FINSIGHT

GSMS Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	154.650	5.02	-	Aaa	-	-	AAA	-	-	25.1%	Fixed	J	-	185	6.07%	6.121%	99.40899
B	USD	38.250	5.02	-	Aa3	-	-	AA	-	-	31.4%	Fixed	J	-	225	6.47%	6.521%	99.40899
C	USD	27.200	5.02	-	A3	-	-	A (H)	-	-	35.8%	Fixed	J	-	290	7.12%	7.171%	99.40899
D	USD	78.250	5.02	-	NR	-	-	BBB (L)	-	-	48.5%	Fixed	J	-	400	8.21%	8.271%	99.40899
E	USD	62.580	5.02	-	NR	-	-	BB (L)	-	-	58.7%	Fixed	J	-	525	9.45%	9.521%	99.40899
F	USD	47.570	5.02	-	NR	-	-	B (L)	-	-	66.4%	-	-	-	-	-	-	-
HRR	USD	21.500	5.02	-	NR	-	-	NR	-	-	69.9%	-	-	-	-	-	-	-

More Details

Tranche Comments

A: Registration: 144A/Reg S; B: Registration: 144A/Reg S; C: Registration: 144A/Reg S; D: Registration: 144A/Reg S; E: Registration: 144A/Reg S; F: Registration: 144A/Reg S; Comments: Pre-placed; HRR: Registration: 144A/Reg S; Comments: Pre-placed;

Collateral

Fairmont Austin, a 37-story, full-service hotel delivered in 2018. The Property is composed of 1,048 guestrooms and features a suite of full-service amenities including approximately 142,657 SF of event space, a full-service spa with nine treatment rooms, a resort-style outdoor pool deck, eight on-site food and beverage outlets and a skybridge pedestrian walkway that connects the property to the adjacent Austin Convention Center

Originator(s)

Goldman Sachs Bank USA

Use of Proceeds

Cash Neutral Refinance