   NAP   1/8/2016   1/8/2016   14%   No
5.12   Property               600 Oak Street       12/31/2015   No   NAP   1/8/2016   1/8/2016   15%   No
5.13   Property               861 Post Street       1/6/2016   No   NAP   1/8/2016   1/8/2016   16%   No
5.14   Property               3783 20th Street       1/8/2016   No   NAP   1/8/2016   1/8/2016   19%   No
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley       12/1/2015   No   NAP   12/2/2015   12/2/2015   9%   No
7   Loan       GSMC   GSMC   Fairview Plaza   5/31/2022   9/22/2015   No   NAP   9/22/2015   NAP   NAP   No
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore                               No
8.01   Property               SpringHill Suites Pittsburgh North Shore       12/21/2015   No   NAP   12/21/2015   NAP   NAP   No
8.02   Property               Residence Inn Pittsburgh North Shore       12/22/2015   No   NAP   12/21/2015   NAP   NAP   No
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale       12/14/2015   No   NAP   12/16/2015   12/10/2015   7%   No
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   1/31/2017   3/8/2016   No   NAP   3/7/2016   NAP   NAP   No
11   Loan       GSMC   GSMC   18th Avenue       1/4/2016   No   NAP   1/15/2016   NAP   NAP   No
12   Loan       GSMC   GSMC   86th Street       1/4/2016   No   NAP   1/11/2016   NAP   NAP   No
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   9/30/2022   6/3/2015   No   NAP   12/24/2015   NAP   NAP   No
14   Loan   32   GSMC   GSMC   Residence Inn Princeton       4/27/2016   No   NAP   4/27/2016   NAP   NAP   No
15   Loan       GSMC   GSMC   Junction Boulevard       1/4/2016   No   NAP   1/14/2016   NAP   NAP   No
16   Loan       GSCRE   GSMC   Lakeshore Apartments       11/25/2015   No   NAP   11/19/2015   NAP   NAP   No
17   Loan       GSCRE   GSMC   Hidden Creek Village       3/8/2016   No   NAP   3/7/2016   NAP   NAP   No
18   Loan       GSMC   GSMC   Wyckoff Avenue       1/4/2016   No   NAP   1/15/2016   NAP   NAP   No
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina       10/15/2015   No   NAP   10/9/2015   NAP   NAP   No
20   Loan       GSMC   GSMC   Beverley Road       1/4/2016   Yes   1/27/2016   1/15/2016   NAP   NAP   No
21   Loan       GSMC   GSMC   Chapel Hill Commons   2/10/2021   4/6/2016   Yes   4/6/2016   4/6/2016   NAP   NAP   No
22   Loan       GSMC   GSMC   Stillwell Avenue       1/4/2016   No   NAP   1/14/2016   NAP   NAP   No
23   Loan   33   GSMC   GSMC   Westrock Industrial       3/15/2016   No   NAP   3/11/2016   NAP   NAP   No
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   4/30/2023   2/17/2016   No   NAP   2/18/2016   NAP   NAP   No
25   Loan       GSMC   GSMC   Winco Alaska Warehouse       3/29/2016   No   NAP   3/17/2016   3/17/2016   16%   No
26   Loan       GSMC   GSMC   Troy Towne Center   5/31/2017   12/29/2015   No   NAP   12/23/2015   NAP   NAP   No
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes       3/28/2016   No   NAP   3/28/2016   3/28/2016   19%   No
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive       1/8/2016   No   NAP   1/11/2016   NAP   NAP   No
29   Loan       GSMC   GSMC   Church Avenue       1/4/2016   No   NAP   1/15/2016   NAP   NAP   No
30   Loan   36   GSMC   GSMC   McMinn Plaza   9/30/2019   12/16/2015   No   NAP   12/16/2015   NAP   NAP   No
31   Loan       GSMC   GSMC   Key Self Storage       12/3/2015   No   NAP   12/3/2015   NAP   NAP   No
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio                               No
32.01   Property               Comerica Houston 4604       4/20/2016   No   NAP   4/1/2016   NAP   NAP   No
32.02   Property               Comerica Humble       3/24/2016   No   NAP   4/1/2016   NAP   NAP   No
32.03   Property               Comerica Houston 4605       4/1/2016   No   NAP   4/1/2016   NAP   NAP   No
32.04   Property               Comerica Deer Park       4/20/2016   No   NAP   4/1/2016   NAP   NAP   No
32.05   Property               KFC Greenville       3/18/2016   No   NAP   4/1/2016   NAP   NAP   No
33   Loan   37   GSMC   GSMC   Times Square Retail Center   3/1/2020   11/23/2015   No   NAP   1/4/2016   NAP   NAP   No
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   6/30/2023   2/19/2016   No   NAP   2/17/2016   NAP   NAP   No
35   Loan   25   GSMC   GSMC   Clayton Village   11/30/2016   12/17/2015   No   NAP   12/17/2015   NAP   NAP   No
36   Loan       GSCRE   GSMC   Greenview Apartments       2/26/2016   No   NAP   3/2/2016   NAP   NAP   No
37   Loan       GSMC   GSMC   Rite Aid Ashland       3/11/2016   No   NAP   3/9/2016   NAP   NAP   No

 

 A-30

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   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 ($)   Upfront TI/LC Reserve ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   1,695,187   290,399   0   0   19,000,000   43,150   0   0
1.01   Property               645 Stockton Street                                
1.02   Property               400 Duboce Avenue                                
1.03   Property               950 Franklin Street                                
1.04   Property               1340-1390 Taylor Street                                
1.05   Property               601 O’Farrell Street                                
1.06   Property               2677 Larkin Street                                
1.07   Property               1801 Gough Street                                
1.08   Property               845 California Street                                
1.09   Property               1290 20th Avenue                                
1.10   Property               78 Buchanan Street                                
1.11   Property               1870 Pacific Avenue                                
1.12   Property               500 Stanyan Street                                
1.13   Property               540 Leavenworth Street                                
1.14   Property               1401 Jones Street                                
1.15   Property               676 Geary Street                                
1.16   Property               100 Broderick Street                                
1.17   Property               2075 Market Street                                
1.18   Property               621 Stockton Street                                
1.19   Property               1660 Bay Street                                
1.20   Property               655 Stockton Street                                
1.21   Property               2238 Hyde Street                                
1.22   Property               2600 Van Ness Avenue                                
1.23   Property               355 Fulton Street                                
1.24   Property               1520 Gough Street                                
1.25   Property               1126 Bush Street                                
1.26   Property               1547 Clay Street                                
1.27   Property               840 California Street                                
1.28   Property               925 Geary Street                                
1.29   Property               691 O’Farrell Street                                
1.30   Property               2363 Van Ness Avenue                                
1.31   Property               1840 Clay Street                                
1.32   Property               1020 Post Street                                
1.33   Property               2975 Van Ness Avenue                                
1.34   Property               755 O’Farrell Street                                
1.35   Property               106 Sanchez Street                                
1.36   Property               709 Geary Street                                
1.37   Property               1440 Sutter Street                                
1.38   Property               1690 North Point                                
1.39   Property               1753 Mason Street                                
1.40   Property               915 Pierce Street                                
1.41   Property               520 Buchanan Street                                
1.42   Property               3210 Gough Street                                
1.43   Property               124 Mason Street                                
1.44   Property               50 Joice Street                                
1.45   Property               2038 Divisadero Street                                
1.46   Property               340 Church Street                                
1.47   Property               411 15th Avenue                                
1.48   Property               1855 10th Avenue                                
1.49   Property               1260 Broadway Street                                
1.50   Property               449 O’Farrell Street                                
1.51   Property               235 Church Street                                
1.52   Property               4540 California Street                                
1.53   Property               2500 Van Ness Avenue                                
1.54   Property               346 Leavenworth Street                                
1.55   Property               3264-3274 Mission Street                                
1.56   Property               3715 California Street                                
1.57   Property               325 9th Avenue                                
1.58   Property               1656 Leavenworth Street                                
1.59   Property               252-258 Church Street                                
1.60   Property               500-506 Bartlett Street                                
1.61   Property               1500-1514 Geneva Avenue                                
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   0   0   0   0   0   0   118,224   0
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   0   284,585   0   0   2,499,287   13,011   2,967,676   15,989,354
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   1,062,797   116,328   0   0   0   10,822   0   0

 

 A-31

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   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 ($)   Upfront TI/LC Reserve ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   530,783   91,118   0   0   3,000,000   10,750   0   0
5.01   Property               701 Taylor Street                                
5.02   Property               1301 Leavenworth Street                                
5.03   Property               947 Bush Street                                
5.04   Property               685 Geary Street                                
5.05   Property               3809 20th Street                                
5.06   Property               434 Leavenworth Street                                
5.07   Property               1050 Post Street                                
5.08   Property               814 California Street                                
5.09   Property               267-273 Green Street                                
5.10   Property               2898 Jackson Street                                
5.11   Property               3820 Scott Street                                
5.12   Property               600 Oak Street                                
5.13   Property               861 Post Street                                
5.14   Property               3783 20th Street                                
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   125,752   41,917   0   0   0   30,404   0   0
7   Loan       GSMC   GSMC   Fairview Plaza   0   45,447   0   0   0   5,971   0   500,000
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   0   76,003   0   0   0   63,396   0   0
8.01   Property               SpringHill Suites Pittsburgh North Shore                                
8.02   Property               Residence Inn Pittsburgh North Shore                                
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   0   10,013   0   0   0   20,970   0   0
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   132,425   26,485   0   0   0   3,292   0   200,000
11   Loan       GSMC   GSMC   18th Avenue   25,202   8,401   0   0   0   0   0   0
12   Loan       GSMC   GSMC   86th Street   0   0   0   0   0   0   0   0
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   15,228   5,076   18,469   2,638   0   2,756   0   200,000
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   50,666   25,333   16,293   8,146   850,000   22,623   0   0
15   Loan       GSMC   GSMC   Junction Boulevard   50,102   16,701   0   0   0   0   0   0
16   Loan       GSCRE   GSMC   Lakeshore Apartments   79,474   19,868   0   0   0   4,667   0   0
17   Loan       GSCRE   GSMC   Hidden Creek Village   107,201   26,800   0   0   0   8,800   0   0
18   Loan       GSMC   GSMC   Wyckoff Avenue   55,870   18,623   0   0   0   0   0   0
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   0   18,184   40,219   4,319   0   4,950   0   0
20   Loan       GSMC   GSMC   Beverley Road   9,122   3,041   0   0   0   0   0   0
21   Loan       GSMC   GSMC   Chapel Hill Commons   98,310   16,385   0   0   0   3,333   199,985   200,000
22   Loan       GSMC   GSMC   Stillwell Avenue   0   0   0   0   0   0   0   0
23   Loan   33   GSMC   GSMC   Westrock Industrial   18,672   9,336   509   254   0   0   0   0
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   15,418   15,418   26,550   2,414   0   1,217   50,000   50,000
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   124,352   15,114   6,395   2,132   0   1,394   50,176   165,000
26   Loan       GSMC   GSMC   Troy Towne Center   21,961   10,980   0   0   0   965   34,741   0
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   7,272   3,636   5,132   1,615   50,000   0   50,000   0
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   0   20,568   0   0   0   0   0   0
29   Loan       GSMC   GSMC   Church Avenue   39,068   13,023   0   0   0   0   0   0
30   Loan   36   GSMC   GSMC   McMinn Plaza   5,408   5,408   0   0   111,610   1,787   0   75,000
31   Loan       GSMC   GSMC   Key Self Storage   11,403   5,702   0   0   0   1,209   43,520   0
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   0   0   0   0   0   0   0   0
32.01   Property               Comerica Houston 4604                                
32.02   Property               Comerica Humble                                
32.03   Property               Comerica Houston 4605                                
32.04   Property               Comerica Deer Park                                
32.05   Property               KFC Greenville                                
33   Loan   37   GSMC   GSMC   Times Square Retail Center   0   0   0   0   0   0   0   0
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   0   7,738   17,932   1,793   0   534   30,000   0
35   Loan   25   GSMC   GSMC   Clayton Village   9,838   4,919   0   0   149,094   1,027   0   0
36   Loan       GSCRE   GSMC   Greenview Apartments   5,527   2,763   10,160   1,451   0   729   0   0
37   Loan       GSMC   GSMC   Rite Aid Ashland   0   0   0   0   0   0   0   0

 

 A-32

 

 

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   0   0   0   0   658,722   0   0
1.01   Property               645 Stockton Street                            
1.02   Property               400 Duboce Avenue                            
1.03   Property               950 Franklin Street                            
1.04   Property               1340-1390 Taylor Street                            
1.05   Property               601 O’Farrell Street                            
1.06   Property               2677 Larkin Street                            
1.07   Property               1801 Gough Street                            
1.08   Property               845 California Street                            
1.09   Property               1290 20th Avenue                            
1.10   Property               78 Buchanan Street                            
1.11   Property               1870 Pacific Avenue                            
1.12   Property               500 Stanyan Street                            
1.13   Property               540 Leavenworth Street                            
1.14   Property               1401 Jones Street                            
1.15   Property               676 Geary Street                            
1.16   Property               100 Broderick Street                            
1.17   Property               2075 Market Street                            
1.18   Property               621 Stockton Street                            
1.19   Property               1660 Bay Street                            
1.20   Property               655 Stockton Street                            
1.21   Property               2238 Hyde Street                            
1.22   Property               2600 Van Ness Avenue                            
1.23   Property               355 Fulton Street                            
1.24   Property               1520 Gough Street                            
1.25   Property               1126 Bush Street                            
1.26   Property               1547 Clay Street                            
1.27   Property               840 California Street                            
1.28   Property               925 Geary Street                            
1.29   Property               691 O’Farrell Street                            
1.30   Property               2363 Van Ness Avenue                            
1.31   Property               1840 Clay Street                            
1.32   Property               1020 Post Street                            
1.33   Property               2975 Van Ness Avenue                            
1.34   Property               755 O’Farrell Street                            
1.35   Property               106 Sanchez Street                            
1.36   Property               709 Geary Street                            
1.37   Property               1440 Sutter Street                            
1.38   Property               1690 North Point                            
1.39   Property               1753 Mason Street                            
1.40   Property               915 Pierce Street                            
1.41   Property               520 Buchanan Street                            
1.42   Property               3210 Gough Street                            
1.43   Property               124 Mason Street                            
1.44   Property               50 Joice Street                            
1.45   Property               2038 Divisadero Street                            
1.46   Property               340 Church Street                            
1.47   Property               411 15th Avenue                            
1.48   Property               1855 10th Avenue                            
1.49   Property               1260 Broadway Street                            
1.50   Property               449 O’Farrell Street                            
1.51   Property               235 Church Street                            
1.52   Property               4540 California Street                            
1.53   Property               2500 Van Ness Avenue                            
1.54   Property               346 Leavenworth Street                            
1.55   Property               3264-3274 Mission Street                            
1.56   Property               3715 California Street                            
1.57   Property               325 9th Avenue                            
1.58   Property               1656 Leavenworth Street                            
1.59   Property               252-258 Church Street                            
1.60   Property               500-506 Bartlett Street                            
1.61   Property               1500-1514 Geneva Avenue                            
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   0   472,878   0   0   0   0   0
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   0   0   0   0   0   0   0
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   27,056   1,000,000   0   0   577,507   0   0

 

 A-33

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   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 ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   0   0   0   0   64,240   0   0
5.01   Property               701 Taylor Street                            
5.02   Property               1301 Leavenworth Street                            
5.03   Property               947 Bush Street                            
5.04   Property               685 Geary Street                            
5.05   Property               3809 20th Street                            
5.06   Property               434 Leavenworth Street                            
5.07   Property               1050 Post Street                            
5.08   Property               814 California Street                            
5.09   Property               267-273 Green Street                            
5.10   Property               2898 Jackson Street                            
5.11   Property               3820 Scott Street                            
5.12   Property               600 Oak Street                            
5.13   Property               861 Post Street                            
5.14   Property               3783 20th Street                            
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   0   0   0   0   0   0   0
7   Loan       GSMC   GSMC   Fairview Plaza   34,583   1,245,000   0   0   4,400   0   0
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   0   0   0   0   0   0   0
8.01   Property               SpringHill Suites Pittsburgh North Shore                            
8.02   Property               Residence Inn Pittsburgh North Shore                            
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   0   0   0   0   0   0   0
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   13,718   325,000   0   0   0   0   0
11   Loan       GSMC   GSMC   18th Avenue   0   0   0   0   0   0   0
12   Loan       GSMC   GSMC   86th Street   0   0   0   0   0   0   0
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   0   200,000   0   0   28,600   0   0
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   0   0   0   0   0   0   0
15   Loan       GSMC   GSMC   Junction Boulevard   0   0   0   0   0   0   0
16   Loan       GSCRE   GSMC   Lakeshore Apartments   0   0   0   0   0   0   0
17   Loan       GSCRE   GSMC   Hidden Creek Village   0   0   0   0   0   0   71,500
18   Loan       GSMC   GSMC   Wyckoff Avenue   0   0   0   0   0   0   0
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   0   0   0   0   0   0   0
20   Loan       GSMC   GSMC   Beverley Road   0   0   0   0   0   0   0
21   Loan       GSMC   GSMC   Chapel Hill Commons   0   200,000   0   0   0   0   75,000
22   Loan       GSMC   GSMC   Stillwell Avenue   0   0   0   0   0   0   0
23   Loan   33   GSMC   GSMC   Westrock Industrial   0   0   0   0   0   0   0
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   4,167   200,000   0   0   0   0   0
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   4,646   750,000   0   0   0   0   0
26   Loan       GSMC   GSMC   Troy Towne Center   5,833   210,000   0   0   0   0   0
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   0   0   0   0   0   0   0
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   0   0   0   0   0   0   0
29   Loan       GSMC   GSMC   Church Avenue   0   0   0   0   0   0   0
30   Loan   36   GSMC   GSMC   McMinn Plaza   4,468   200,000   0   0   5,390   0   0
31   Loan       GSMC   GSMC   Key Self Storage   0   0   0   0   0   0   0
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   2,083   125,000   0   0   0   0   0
32.01   Property               Comerica Houston 4604                            
32.02   Property               Comerica Humble                            
32.03   Property               Comerica Houston 4605                            
32.04   Property               Comerica Deer Park                            
32.05   Property               KFC Greenville                            
33   Loan   37   GSMC   GSMC   Times Square Retail Center   0   0   0   0   118,570   0   0
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   2,500   120,000   0   0   0   0   0
35   Loan   25   GSMC   GSMC   Clayton Village   2,568   150,000   0   0   178,374   0   0
36   Loan       GSCRE   GSMC   Greenview Apartments   0   0   0   0   76,076   0   0
37   Loan       GSMC   GSMC   Rite Aid Ashland   0   0   0   0   0   0   0

 

 A-34

 

  

GSMS 2016-GS2 Annex A-1                
                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)   Other Reserve Description
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   0   0   0    
1.01   Property               645 Stockton Street                
1.02   Property               400 Duboce Avenue                
1.03   Property               950 Franklin Street                
1.04   Property               1340-1390 Taylor Street                
1.05   Property               601 O’Farrell Street                
1.06   Property               2677 Larkin Street                
1.07   Property               1801 Gough Street                
1.08   Property               845 California Street                
1.09   Property               1290 20th Avenue                
1.10   Property               78 Buchanan Street                
1.11   Property               1870 Pacific Avenue                
1.12   Property               500 Stanyan Street                
1.13   Property               540 Leavenworth Street                
1.14   Property               1401 Jones Street                
1.15   Property               676 Geary Street                
1.16   Property               100 Broderick Street                
1.17   Property               2075 Market Street                
1.18   Property               621 Stockton Street                
1.19   Property               1660 Bay Street                
1.20   Property               655 Stockton Street                
1.21   Property               2238 Hyde Street                
1.22   Property               2600 Van Ness Avenue                
1.23   Property               355 Fulton Street                
1.24   Property               1520 Gough Street                
1.25   Property               1126 Bush Street                
1.26   Property               1547 Clay Street                
1.27   Property               840 California Street                
1.28   Property               925 Geary Street                
1.29   Property               691 O’Farrell Street                
1.30   Property               2363 Van Ness Avenue                
1.31   Property               1840 Clay Street                
1.32   Property               1020 Post Street                
1.33   Property               2975 Van Ness Avenue                
1.34   Property               755 O’Farrell Street                
1.35   Property               106 Sanchez Street                
1.36   Property               709 Geary Street                
1.37   Property               1440 Sutter Street                
1.38   Property               1690 North Point                
1.39   Property               1753 Mason Street                
1.40   Property               915 Pierce Street                
1.41   Property               520 Buchanan Street                
1.42   Property               3210 Gough Street                
1.43   Property               124 Mason Street                
1.44   Property               50 Joice Street                
1.45   Property               2038 Divisadero Street                
1.46   Property               340 Church Street                
1.47   Property               411 15th Avenue                
1.48   Property               1855 10th Avenue                
1.49   Property               1260 Broadway Street                
1.50   Property               449 O’Farrell Street                
1.51   Property               235 Church Street                
1.52   Property               4540 California Street                
1.53   Property               2500 Van Ness Avenue                
1.54   Property               346 Leavenworth Street                
1.55   Property               3264-3274 Mission Street                
1.56   Property               3715 California Street                
1.57   Property               325 9th Avenue                
1.58   Property               1656 Leavenworth Street                
1.59   Property               252-258 Church Street                
1.60   Property               500-506 Bartlett Street                
1.61   Property               1500-1514 Geneva Avenue                
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   0   0   0    
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   0   9,780,120   0   Rent Gap/Free Rent Reserve ($8,382,085.45), RTD Escrow Refurbishment Credit ($1,152,158), Capital Projects Reserve ($245,876.36)
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   0   3,649,945   0   Unfunded Obligations Reserve ($1,759,160), Holdback for Aaron Rent ($1,588,677.78), Tenant Receivable Reserve ($302,107)

 

 A-35

 

  

GSMS 2016-GS2 Annex A-1                
                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ongoing Environmental Reserve ($)   Upfront Other Reserve ($)   Ongoing Other Reserve ($)   Other Reserve Description
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   0   0   0    
5.01   Property               701 Taylor Street                
5.02   Property               1301 Leavenworth Street                
5.03   Property               947 Bush Street                
5.04   Property               685 Geary Street                
5.05   Property               3809 20th Street                
5.06   Property               434 Leavenworth Street                
5.07   Property               1050 Post Street                
5.08   Property               814 California Street                
5.09   Property               267-273 Green Street                
5.10   Property               2898 Jackson Street                
5.11   Property               3820 Scott Street                
5.12   Property               600 Oak Street                
5.13   Property               861 Post Street                
5.14   Property               3783 20th Street                
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   0   1,909,950   0   Pending Litigation Reserve (Mechanic’s Lien)
7   Loan       GSMC   GSMC   Fairview Plaza   0   0   0    
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   0   4,180,000   0   PIP Reserve ($2,140,000 SpringHill Suites, $2,040,000 Residence Inn)
8.01   Property               SpringHill Suites Pittsburgh North Shore                
8.02   Property               Residence Inn Pittsburgh North Shore                
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   0   0   0    
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   0   5,182   0   Unfunded Obligations Reserve
11   Loan       GSMC   GSMC   18th Avenue   0   0   0    
12   Loan       GSMC   GSMC   86th Street   0   0   0    
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   0   100,000   1,667   Property Contingency Reserve
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   0   0   0    
15   Loan       GSMC   GSMC   Junction Boulevard   0   0   0    
16   Loan       GSCRE   GSMC   Lakeshore Apartments   0   0   0    
17   Loan       GSCRE   GSMC   Hidden Creek Village   0   0   0    
18   Loan       GSMC   GSMC   Wyckoff Avenue   0   0   0    
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   0   0   0    
20   Loan       GSMC   GSMC   Beverley Road   0   0   0    
21   Loan       GSMC   GSMC   Chapel Hill Commons   0   0   0    
22   Loan       GSMC   GSMC   Stillwell Avenue   0   0   0    
23   Loan   33   GSMC   GSMC   Westrock Industrial   0   0   0    
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   0   464,502   0   Indian Grocer Reserve ($322,555.54); Unfunded Obligations Reserve ($141,946.37)
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   0   0   0    
26   Loan       GSMC   GSMC   Troy Towne Center   0   0   0    
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   0   0   0    
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   0   0   0    
29   Loan       GSMC   GSMC   Church Avenue   0   0   0    
30   Loan   36   GSMC   GSMC   McMinn Plaza   0   54,408   0   Unfunded Obligations Reserve
31   Loan       GSMC   GSMC   Key Self Storage   0   0   0    
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   0   0   0    
32.01   Property               Comerica Houston 4604                
32.02   Property               Comerica Humble                
32.03   Property               Comerica Houston 4605                
32.04   Property               Comerica Deer Park                
32.05   Property               KFC Greenville                
33   Loan   37   GSMC   GSMC   Times Square Retail Center   0   0   0    
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   0   24,075   0   Unfunded Obligations Reserve
35   Loan   25   GSMC   GSMC   Clayton Village   0   0   0    
36   Loan       GSCRE   GSMC   Greenview Apartments   0   0   0    
37   Loan       GSMC   GSMC   Rite Aid Ashland   0   0   0    

 

 A-36

 

  

GSMS 2016-GS2 Annex A-1    
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   100 Broderick, LLC, 1020 Post Street, LLC, 106 Sanchez, LLC, 1126 Bush Street, LLC, 124 Mason Street Property, LLC, 1260 Broadway Street, LLC, 1440 Sutter Street, LLC, 1500-1514 Geneva Avenue, LLC, 1520 Gough Street, LLC, 1547 Clay Street, LLC, 1656 Leavenworth Street, LLC, 1660 Bay Street, LLC, 1690 North Point, LLC, 1753 Mason Street, LLC, 1801 Gough Street, LLC, 1840 Clay Street, LLC, 1855 10th Avenue, LLC, 2038 Divisadero Street, LLC, 2238 Hyde Street, LLC, 2363 Van Ness Avenue, LLC, 2500 Van Ness Avenue, LLC, 2600 Van Ness Avenue, LLC, 2975 Van Ness Avenue, LLC, 3210 Gough Street, LLC, 325 9th Avenue, LLC, 3264-3274 Mission Street, LLC, 340 Church Street, LLC, 346 Leavenworth Street, LLC, 355 Fulton Street, LLC, 3715 California Street, LLC, 400 Duboce, LLC, 411 15th Avenue, LLC, 449 O’Farrell Street, LLC, 4540 California Street, LLC, 50 Joice Street, LLC, 500-506 Bartlett Street, LLC, 520 Buchanan Street, LLC, 540 Leavenworth, LLC, 601 O’Farrell, LLC, 621 Stockton, LLC, 655 Stockton Street, LLC, 676 Geary Street, LLC, 691 O’Farrell Street, LLC, 709 Geary Street, LLC, 755 O’Farrell Street, LLC, 840 California Street, LLC, 845 California Street, LLC, 915 Pierce, LLC, 925 Geary, LLC, 950 B14 DE, LLC, FEL Properties B14 DE, LLC and LSL Properties B14 DE, LLC   No
1.01   Property               645 Stockton Street        
1.02   Property               400 Duboce Avenue        
1.03   Property               950 Franklin Street        
1.04   Property               1340-1390 Taylor Street        
1.05   Property               601 O’Farrell Street        
1.06   Property               2677 Larkin Street        
1.07   Property               1801 Gough Street        
1.08   Property               845 California Street        
1.09   Property               1290 20th Avenue        
1.10   Property               78 Buchanan Street        
1.11   Property               1870 Pacific Avenue        
1.12   Property               500 Stanyan Street        
1.13   Property               540 Leavenworth Street        
1.14   Property               1401 Jones Street        
1.15   Property               676 Geary Street        
1.16   Property               100 Broderick Street        
1.17   Property               2075 Market Street        
1.18   Property               621 Stockton Street        
1.19   Property               1660 Bay Street        
1.20   Property               655 Stockton Street        
1.21   Property               2238 Hyde Street        
1.22   Property               2600 Van Ness Avenue        
1.23   Property               355 Fulton Street        
1.24   Property               1520 Gough Street        
1.25   Property               1126 Bush Street        
1.26   Property               1547 Clay Street        
1.27   Property               840 California Street        
1.28   Property               925 Geary Street        
1.29   Property               691 O’Farrell Street        
1.30   Property               2363 Van Ness Avenue        
1.31   Property               1840 Clay Street        
1.32   Property               1020 Post Street        
1.33   Property               2975 Van Ness Avenue        
1.34   Property               755 O’Farrell Street        
1.35   Property               106 Sanchez Street        
1.36   Property               709 Geary Street        
1.37   Property               1440 Sutter Street        
1.38   Property               1690 North Point        
1.39   Property               1753 Mason Street        
1.40   Property               915 Pierce Street        
1.41   Property               520 Buchanan Street        
1.42   Property               3210 Gough Street        
1.43   Property               124 Mason Street        
1.44   Property               50 Joice Street        
1.45   Property               2038 Divisadero Street        
1.46   Property               340 Church Street        
1.47   Property               411 15th Avenue        
1.48   Property               1855 10th Avenue        
1.49   Property               1260 Broadway Street        
1.50   Property               449 O’Farrell Street        
1.51   Property               235 Church Street        
1.52   Property               4540 California Street        
1.53   Property               2500 Van Ness Avenue        
1.54   Property               346 Leavenworth Street        
1.55   Property               3264-3274 Mission Street        
1.56   Property               3715 California Street        
1.57   Property               325 9th Avenue        
1.58   Property               1656 Leavenworth Street        
1.59   Property               252-258 Church Street        
1.60   Property               500-506 Bartlett Street        
1.61   Property               1500-1514 Geneva Avenue        
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   Macerich Twenty Ninth Street LLC   No
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   East Panorama Associates, LLC   No
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   East Cedarbrook Plaza, LLC and Cedarbrook Plaza, Inc.   No

 

 A-37

 

  

GSMS 2016-GS2 Annex A-1    
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Borrower Name   Delaware Statutory Trust?
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   SF 1050 Post Street, LLC, SF 1301 Leavenworth Street, LLC, SF 267 Green Street, LLC, SF 2898 Jackson Street, LLC, SF 3783 20th Street, LLC, SF 3809 20th Street, LLC, SF 3820 Scott Street, LLC, SF 434 Leavenworth Street, LLC, SF 600 Oak Street, LLC, SF 685 Geary Street, LLC, SF 701 Taylor Street, LLC, SF 814 California Street, LLC, SF 861 Post Street, LLC and SF 947 Bush Street, LLC   No
5.01   Property               701 Taylor Street        
5.02   Property               1301 Leavenworth Street        
5.03   Property               947 Bush Street        
5.04   Property               685 Geary Street        
5.05   Property               3809 20th Street        
5.06   Property               434 Leavenworth Street        
5.07   Property               1050 Post Street        
5.08   Property               814 California Street        
5.09   Property               267-273 Green Street        
5.10   Property               2898 Jackson Street        
5.11   Property               3820 Scott Street        
5.12   Property               600 Oak Street        
5.13   Property               861 Post Street        
5.14   Property               3783 20th Street        
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   G5 Global Partners IX, LLC   No
7   Loan       GSMC   GSMC   Fairview Plaza   Fairview Plaza Buildings, LLC   No
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   North Shore Hospitality Associates, LP and General Robinson Associates, L.P.   No
8.01   Property               SpringHill Suites Pittsburgh North Shore        
8.02   Property               Residence Inn Pittsburgh North Shore        
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   Infinite Loop Sunnyvale Hotel, LLC   No
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   Deerbrook Investment Properties, Ltd.   No
11   Loan       GSMC   GSMC   18th Avenue   6620 18th Avenue Owner LLC   No
12   Loan       GSMC   GSMC   86th Street   1501 86th Street Owner LLC   No
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   Turbo Investments International, LLC and AGMS, LLC   No
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   CHDA Title LLC   No
15   Loan       GSMC   GSMC   Junction Boulevard   ICS Junction II Owner LLC   No
16   Loan       GSCRE   GSMC   Lakeshore Apartments   EWP-LS II LLC and MRK III LLC   No
17   Loan       GSCRE   GSMC   Hidden Creek Village   Hidden Creek Village Apartments, LLC   No
18   Loan       GSMC   GSMC   Wyckoff Avenue   329 Wyckoff Avenue Owner LLC   No
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   Orion CCU, LLC   No
20   Loan       GSMC   GSMC   Beverley Road   114 Beverley Road Owner LLC   No
21   Loan       GSMC   GSMC   Chapel Hill Commons   Sabatini Atlanta Enterprises, Inc.   No
22   Loan       GSMC   GSMC   Stillwell Avenue   Stillwell 86th Street Owner LLC   No
23   Loan   33   GSMC   GSMC   Westrock Industrial   RSW Glendale, LLC   No
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   IC Investments, LLC   No
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   Winco Anchorage Investors I, L.P.   No
26   Loan       GSMC   GSMC   Troy Towne Center   MO Troy, LLC   No
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   Jan-Ran Enterprises, LLC   No
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   Lake Show 220, LLC   No
29   Loan       GSMC   GSMC   Church Avenue   5001 Church Avenue Owner LLC   No
30   Loan   36   GSMC   GSMC   McMinn Plaza   MO Athens, LLC   No
31   Loan       GSMC   GSMC   Key Self Storage   Key Self Storage, LLC   No
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   Milestone Texas Holdings, LLC   No
32.01   Property               Comerica Houston 4604        
32.02   Property               Comerica Humble        
32.03   Property               Comerica Houston 4605        
32.04   Property               Comerica Deer Park        
32.05   Property               KFC Greenville        
33   Loan   37   GSMC   GSMC   Times Square Retail Center   Times Square Las Vegas, LLC   No
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   PV Investments, LLC   No
35   Loan   25   GSMC   GSMC   Clayton Village   MO Clayton, LLC   No
36   Loan       GSCRE   GSMC   Greenview Apartments   7522 Greenview LLC   No
37   Loan       GSMC   GSMC   Rite Aid Ashland   Lynnfield Centre Realty LLC   No

 

 A-38

 

  

GSMS 2016-GS2 Annex A-1                    
                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   Yat-Pang Au   Refinance   230,250,000   0   446,250,000
1.01   Property               645 Stockton Street                    
1.02   Property               400 Duboce Avenue                    
1.03   Property               950 Franklin Street                    
1.04   Property               1340-1390 Taylor Street                    
1.05   Property               601 O’Farrell Street                    
1.06   Property               2677 Larkin Street                    
1.07   Property               1801 Gough Street                    
1.08   Property               845 California Street                    
1.09   Property               1290 20th Avenue                    
1.10   Property               78 Buchanan Street                    
1.11   Property               1870 Pacific Avenue                    
1.12   Property               500 Stanyan Street                    
1.13   Property               540 Leavenworth Street                    
1.14   Property               1401 Jones Street                    
1.15   Property               676 Geary Street                    
1.16   Property               100 Broderick Street                    
1.17   Property               2075 Market Street                    
1.18   Property               621 Stockton Street                    
1.19   Property               1660 Bay Street                    
1.20   Property               655 Stockton Street                    
1.21   Property               2238 Hyde Street                    
1.22   Property               2600 Van Ness Avenue                    
1.23   Property               355 Fulton Street                    
1.24   Property               1520 Gough Street                    
1.25   Property               1126 Bush Street                    
1.26   Property               1547 Clay Street                    
1.27   Property               840 California Street                    
1.28   Property               925 Geary Street                    
1.29   Property               691 O’Farrell Street                    
1.30   Property               2363 Van Ness Avenue                    
1.31   Property               1840 Clay Street                    
1.32   Property               1020 Post Street                    
1.33   Property               2975 Van Ness Avenue                    
1.34   Property               755 O’Farrell Street                    
1.35   Property               106 Sanchez Street                    
1.36   Property               709 Geary Street                    
1.37   Property               1440 Sutter Street                    
1.38   Property               1690 North Point                    
1.39   Property               1753 Mason Street                    
1.40   Property               915 Pierce Street                    
1.41   Property               520 Buchanan Street                    
1.42   Property               3210 Gough Street                    
1.43   Property               124 Mason Street                    
1.44   Property               50 Joice Street                    
1.45   Property               2038 Divisadero Street                    
1.46   Property               340 Church Street                    
1.47   Property               411 15th Avenue                    
1.48   Property               1855 10th Avenue                    
1.49   Property               1260 Broadway Street                    
1.50   Property               449 O’Farrell Street                    
1.51   Property               235 Church Street                    
1.52   Property               4540 California Street                    
1.53   Property               2500 Van Ness Avenue                    
1.54   Property               346 Leavenworth Street                    
1.55   Property               3264-3274 Mission Street                    
1.56   Property               3715 California Street                    
1.57   Property               325 9th Avenue                    
1.58   Property               1656 Leavenworth Street                    
1.59   Property               252-258 Church Street                    
1.60   Property               500-506 Bartlett Street                    
1.61   Property               1500-1514 Geneva Avenue                    
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   Macerich HHF Centers LLC   Recapitalization   150,000,000   199,826,239   0
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   EverWest, LLC   Acquisition   133,000,000   86,642,857   0
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   Nassimi Realty Corp. and Mike M. Nassimi   Refinance   58,500,000   0   0

 

 A-39

 

  

GSMS 2016-GS2 Annex A-1                    
                                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Carve-out Guarantor   Loan Purpose   Loan Amount (sources)   Principal’s New Cash Contribution (7)   Subordinate Debt
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   Yat-Pang Au   Refinance   76,000,000   0   62,500,000
5.01   Property               701 Taylor Street                    
5.02   Property               1301 Leavenworth Street                    
5.03   Property               947 Bush Street                    
5.04   Property               685 Geary Street                    
5.05   Property               3809 20th Street                    
5.06   Property               434 Leavenworth Street                    
5.07   Property               1050 Post Street                    
5.08   Property               814 California Street                    
5.09   Property               267-273 Green Street                    
5.10   Property               2898 Jackson Street                    
5.11   Property               3820 Scott Street                    
5.12   Property               600 Oak Street                    
5.13   Property               861 Post Street                    
5.14   Property               3783 20th Street                    
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   Mayur B. Patel   Refinance   33,000,000   0   0
7   Loan       GSMC   GSMC   Fairview Plaza   Riprand Count Arco   Refinance   30,000,000   0   0
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   Shen Xiao   Acquisition   69,000,000   32,284,663   0
8.01   Property               SpringHill Suites Pittsburgh North Shore                    
8.02   Property               Residence Inn Pittsburgh North Shore                    
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   Dipesh Gupta and Manish Gupta   Refinance   23,000,000   0   0
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   Kamyar Mateen   Refinance   22,000,000   0   0
11   Loan       GSMC   GSMC   18th Avenue   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   18,352,100   0   0
12   Loan       GSMC   GSMC   86th Street   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   18,149,300   0   0
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   A. Gary McDaniel, Sr. and Turbo Investments International, Inc.   Refinance   17,250,000   0   0
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   Alan Landis   Refinance   16,500,000   642,864   0
15   Loan       GSMC   GSMC   Junction Boulevard   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   15,779,000   0   0
16   Loan       GSCRE   GSMC   Lakeshore Apartments   Mark A. Englert and Max R. Kendall   Refinance   15,250,000   0   0
17   Loan       GSCRE   GSMC   Hidden Creek Village   Roy E. Carroll, II   Refinance   15,150,000   232,798   0
18   Loan       GSMC   GSMC   Wyckoff Avenue   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   14,255,500   0   0
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   William B. Fideli and Timothy B. Wills   Acquisition   13,950,000   4,955,482   0
20   Loan       GSMC   GSMC   Beverley Road   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   13,891,900   0   0
21   Loan       GSMC   GSMC   Chapel Hill Commons   Dominic Sabatini   Refinance   11,570,000   1,540,570   0
22   Loan       GSMC   GSMC   Stillwell Avenue   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   10,246,400   0   0
23   Loan   33   GSMC   GSMC   Westrock Industrial   Gerald Wendel, Barry Lang and Stuart Lichter   Recapitalization   10,110,000   0   0
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   Richard O. Campbell and Richard O. “Rick” Campbell   Refinance   9,900,000   0   0
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   Richard B. Shapiro and Richard A. Lawrence   Refinance   9,700,000   148,324   0
26   Loan       GSMC   GSMC   Troy Towne Center   John I. Silverman   Acquisition   9,300,000   3,435,963   0
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   John E. Jansheski   Refinance   8,425,000   0   0
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   George Hicker and Robert Wenrich   Acquisition   6,600,000   3,625,141   0
29   Loan       GSMC   GSMC   Church Avenue   ICS Portfolio Holdings LLC and ICS Stillwell 86th Street LLC   Refinance   6,581,700   0   0
30   Loan   36   GSMC   GSMC   McMinn Plaza   John I. Silverman   Acquisition   6,110,000   2,551,296   0
31   Loan       GSMC   GSMC   Key Self Storage   Charles J. Berling and Rudy Kreutzjans   Refinance   6,000,000   0   0
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   Milestone Properties, LLC   Acquisition   6,000,000   4,611,503   0
32.01   Property               Comerica Houston 4604                    
32.02   Property               Comerica Humble                    
32.03   Property               Comerica Houston 4605                    
32.04   Property               Comerica Deer Park                    
32.05   Property               KFC Greenville                    
33   Loan   37   GSMC   GSMC   Times Square Retail Center   Cynthia C. Chun and Elaine Loui Chang Irrevocable Trust UTD dated May 24, 1977   Refinance   4,800,000   157,164   0
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   Richard O. Campbell and Richard O. “Rick” Campbell   Refinance   4,800,000   0   0
35   Loan   25   GSMC   GSMC   Clayton Village   John I. Silverman   Acquisition   4,215,000   2,440,066   0
36   Loan       GSCRE   GSMC   Greenview Apartments   Jared B. Margolis and Lawrence A. Margolis   Refinance   3,840,000   0   0
37   Loan       GSMC   GSMC   Rite Aid Ashland   Ronald A. Levaggi and JoAnn Levaggi   Acquisition   3,187,169   2,198,263   0

 

 A-40

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Other Sources   Total Sources   Loan Payoff   Purchase Price   Closing Costs   Reserves   Principal Equity Distribution   Other Uses
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   0   676,500,000   523,218,409   0   7,280,194   21,353,909   124,647,488   0
1.01   Property               645 Stockton Street                                
1.02   Property               400 Duboce Avenue                                
1.03   Property               950 Franklin Street                                
1.04   Property               1340-1390 Taylor Street                                
1.05   Property               601 O’Farrell Street                                
1.06   Property               2677 Larkin Street                                
1.07   Property               1801 Gough Street                                
1.08   Property               845 California Street                                
1.09   Property               1290 20th Avenue                                
1.10   Property               78 Buchanan Street                                
1.11   Property               1870 Pacific Avenue                                
1.12   Property               500 Stanyan Street                                
1.13   Property               540 Leavenworth Street                                
1.14   Property               1401 Jones Street                                
1.15   Property               676 Geary Street                                
1.16   Property               100 Broderick Street                                
1.17   Property               2075 Market Street                                
1.18   Property               621 Stockton Street                                
1.19   Property               1660 Bay Street                                
1.20   Property               655 Stockton Street                                
1.21   Property               2238 Hyde Street                                
1.22   Property               2600 Van Ness Avenue                                
1.23   Property               355 Fulton Street                                
1.24   Property               1520 Gough Street                                
1.25   Property               1126 Bush Street                                
1.26   Property               1547 Clay Street                                
1.27   Property               840 California Street                                
1.28   Property               925 Geary Street                                
1.29   Property               691 O’Farrell Street                                
1.30   Property               2363 Van Ness Avenue                                
1.31   Property               1840 Clay Street                                
1.32   Property               1020 Post Street                                
1.33   Property               2975 Van Ness Avenue                                
1.34   Property               755 O’Farrell Street                                
1.35   Property               106 Sanchez Street                                
1.36   Property               709 Geary Street                                
1.37   Property               1440 Sutter Street                                
1.38   Property               1690 North Point                                
1.39   Property               1753 Mason Street                                
1.40   Property               915 Pierce Street                                
1.41   Property               520 Buchanan Street                                
1.42   Property               3210 Gough Street                                
1.43   Property               124 Mason Street                                
1.44   Property               50 Joice Street                                
1.45   Property               2038 Divisadero Street                                
1.46   Property               340 Church Street                                
1.47   Property               411 15th Avenue                                
1.48   Property               1855 10th Avenue                                
1.49   Property               1260 Broadway Street                                
1.50   Property               449 O’Farrell Street                                
1.51   Property               235 Church Street                                
1.52   Property               4540 California Street                                
1.53   Property               2500 Van Ness Avenue                                
1.54   Property               346 Leavenworth Street                                
1.55   Property               3264-3274 Mission Street                                
1.56   Property               3715 California Street                                
1.57   Property               325 9th Avenue                                
1.58   Property               1656 Leavenworth Street                                
1.59   Property               252-258 Church Street                                
1.60   Property               500-506 Bartlett Street                                
1.61   Property               1500-1514 Geneva Avenue                                
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   0   349,826,239   0   349,043,707   782,532   0   0   0
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   0   219,642,857   0   190,620,000   754,096   28,268,761   0   0
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   0   58,500,000   51,498,451   0   709,995   5,290,248   1,001,305   0

 

 A-41

 

  

GSMS 2016-GS2 Annex A-1                                
                                                     
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Other Sources   Total Sources   Loan Payoff   Purchase Price   Closing Costs   Reserves   Principal Equity Distribution   Other Uses
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   0   138,500,000   113,507,420   0   6,169,961   3,595,023   15,227,597   0
5.01   Property               701 Taylor Street                                
5.02   Property               1301 Leavenworth Street                                
5.03   Property               947 Bush Street                                
5.04   Property               685 Geary Street                                
5.05   Property               3809 20th Street                                
5.06   Property               434 Leavenworth Street                                
5.07   Property               1050 Post Street                                
5.08   Property               814 California Street                                
5.09   Property               267-273 Green Street                                
5.10   Property               2898 Jackson Street                                
5.11   Property               3820 Scott Street                                
5.12   Property               600 Oak Street                                
5.13   Property               861 Post Street                                
5.14   Property               3783 20th Street                                
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   0   33,000,000   16,618,168   0   303,939   2,035,702   14,042,192   0
7   Loan       GSMC   GSMC   Fairview Plaza   0   30,000,000   27,782,450   0   882,583   504,400   830,567   0
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   0   101,284,663   0   96,000,000   1,104,663   4,180,000   0   0
8.01   Property               SpringHill Suites Pittsburgh North Shore                                
8.02   Property               Residence Inn Pittsburgh North Shore                                
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   0   23,000,000   12,472,250   0   446,922   0   4,161,181   5,919,647
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   0   22,000,000   17,682,830   0   432,547   337,607   3,547,016   0
11   Loan       GSMC   GSMC   18th Avenue   0   18,352,100   14,724,455   0   613,689   25,202   2,988,754   0
12   Loan       GSMC   GSMC   86th Street   0   18,149,300   13,540,242   0   655,868   0   3,953,191   0
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   0   17,250,000   11,011,147   0   490,423   362,297   5,386,134   0
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   0   17,142,864   16,042,923   0   182,982   916,959   0   0
15   Loan       GSMC   GSMC   Junction Boulevard   0   15,779,000   11,058,620   0   515,831   50,102   4,154,447   0
16   Loan       GSCRE   GSMC   Lakeshore Apartments   0   15,250,000   14,366,896   0   101,117   79,474   702,513   0
17   Loan       GSCRE   GSMC   Hidden Creek Village   0   15,382,798   15,078,692   0   125,405   178,701   0   0
18   Loan       GSMC   GSMC   Wyckoff Avenue   0   14,255,500   9,684,335   0   476,297   55,870   4,038,997   0
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   0   18,905,482   0   18,600,000   265,264   40,219   0   0
20   Loan       GSMC   GSMC   Beverley Road   0   13,891,900   10,939,940   0   490,876   9,122   2,451,962   0
21   Loan       GSMC   GSMC   Chapel Hill Commons   0   13,110,570   12,454,947   0   282,313   373,310   0   0
22   Loan       GSMC   GSMC   Stillwell Avenue   0   10,246,400   7,312,045   0   344,477   0   2,589,878   0
23   Loan   33   GSMC   GSMC   Westrock Industrial   0   10,110,000   0   0   234,926   19,180   9,855,894   0
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   0   9,900,000   7,836,960   0   831,436   556,470   675,135   0
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   0   9,848,324   9,277,266   0   275,311   295,746   0   0
26   Loan       GSMC   GSMC   Troy Towne Center   0   12,735,963   0   12,400,000   314,002   21,961   0   0
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   0   8,425,000   6,166,305   0   150,837   62,404   2,045,454   0
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   0   10,225,141   0   10,100,000   125,141   0   0   0
29   Loan       GSMC   GSMC   Church Avenue   0   6,581,700   5,079,294   0   250,760   39,068   1,212,578   0
30   Loan   36   GSMC   GSMC   McMinn Plaza   0   8,661,296   0   8,150,000   259,479   251,817   0   0
31   Loan       GSMC   GSMC   Key Self Storage   0   6,000,000   4,807,188   0   150,041   11,403   1,031,369   0
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   0   10,611,503   0   10,390,000   221,503   0   0   0
32.01   Property               Comerica Houston 4604                                
32.02   Property               Comerica Humble                                
32.03   Property               Comerica Houston 4605                                
32.04   Property               Comerica Deer Park                                
32.05   Property               KFC Greenville                                
33   Loan   37   GSMC   GSMC   Times Square Retail Center   0   4,957,164   4,692,857   0   145,737   118,570   0   0
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   0   4,800,000   3,421,951   0   193,439   42,008   1,142,603   0
35   Loan   25   GSMC   GSMC   Clayton Village   0   6,655,066   0   6,100,000   217,759   337,306   0   0
36   Loan       GSCRE   GSMC   Greenview Apartments   0   3,840,000   3,121,179   0   93,297   91,763   533,762   0
37   Loan       GSMC   GSMC   Rite Aid Ashland   0   5,385,432   0   5,311,949   73,483   0   0   0

 

 A-42

 

  

GSMS 2016-GS2 Annex A-1            
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Total Uses   Lockbox   Cash Management
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   676,500,000   Soft   In Place
1.01   Property               645 Stockton Street            
1.02   Property               400 Duboce Avenue            
1.03   Property               950 Franklin Street            
1.04   Property               1340-1390 Taylor Street            
1.05   Property               601 O’Farrell Street            
1.06   Property               2677 Larkin Street            
1.07   Property               1801 Gough Street            
1.08   Property               845 California Street            
1.09   Property               1290 20th Avenue            
1.10   Property               78 Buchanan Street            
1.11   Property               1870 Pacific Avenue            
1.12   Property               500 Stanyan Street            
1.13   Property               540 Leavenworth Street            
1.14   Property               1401 Jones Street            
1.15   Property               676 Geary Street            
1.16   Property               100 Broderick Street            
1.17   Property               2075 Market Street            
1.18   Property               621 Stockton Street            
1.19   Property               1660 Bay Street            
1.20   Property               655 Stockton Street            
1.21   Property               2238 Hyde Street            
1.22   Property               2600 Van Ness Avenue            
1.23   Property               355 Fulton Street            
1.24   Property               1520 Gough Street            
1.25   Property               1126 Bush Street            
1.26   Property               1547 Clay Street            
1.27   Property               840 California Street            
1.28   Property               925 Geary Street            
1.29   Property               691 O’Farrell Street            
1.30   Property               2363 Van Ness Avenue            
1.31   Property               1840 Clay Street            
1.32   Property               1020 Post Street            
1.33   Property               2975 Van Ness Avenue            
1.34   Property               755 O’Farrell Street            
1.35   Property               106 Sanchez Street            
1.36   Property               709 Geary Street            
1.37   Property               1440 Sutter Street            
1.38   Property               1690 North Point            
1.39   Property               1753 Mason Street            
1.40   Property               915 Pierce Street            
1.41   Property               520 Buchanan Street            
1.42   Property               3210 Gough Street            
1.43   Property               124 Mason Street            
1.44   Property               50 Joice Street            
1.45   Property               2038 Divisadero Street            
1.46   Property               340 Church Street            
1.47   Property               411 15th Avenue            
1.48   Property               1855 10th Avenue            
1.49   Property               1260 Broadway Street            
1.50   Property               449 O’Farrell Street            
1.51   Property               235 Church Street            
1.52   Property               4540 California Street            
1.53   Property               2500 Van Ness Avenue            
1.54   Property               346 Leavenworth Street            
1.55   Property               3264-3274 Mission Street            
1.56   Property               3715 California Street            
1.57   Property               325 9th Avenue            
1.58   Property               1656 Leavenworth Street            
1.59   Property               252-258 Church Street            
1.60   Property               500-506 Bartlett Street            
1.61   Property               1500-1514 Geneva Avenue            
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   349,826,239   Hard   Springing
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   219,642,857   Hard   Springing
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   58,500,000   Hard   Springing

 

 A-43

 

  

GSMS 2016-GS2 Annex A-1            
                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Total Uses   Lockbox   Cash Management
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   138,500,000   Soft   In Place
5.01   Property               701 Taylor Street            
5.02   Property               1301 Leavenworth Street            
5.03   Property               947 Bush Street            
5.04   Property               685 Geary Street            
5.05   Property               3809 20th Street            
5.06   Property               434 Leavenworth Street            
5.07   Property               1050 Post Street            
5.08   Property               814 California Street            
5.09   Property               267-273 Green Street            
5.10   Property               2898 Jackson Street            
5.11   Property               3820 Scott Street            
5.12   Property               600 Oak Street            
5.13   Property               861 Post Street            
5.14   Property               3783 20th Street            
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   33,000,000   Hard   Springing
7   Loan       GSMC   GSMC   Fairview Plaza   30,000,000   Hard   In Place
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   101,284,663   Hard   Springing
8.01   Property               SpringHill Suites Pittsburgh North Shore            
8.02   Property               Residence Inn Pittsburgh North Shore            
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   23,000,000   Hard   Springing
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   22,000,000   Springing   Springing
11   Loan       GSMC   GSMC   18th Avenue   18,352,100   Hard   Springing
12   Loan       GSMC   GSMC   86th Street   18,149,300   Hard   Springing
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   17,250,000   Springing   Springing
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   17,142,864   Hard   Springing
15   Loan       GSMC   GSMC   Junction Boulevard   15,779,000   Hard   Springing
16   Loan       GSCRE   GSMC   Lakeshore Apartments   15,250,000   None   None
17   Loan       GSCRE   GSMC   Hidden Creek Village   15,382,798   None   None
18   Loan       GSMC   GSMC   Wyckoff Avenue   14,255,500   Hard   Springing
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   18,905,482   None   None
20   Loan       GSMC   GSMC   Beverley Road   13,891,900   Hard   Springing
21   Loan       GSMC   GSMC   Chapel Hill Commons   13,110,570   Springing   Springing
22   Loan       GSMC   GSMC   Stillwell Avenue   10,246,400   Hard   Springing
23   Loan   33   GSMC   GSMC   Westrock Industrial   10,110,000   Springing   Springing
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   9,900,000   Springing   Springing
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   9,848,324   Springing   Springing
26   Loan       GSMC   GSMC   Troy Towne Center   12,735,963   Springing   Springing
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   8,425,000   None   None
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   10,225,141   Springing   Springing
29   Loan       GSMC   GSMC   Church Avenue   6,581,700   Hard   Springing
30   Loan   36   GSMC   GSMC   McMinn Plaza   8,661,296   Springing   Springing
31   Loan       GSMC   GSMC   Key Self Storage   6,000,000   None   None
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   10,611,503   Springing   Springing
32.01   Property               Comerica Houston 4604            
32.02   Property               Comerica Humble            
32.03   Property               Comerica Houston 4605            
32.04   Property               Comerica Deer Park            
32.05   Property               KFC Greenville            
33   Loan   37   GSMC   GSMC   Times Square Retail Center   4,957,164   Springing   Springing
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   4,800,000   Springing   Springing
35   Loan   25   GSMC   GSMC   Clayton Village   6,655,066   Springing   Springing
36   Loan       GSCRE   GSMC   Greenview Apartments   3,840,000   None   None
37   Loan       GSMC   GSMC   Rite Aid Ashland   5,385,432   Springing   Springing

 

 A-44

 

  

GSMS 2016-GS2 Annex A-1    
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.05x from and after the first anniversary of the note date until the second anniversary of the note date and (b) 1.10x thereafter, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
1.01   Property               645 Stockton Street    
1.02   Property               400 Duboce Avenue    
1.03   Property               950 Franklin Street    
1.04   Property               1340-1390 Taylor Street    
1.05   Property               601 O’Farrell Street    
1.06   Property               2677 Larkin Street    
1.07   Property               1801 Gough Street    
1.08   Property               845 California Street    
1.09   Property               1290 20th Avenue    
1.10   Property               78 Buchanan Street    
1.11   Property               1870 Pacific Avenue    
1.12   Property               500 Stanyan Street    
1.13   Property               540 Leavenworth Street    
1.14   Property               1401 Jones Street    
1.15   Property               676 Geary Street    
1.16   Property               100 Broderick Street    
1.17   Property               2075 Market Street    
1.18   Property               621 Stockton Street    
1.19   Property               1660 Bay Street    
1.20   Property               655 Stockton Street    
1.21   Property               2238 Hyde Street    
1.22   Property               2600 Van Ness Avenue    
1.23   Property               355 Fulton Street    
1.24   Property               1520 Gough Street    
1.25   Property               1126 Bush Street    
1.26   Property               1547 Clay Street    
1.27   Property               840 California Street    
1.28   Property               925 Geary Street    
1.29   Property               691 O’Farrell Street    
1.30   Property               2363 Van Ness Avenue    
1.31   Property               1840 Clay Street    
1.32   Property               1020 Post Street    
1.33   Property               2975 Van Ness Avenue    
1.34   Property               755 O’Farrell Street    
1.35   Property               106 Sanchez Street    
1.36   Property               709 Geary Street    
1.37   Property               1440 Sutter Street    
1.38   Property               1690 North Point    
1.39   Property               1753 Mason Street    
1.40   Property               915 Pierce Street    
1.41   Property               520 Buchanan Street    
1.42   Property               3210 Gough Street    
1.43   Property               124 Mason Street    
1.44   Property               50 Joice Street    
1.45   Property               2038 Divisadero Street    
1.46   Property               340 Church Street    
1.47   Property               411 15th Avenue    
1.48   Property               1855 10th Avenue    
1.49   Property               1260 Broadway Street    
1.50   Property               449 O’Farrell Street    
1.51   Property               235 Church Street    
1.52   Property               4540 California Street    
1.53   Property               2500 Van Ness Avenue    
1.54   Property               346 Leavenworth Street    
1.55   Property               3264-3274 Mission Street    
1.56   Property               3715 California Street    
1.57   Property               325 9th Avenue    
1.58   Property               1656 Leavenworth Street    
1.59   Property               252-258 Church Street    
1.60   Property               500-506 Bartlett Street    
1.61   Property               1500-1514 Geneva Avenue    
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event

 

 A-45

 

  

GSMS 2016-GS2 Annex A-1    
                         
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Cash Management Triggers
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   (i) the occurrence of an Event of Default, (ii) (a) DSCR is less than 1.05x from and after the first anniversary of the note date until the second anniversary of the note date and (b) 1.10x thereafter, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
5.01   Property               701 Taylor Street    
5.02   Property               1301 Leavenworth Street    
5.03   Property               947 Bush Street    
5.04   Property               685 Geary Street    
5.05   Property               3809 20th Street    
5.06   Property               434 Leavenworth Street    
5.07   Property               1050 Post Street    
5.08   Property               814 California Street    
5.09   Property               267-273 Green Street    
5.10   Property               2898 Jackson Street    
5.11   Property               3820 Scott Street    
5.12   Property               600 Oak Street    
5.13   Property               861 Post Street    
5.14   Property               3783 20th Street    
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) failure to deliver financial statements as required in the Loan Agreement
7   Loan       GSMC   GSMC   Fairview Plaza   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure to deposit the PIP Additional Deposit Amount on or before February 25, 2016
8.01   Property               SpringHill Suites Pittsburgh North Shore    
8.02   Property               Residence Inn Pittsburgh North Shore    
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x for one 12-month period or less than 1.25x for two 12-month periods, (iii) failure to deliver financial statements as required in the Loan Agreement
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Period
11   Loan       GSMC   GSMC   18th Avenue   (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
12   Loan       GSMC   GSMC   86th Street   (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
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   (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 Major Tenant Trigger Event
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Event, (v)  failure to deposit 110% of the costs and expenses for any future PIP
15   Loan       GSMC   GSMC   Junction Boulevard   (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
16   Loan       GSCRE   GSMC   Lakeshore Apartments   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement
17   Loan       GSCRE   GSMC   Hidden Creek Village   (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
18   Loan       GSMC   GSMC   Wyckoff Avenue   (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
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   (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
20   Loan       GSMC   GSMC   Beverley Road   (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
21   Loan       GSMC   GSMC   Chapel Hill Commons   (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 Kroger Trigger Event
22   Loan       GSMC   GSMC   Stillwell Avenue   (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
23   Loan   33   GSMC   GSMC   Westrock Industrial   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   (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
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event
26   Loan       GSMC   GSMC   Troy Towne Center   (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 Kohls Trigger Event
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   (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
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   (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 Zacros America Trigger Period
29   Loan       GSMC   GSMC   Church Avenue   (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
30   Loan   36   GSMC   GSMC   McMinn Plaza   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of an Ingles Trigger Event
31   Loan       GSMC   GSMC   Key Self Storage   (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
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event, (v) the occurrence of a Guarantor Covenant Event
32.01   Property               Comerica Houston 4604    
32.02   Property               Comerica Humble    
32.03   Property               Comerica Houston 4605    
32.04   Property               Comerica Deer Park    
32.05   Property               KFC Greenville    
33   Loan   37   GSMC   GSMC   Times Square Retail Center   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   (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
35   Loan   25   GSMC   GSMC   Clayton Village   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Food Lion Trigger Event
36   Loan       GSCRE   GSMC   Greenview Apartments   (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) failure to deliver financial statements as required in the Loan Agreement
37   Loan       GSMC   GSMC   Rite Aid Ashland   (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 Rite Aid Trigger Event

 

 A-46

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ground Lease Y/N   Ground Lease Expiration Date   Annual Ground Lease Payment ($)   Cut-off Date Pari Passu Companion Loan Balance ($)   Cut-off Date Subordinate Companion Loan Balance ($)   Subordinate Companion Loan Interest Rate   Cut-off Date Mezzanine Debt Balance ($)
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1               155,250,000   249,750,000   4.07546875%   196,500,000
1.01   Property               645 Stockton Street   No                        
1.02   Property               400 Duboce Avenue   No                        
1.03   Property               950 Franklin Street   No                        
1.04   Property               1340-1390 Taylor Street   No                        
1.05   Property               601 O’Farrell Street   No                        
1.06   Property               2677 Larkin Street   No                        
1.07   Property               1801 Gough Street   No                        
1.08   Property               845 California Street   No                        
1.09   Property               1290 20th Avenue   No                        
1.10   Property               78 Buchanan Street   No                        
1.11   Property               1870 Pacific Avenue   No                        
1.12   Property               500 Stanyan Street   No                        
1.13   Property               540 Leavenworth Street   No                        
1.14   Property               1401 Jones Street   No                        
1.15   Property               676 Geary Street   No                        
1.16   Property               100 Broderick Street   No                        
1.17   Property               2075 Market Street   No                        
1.18   Property               621 Stockton Street   No                        
1.19   Property               1660 Bay Street   No                        
1.20   Property               655 Stockton Street   No                        
1.21   Property               2238 Hyde Street   No                        
1.22   Property               2600 Van Ness Avenue   No                        
1.23   Property               355 Fulton Street   No                        
1.24   Property               1520 Gough Street   No                        
1.25   Property               1126 Bush Street   No                        
1.26   Property               1547 Clay Street   No                        
1.27   Property               840 California Street   No                        
1.28   Property               925 Geary Street   No                        
1.29   Property               691 O’Farrell Street   No                        
1.30   Property               2363 Van Ness Avenue   No                        
1.31   Property               1840 Clay Street   No                        
1.32   Property               1020 Post Street   No                        
1.33   Property               2975 Van Ness Avenue   No                        
1.34   Property               755 O’Farrell Street   No                        
1.35   Property               106 Sanchez Street   No                        
1.36   Property               709 Geary Street   No                        
1.37   Property               1440 Sutter Street   No                        
1.38   Property               1690 North Point   No                        
1.39   Property               1753 Mason Street   No                        
1.40   Property               915 Pierce Street   No                        
1.41   Property               520 Buchanan Street   No                        
1.42   Property               3210 Gough Street   No                        
1.43   Property               124 Mason Street   No                        
1.44   Property               50 Joice Street   No                        
1.45   Property               2038 Divisadero Street   No                        
1.46   Property               340 Church Street   No                        
1.47   Property               411 15th Avenue   No                        
1.48   Property               1855 10th Avenue   No                        
1.49   Property               1260 Broadway Street   No                        
1.50   Property               449 O’Farrell Street   No                        
1.51   Property               235 Church Street   No                        
1.52   Property               4540 California Street   No                        
1.53   Property               2500 Van Ness Avenue   No                        
1.54   Property               346 Leavenworth Street   No                        
1.55   Property               3264-3274 Mission Street   No                        
1.56   Property               3715 California Street   No                        
1.57   Property               325 9th Avenue   No                        
1.58   Property               1656 Leavenworth Street   No                        
1.59   Property               252-258 Church Street   No                        
1.60   Property               500-506 Bartlett Street   No                        
1.61   Property               1500-1514 Geneva Avenue   No                        
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   Yes   6/30/2060   2,052,000   75,000,000            
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   No           58,500,000            
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   No                        

 

 A-47

 

  

GSMS 2016-GS2 Annex A-1                            
                                                 
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Ground Lease Y/N   Ground Lease Expiration Date   Annual Ground Lease Payment ($)   Cut-off Date Pari Passu Companion Loan Balance ($)   Cut-off Date Subordinate Companion Loan Balance ($)   Subordinate Companion Loan Interest Rate   Cut-off Date Mezzanine Debt Balance ($)
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2               21,000,000   20,000,000   5.85600%   42,500,000
5.01   Property               701 Taylor Street   No                        
5.02   Property               1301 Leavenworth Street   No                        
5.03   Property               947 Bush Street   No                        
5.04   Property               685 Geary Street   No                        
5.05   Property               3809 20th Street   No                        
5.06   Property               434 Leavenworth Street   No                        
5.07   Property               1050 Post Street   No                        
5.08   Property               814 California Street   No                        
5.09   Property               267-273 Green Street   No                        
5.10   Property               2898 Jackson Street   No                        
5.11   Property               3820 Scott Street   No                        
5.12   Property               600 Oak Street   No                        
5.13   Property               861 Post Street   No                        
5.14   Property               3783 20th Street   No                        
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   No                        
7   Loan       GSMC   GSMC   Fairview Plaza   No                        
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore               43,906,384            
8.01   Property               SpringHill Suites Pittsburgh North Shore   No                        
8.02   Property               Residence Inn Pittsburgh North Shore   No                        
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   No                        
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   No                        
11   Loan       GSMC   GSMC   18th Avenue   No                        
12   Loan       GSMC   GSMC   86th Street   No                        
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   No                        
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   No                        
15   Loan       GSMC   GSMC   Junction Boulevard   No                        
16   Loan       GSCRE   GSMC   Lakeshore Apartments   No                        
17   Loan       GSCRE   GSMC   Hidden Creek Village   No                        
18   Loan       GSMC   GSMC   Wyckoff Avenue   No                        
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   No                        
20   Loan       GSMC   GSMC   Beverley Road   No                        
21   Loan       GSMC   GSMC   Chapel Hill Commons   No                        
22   Loan       GSMC   GSMC   Stillwell Avenue   No                        
23   Loan   33   GSMC   GSMC   Westrock Industrial   No                        
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   No                        
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   No                        
26   Loan       GSMC   GSMC   Troy Towne Center   No                        
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   No                        
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   No                        
29   Loan       GSMC   GSMC   Church Avenue   No                        
30   Loan   36   GSMC   GSMC   McMinn Plaza   No                        
31   Loan       GSMC   GSMC   Key Self Storage   No                        
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio                            
32.01   Property               Comerica Houston 4604   No                        
32.02   Property               Comerica Humble   No                        
32.03   Property               Comerica Houston 4605   No                        
32.04   Property               Comerica Deer Park   No                        
32.05   Property               KFC Greenville   No                        
33   Loan   37   GSMC   GSMC   Times Square Retail Center   No                        
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   No                        
35   Loan   25   GSMC   GSMC   Clayton Village   No                        
36   Loan       GSCRE   GSMC   Greenview Apartments   No                        
37   Loan       GSMC   GSMC   Rite Aid Ashland   No                        

 

 A-48

 

  

GSMS 2016-GS2 Annex A-1        
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Terrorism Insurance Required   Control Number
1   Loan   8, 9, 10   GSCRE   GSMC   Veritas Multifamily Pool 1   Yes   1
1.01   Property               645 Stockton Street   Yes   1.01
1.02   Property               400 Duboce Avenue   Yes   1.02
1.03   Property               950 Franklin Street   Yes   1.03
1.04   Property               1340-1390 Taylor Street   Yes   1.04
1.05   Property               601 O’Farrell Street   Yes   1.05
1.06   Property               2677 Larkin Street   Yes   1.06
1.07   Property               1801 Gough Street   Yes   1.07
1.08   Property               845 California Street   Yes   1.08
1.09   Property               1290 20th Avenue   Yes   1.09
1.10   Property               78 Buchanan Street   Yes   1.10
1.11   Property               1870 Pacific Avenue   Yes   1.11
1.12   Property               500 Stanyan Street   Yes   1.12
1.13   Property               540 Leavenworth Street   Yes   1.13
1.14   Property               1401 Jones Street   Yes   1.14
1.15   Property               676 Geary Street   Yes   1.15
1.16   Property               100 Broderick Street   Yes   1.16
1.17   Property               2075 Market Street   Yes   1.17
1.18   Property               621 Stockton Street   Yes   1.18
1.19   Property               1660 Bay Street   Yes   1.19
1.20   Property               655 Stockton Street   Yes   1.20
1.21   Property               2238 Hyde Street   Yes   1.21
1.22   Property               2600 Van Ness Avenue   Yes   1.22
1.23   Property               355 Fulton Street   Yes   1.23
1.24   Property               1520 Gough Street   Yes   1.24
1.25   Property               1126 Bush Street   Yes   1.25
1.26   Property               1547 Clay Street   Yes   1.26
1.27   Property               840 California Street   Yes   1.27
1.28   Property               925 Geary Street   Yes   1.28
1.29   Property               691 O’Farrell Street   Yes   1.29
1.30   Property               2363 Van Ness Avenue   Yes   1.30
1.31   Property               1840 Clay Street   Yes   1.31
1.32   Property               1020 Post Street   Yes   1.32
1.33   Property               2975 Van Ness Avenue   Yes   1.33
1.34   Property               755 O’Farrell Street   Yes   1.34
1.35   Property               106 Sanchez Street   Yes   1.35
1.36   Property               709 Geary Street   Yes   1.36
1.37   Property               1440 Sutter Street   Yes   1.37
1.38   Property               1690 North Point   Yes   1.38
1.39   Property               1753 Mason Street   Yes   1.39
1.40   Property               915 Pierce Street   Yes   1.40
1.41   Property               520 Buchanan Street   Yes   1.41
1.42   Property               3210 Gough Street   Yes   1.42
1.43   Property               124 Mason Street   Yes   1.43
1.44   Property               50 Joice Street   Yes   1.44
1.45   Property               2038 Divisadero Street   Yes   1.45
1.46   Property               340 Church Street   Yes   1.46
1.47   Property               411 15th Avenue   Yes   1.47
1.48   Property               1855 10th Avenue   Yes   1.48
1.49   Property               1260 Broadway Street   Yes   1.49
1.50   Property               449 O’Farrell Street   Yes   1.50
1.51   Property               235 Church Street   Yes   1.51
1.52   Property               4540 California Street   Yes   1.52
1.53   Property               2500 Van Ness Avenue   Yes   1.53
1.54   Property               346 Leavenworth Street   Yes   1.54
1.55   Property               3264-3274 Mission Street   Yes   1.55
1.56   Property               3715 California Street   Yes   1.56
1.57   Property               325 9th Avenue   Yes   1.57
1.58   Property               1656 Leavenworth Street   Yes   1.58
1.59   Property               252-258 Church Street   Yes   1.59
1.60   Property               500-506 Bartlett Street   Yes   1.60
1.61   Property               1500-1514 Geneva Avenue   Yes   1.61
2   Loan   9, 11   GSMC, UBS   GSMC   Twenty Ninth Street   Yes   2
3   Loan   9, 12, 13, 14, 15, 16, 17   GSMC   GSMC   Panorama Corporate Center   Yes   3
4   Loan   18, 19   GSMC   GSMC   Cedarbrook Plaza   Yes   4

 

 A-49

 

  

GSMS 2016-GS2 Annex A-1        
                             
Control Number   Loan / Property Flag   Footnotes   Originator   Mortgage Loan Seller   Property Name   Terrorism Insurance Required   Control Number
5   Loan   9, 20, 21   GSCRE   GSMC   Veritas Multifamily Pool 2   Yes   5
5.01   Property               701 Taylor Street   Yes   5.01
5.02   Property               1301 Leavenworth Street   Yes   5.02
5.03   Property               947 Bush Street   Yes   5.03
5.04   Property               685 Geary Street   Yes   5.04
5.05   Property               3809 20th Street   Yes   5.05
5.06   Property               434 Leavenworth Street   Yes   5.06
5.07   Property               1050 Post Street   Yes   5.07
5.08   Property               814 California Street   Yes   5.08
5.09   Property               267-273 Green Street   Yes   5.09
5.10   Property               2898 Jackson Street   Yes   5.10
5.11   Property               3820 Scott Street   Yes   5.11
5.12   Property               600 Oak Street   Yes   5.12
5.13   Property               861 Post Street   Yes   5.13
5.14   Property               3783 20th Street   Yes   5.14
6   Loan   22   GSMC   GSMC   Hampton Inn San Diego Mission Valley   Yes   6
7   Loan       GSMC   GSMC   Fairview Plaza   Yes   7
8   Loan   23, 24, 25, 26, 27   GSMC   GSMC   Residence Inn and SpringHill Suites North Shore   Yes   8
8.01   Property               SpringHill Suites Pittsburgh North Shore   Yes   8.01
8.02   Property               Residence Inn Pittsburgh North Shore   Yes   8.02
9   Loan   25, 28, 29   GSMC   GSMC   Aloft Sunnyvale   Yes   9
10   Loan   30   GSMC   GSMC   Deerbrook Plaza   Yes   10
11   Loan       GSMC   GSMC   18th Avenue   Yes   11
12   Loan       GSMC   GSMC   86th Street   Yes   12
13   Loan   31   GSMC   GSMC   Highlands Shopping Center   Yes   13
14   Loan   32   GSMC   GSMC   Residence Inn Princeton   Yes   14
15   Loan       GSMC   GSMC   Junction Boulevard   Yes   15
16   Loan       GSCRE   GSMC   Lakeshore Apartments   Yes   16
17   Loan       GSCRE   GSMC   Hidden Creek Village   Yes   17
18   Loan       GSMC   GSMC   Wyckoff Avenue   Yes   18
19   Loan       GSCRE   GSMC   Cove at Coastal Carolina   Yes   19
20   Loan       GSMC   GSMC   Beverley Road   Yes   20
21   Loan       GSMC   GSMC   Chapel Hill Commons   Yes   21
22   Loan       GSMC   GSMC   Stillwell Avenue   Yes   22
23   Loan   33   GSMC   GSMC   Westrock Industrial   Yes   23
24   Loan   34   GSMC   GSMC   Iliff Commons Shopping Center   Yes   24
25   Loan       GSMC   GSMC   Winco Alaska Warehouse   Yes   25
26   Loan       GSMC   GSMC   Troy Towne Center   Yes   26
27   Loan       GSMC   GSMC   Bellam Self Storage and Boxes   Yes   27
28   Loan   25, 35   GSMC   GSMC   220 Lake Drive   Yes   28
29   Loan       GSMC   GSMC   Church Avenue   Yes   29
30   Loan   36   GSMC   GSMC   McMinn Plaza   Yes   30
31   Loan       GSMC   GSMC   Key Self Storage   Yes   31
32   Loan       GSMC   GSMC   Comerica Bank and KFC Portfolio   Yes   32
32.01   Property               Comerica Houston 4604   Yes   32.01
32.02   Property               Comerica Humble   Yes   32.02
32.03   Property               Comerica Houston 4605   Yes   32.03
32.04   Property               Comerica Deer Park   Yes   32.04
32.05   Property               KFC Greenville   Yes   32.05
33   Loan   37   GSMC   GSMC   Times Square Retail Center   Yes   33
34   Loan       GSMC   GSMC   Shoppes at Parker Commons   Yes   34
35   Loan   25   GSMC   GSMC   Clayton Village   Yes   35
36   Loan       GSCRE   GSMC   Greenview Apartments   Yes   36
37   Loan       GSMC   GSMC   Rite Aid Ashland   Yes   37

 

 A-50

 

  

Footnotes to Annex A  
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Mortgaged Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date.
   
(4) Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Principal Balance of $75,000,000 represents the non-controlling note A-2 of a $480,000,000 whole loan evidenced by three senior pari passu notes and one subordinate note B.  The related companion loans are evidenced by the non-controlling note A-1, the non-controlling note A-3 and the controlling subordinate note B.  Note A-1 ($100,000,000) and subordinate note B ($249,750,000), with an aggregate outstanding principal balance of $349,750,000 as of the Cut-off Date, were contributed to the GS Mortgage Securities Corporation Trust 2016-RENT (“GSMS 2016-RENT”) transaction and note A-3, with an outstanding principal balance as of the Cut-off Date of $55,250,000 is expected to be contributed to one or more future securitization transactions.  Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the Veritas Multifamily Pool 1 Senior Loans of $230,250,000.
   
(9) The lockout period will be at least 27 payment dates beginning with and including the first payment date of March 6, 2016. For the purposes of this prospectus, the assumed lockout period of 27 payment dates is based on the expected GSMS 2016-GS2 securitization closing date of May 2016. The actual lockout period may be longer.
   
(10) The Appraised Value for the Veritas Multifamily Pool 1 Mortgage Loan represents the aggregate “as-is” appraised value of the Veritas Multifamily Pool 1 Mortgaged Properties of $865,880,000 plus a 6.6% portfolio premium.
   
(11) The Cut-off Date Principal Balance of $75,000,000 represents the controlling note A-1 of a $150,000,000 whole loan co-originated by Goldman Sachs Mortgage Company and UBS Real Estate Securities Inc., evidenced by three pari passu notes. The related companion loans are evidenced by the non-controlling note A-2 with a principal balance as of the Cut-off Date of $40,000,000, which was originated by UBS Real Estate Securities Inc. and was contributed to the MSC 2016-UBS9 securitization, and the non-controlling note A-3 with a principal balance of $35,000,000, which is currently owned and held by UBS Real Estate Securities Inc. or an affiliate thereof, and is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $150,000,000.

 

 A-51

 

 

(12) The Cut-off Date Principal Balance of $74,500,000 represents the controlling note A-1 of a $133,000,000 whole loan evidenced by two pari passu notes. The non-controlling companion loan, evidenced by note A-2 with an aggregate principal balance as of the Cut-off Date of $58,500,000 is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $133,000,000.
   
(13) For tenants with multiple lease expirations, the expiration date associated with the largest square footage is shown.
   
(14) Comcast is currently occupying and paying rent on two suites in Building II consisting of 24,389 SF ($19.00 base rent per SF) and 11,811 SF ($0.00 base rent per SF). Comcast also executed leases and taken possession of its space in Buildings III consisting of 144,096 SF ($18.50 base rent per SF) and VIII consisting of 144,095 SF ($19.00 base rent per SF). Buildings III and VIII are currently being built out. Comcast is expected to take occupancy of both Buildings on 6/1/2016. Comcast’s rent will be abated until 12/1/2016 in Building III and 5/16/2017 in Building VIII. An approximately $8.4 million rent gap/free rent reserve was held back at origination to fund the rent gap. Comcast has 3, 5-year extension options on a majority of its leased spaces. We cannot assure you that Comcast will take occupancy or begin paying rent as anticipated or at all.
   
(15) Comcast has three separate lease expirations, including 288,191 SF of space ($18.75 base rent per SF) expiring on February 28, 2029, 24,389 SF of space ($19.00 base rent per SF) expiring on December 31, 2025 and 11,811 SF ($0.00 base rent per SF) expiring on December 31, 2016.
   
(16) ULA occupies space in Buildings I, II, and IV. ULA occupies 100% of Buildings I and IV. ULA’s Building II space (48,980 SF) expires in November 2016. ULA intends to vacate a portion of its Building II space (45,589 SF) upon expiration. This space is treated as vacant in the underwriting.
   
(17) ULA has two separate lease expirations, including 250,415 SF of space ($16.01 base rent per SF) expiring on November 30, 2021 and 48,980 SF of space ($14.25 base rent per SF) expiring on November 30, 2016.
   
(18) The Third Largest Tenant, The Fresh Grocer (Wakefern), representing approximately 10.0% of the net rentable area, is paying rent and expected to take occupancy in late May 2016.  We cannot assure you the tenant will take occupancy as expected or at all.
   
(19) City Shoes (36,879 SF) is a month-to-month tenant that is in occupancy and pays contractual rent of $4.88 per SF. As of May 2016, City Shoes has not given any indication that it plans to vacate its space.
   
(20) The Cut-off Date Principal Balance of $55,000,000 represents the non-controlling note A-1 of a $96,000,000 whole loan evidenced by two pari passu notes and one subordinate note B. The related companion loans are evidenced by the non-controlling note A-2 with a principal balance as of the Cut-off Date of $21,000,000, which is expected to be contributed to one or more future securitization transactions and the controlling note B with a principal balance as of the Cut-off Date of $20,000,000.  Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate principal balance of the Veritas Multifamily Pool 2 Senior Loans of $76,000,000.
   
(21) The Appraised Value for the Veritas Multifamily Pool 2 Mortgage Loan represents the aggregate “as-is” appraised value of the Veritas Multifamily Pool 2 Mortgaged Properties of $178,440,000 plus a 6.7% portfolio premium.
   
(22) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $30,403.67 for the Due Dates occurring in February 2016 through January 2017, and (ii) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in December.

 

 A-52

 

 

(23) The Cut-off Date Principal Balance of $24,946,809 represents the controlling note A-1 of a $69,000,000 whole loan evidenced by two pari passu notes. The non-controlling companion loan, evidenced by note A-2 with an aggregate principal balance as of the Cut-off Date of $43,906,384 is expected to be contributed to one or more future securitization transactions. Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NCF DSCR, Debt Yield on Underwritten Net Operating Income, Debt Yield on Underwritten Net Cash Flow and Loan Per Unit calculations are based on the aggregate Cut-off Date Balance of $68,853,193.
   
(24) The lockout period will be at least 26 payment dates beginning with and including the first payment date of April 6, 2016. For the purposes of this prospectus, the assumed lockout period of 26 payment dates is based on the expected GSMS 2016-GS2 securitization closing date of May 2016. The actual lockout period may be longer.
   
(25) The Appraised Value presents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity is calculated on the basis of the “As Stabilized” Appraised Value.
   
(26) The Cut-off Date LTV Ratio is calculated based on the “as-is” appraised value of $96,250,000 plus a $3,770,000 capital deduction (for which the borrower reserved $4,180,000) related to planned capital projects. The Cut-off Date LTV Ratio calculated without adjusting for the capital deduction is 71.5%.
   
(27) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) for the Due Dates occurring in April 2016 through March 2017, $63,395.52 and (ii) for each Due Date thereafter, an amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in February.
   
(28) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $20,969.67 for the Due Dates occurring in March 2016 through February 2017, and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in January.
   
(29) Most Recent EGI, Most Recent Expenses, and Most Recent NOI represent actual results for the 11-month period from May 2015 to March 2016 and budget for the remaining one month.
   
(30) The Largest Tenant, Safeway Grocery dba Randall’s, subleases 31,484 SF to Ross Dress for Less, 21,982 SF to Boot Barn, and 27,000 SF to Goody Goody Liquor.
   
(31) Other Reserve will be capped at $200,000.
   
(32) The Ongoing Replacement Reserve is an FF&E reserve in an amount equal to (i) $22,623.11 for the Due Dates that occur in June 2016 through May 2017 and (ii) thereafter the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 5.0% of the operating income of the property for the previous twelve (12) month period as determined on the anniversary of the last day of the calendar month in May.
   
(33) Ongoing Replacement Reserve is (i) waived from the Due Date in June 2016 through the Due Date in May 2022 and (ii) thereafter the greater of $3,469.25 and the monthly amount recommended in the property condition report.
   
(34) The Largest Tenant, Indian Grocery, representing approximately 10.2% of the net rentable area, has signed a lease but is not expected to take occupancy or begin paying rent until September 2016.  We cannot assure you that this tenant will take occupancy and/or begin paying rent as expected or at all.
   
(35) Ongoing RE Tax Reserves are (a) for the Due Dates of March 6, 2016 through August 6, 2016, an amount equal to $20,567.84 and (b) for the Due Date of September 6, 2016 and on each Due Date thereafter, 1/12 of the taxes that lender reasonably estimates, based on information provided by borrower.
   
(36) The 2013 EGI, 2013 Expenses, and 2013 NOI are based on a partial year from April 2013 to December 2013 and are not annualized.
   
(37) The Largest Tenant, Von’s Grocery, subleases 30,000 SF to Sprouts Farmers Market.

 

 A-53