CBRE VALUATION & ADVISORY SERVICES APPRAISAL REPORT 1000M 1000 SOUTH MICHIGAN AVENUE CHICAGO, ILLINOIS 60605 CBRE FILE NO. 19-164CH-2643-1 GOLDMAN SACHS BANK USA VALUATION & ADVISORY SERVICES 321 N. Clark St. Ste. 3400 Chicago, IL 60654 T 312-233-8689 F 312-233-8660 www.cbre.com October 17, 2019 Mr. Adrian Do GOLDMAN SACHS BANK USA 100 Crescent Court Dallas, Texas 75201 RE: Appraisal of: 1000M 1000 South Michigan Avenue Chicago, Cook County, Illinois 60605 CBRE, Inc. File No. 19-164CH-2643-1 Dear Mr. Do: At your request and authorization, CBRE, Inc. has prepared an appraisal of the market value of the referenced property. Our analysis is presented in the following Appraisal Report (Self- Contained). 1000M is a proposed high-rise development comprised of luxury residential condominium units and minor ground-level retail. The project will be located along South Michigan Avenue in the Loop neighborhood in Chicago, Illinois. The project is planned to contain 450 condominium units throughout 71 floors of residential space. Construction of the improvements are expected to begin in the 4th quarter of 2019 and take approximately 38 months to complete and be in new/excellent condition upon completion. The proposed improvements will be situated on a 0.74-acre site. The subject is proposed and construction has not yet started. Several values have been provided. The “As Is” value estimate represents the value of the underlying land as of the date of inspection. We have also provided a “Hypothetical" As If Complete - Aggregate Retail Value (Condo Units Only)” for the proposed condominium units and an As Complete and As Stabilized values as a market based rental apartment building. Based on the analysis contained in the following report, the market value of the subject is concluded as follows: Mr. Adrian Do October 17, 2019 Page 2 SUMMARY OF VALUE CONCLUSIONS As Is on As Complete on As Stabilized on September 12, 2019 June 12, 2022 June 12, 2024 Land Value $38,000,000 Hypothetical As If Stabilized Complete Bulk Sale $556,350,000 Hypothetical(Condos) As If Complete Aggregate Retail $632,000,000 CostValue Approach (Condo Units Only) $521,700,000 $559,500,000 Income Capitalization Approach-As Apartments $537,600,000 $575,400,000 Reconciled Value $537,600,000 $575,400,000 Compiled by CBRE The report, in its entirety, including all assumptions and limiting conditions, is an integral part of, and inseparable from, this letter. The following appraisal sets forth the most pertinent data gathered, the techniques employed, and the reasoning leading to the opinion of value. The analyses, opinions and conclusions were developed based on, and this report has been prepared in conformance with, the guidelines and recommendations set forth in the Uniform Standards of Professional Appraisal Practice (USPAP), and the requirements of the Code of Professional Ethics and Standards of Professional Appraisal Practice of the Appraisal Institute. It also conforms to Title XI Regulations and the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (FIRREA) updated in 1994 and further updated by the Interagency Appraisal and Evaluation Guidelines promulgated in 2010. The intended use and user of our report are specifically identified in our report as agreed upon in our contract for services and/or reliance language found in the report. As a condition to being granted the status of an intended user, any intended user who has not entered into a written agreement with CBRE in connection with its use of our report agrees to be bound by the terms and conditions of the agreement between CBRE and the client who ordered the report. No other use or user of the report is permitted by any other party for any other purpose. Dissemination of this report by any party to any non-intended users does not extend reliance to any such party, and CBRE will not be responsible for any unauthorized use of or reliance upon the report, its conclusions or contents (or any portion thereof). This report is for the use and benefit of, and may be relied upon by, Goldman, Sachs & Co., Goldman Sachs Mortgage Company, Goldman Sachs Bank USA, GS Commercial Real Estate LLC and any of their respective affiliates, agents and advisors, the initial and subsequent holders from time to time of any debt (or any portion thereof) and/or debt securities secured, directly and indirectly, by the property which is the subject of this report, by any participation interest in any such debt (or any portion thereof), and indenture trustee, servicer or other agent acting on behalf of such holders of such debt (or any portion thereof) and/or debt securities; any rating agencies; and the institutional provider(s) from time to time of any liquidity facility or credit support for such financings, and their respective successors and assigns. In addition, this report or a reference to this report, may be included or quoted in any offering circular, registration statement, private placement memorandum, prospectus or sales brochure (in either electronic or hard copy format) in connection with a securitization or transaction involving such debt (or any portion thereof) and or debt securities. It has been a pleasure to assist you in this assignment. If you have any questions concerning the analysis, or if CBRE can be of further service, please contact us. ii 1000M, Chicago, Illinois Mr. Adrian Do October 17, 2019 Page 2 Respectfully submitted, CBRE - VALUATION & ADVISORY SERVICES James O’Leary, MAI John Konrath, MAI Vice President Managing Director State Certified General Real Estate Appraiser State Certified General Real Estate Appraiser State of Illinois License No. 553.001461 State of Illinois License No. 553.001733 Expiration Date: 9/30/2021 Expiration Date: 9/30/2021 Phone: 312-861-7891 Phone: 312-233-8658 Email: [email protected] Email: [email protected] Michael D’Alessandro Executive Vice President State Certified General Real Estate Appraiser State of Illinois License No. 553.001685 Expiration Date: 9/30/2021 Phone: 312-540-4608 Email: [email protected] iii 1000M, Chicago, Illinois Certification Certification We certify to the best of our knowledge and belief: 1. The statements of fact contained in this report are true and correct. 2. The reported analyses, opinions, and conclusions are limited only by the reported assumptions and limiting conditions and are our personal, impartial and unbiased professional analyses, opinions, and conclusions. 3. We have no present or prospective interest in or bias with respect to the property that is the subject of this report and have no personal interest in or bias with respect to the parties involved with this assignment. 4. Our engagement in this assignment was not contingent upon developing or reporting predetermined results. 5. Our compensation for completing this assignment is not contingent upon the development or reporting of a predetermined value or direction in value that favors the cause of the client, the amount of the value opinion, the attainment of a stipulated result, or the occurrence of a subsequent event directly related to the intended use of this appraisal. 6. This appraisal assignment was not based upon a requested minimum valuation, a specific valuation, or the approval of a loan. 7. Our analyses, opinions, and conclusions were developed, and this report has been prepared, in conformity with the Uniform Standards of Professional Appraisal Practice, as well as the requirements of the State of Illinois. 8. The reported analyses, opinions, and conclusions were developed, and this report has been prepared, in conformity with the requirements of the Code of Professional Ethics and Standards of Professional Appraisal Practice of the Appraisal Institute. 9. The use of this report is subject to the requirements of the Appraisal Institute relating to review by its duly authorized representatives. 10. As of the date of this report, James O’Leary, MAI and John Konrath, MAI have completed the continuing education program for Designated Members of the Appraisal Institute. 11. As of the date of this report, Michael D'Alessandro has completed the Standards and Ethics Education Requirements for Candidates/Practicing Affiliates of the Appraisal Institute. 12. James O’Leary, MAI has and John Konrath, MAI and Michael D’Alessandro have not made a personal inspection of the property that is the subject of this report. 13. No one provided significant real property appraisal assistance to the persons signing this report. 14. Valuation & Advisory Services operates as an independent economic entity within CBRE, Inc. Although employees of other CBRE, Inc. divisions may be contacted as a part of our routine market research investigations, absolute client confidentiality and privacy were maintained at all times with regard to this assignment without conflict of interest. 15. James O’Leary, MAI, Michael D'Alessandro and John Konrath, MAI have not provided any services, as an appraiser or in any other capacity, regarding the property that is the subject of this report within the three-year period immediately preceding acceptance of this assignment. iv 1000M, Chicago, Illinois Certification James O'Leary, MAI John Konrath, MAI Vice President Managing Director Certified General Appraiser Certified General Appraiser State of Illinois License No. 553.001461 State of Illinois License No. 553.001733 Expires: 9/30/21 Expires: 9/30/21 Phone: (312) 861-7891 Phone: (312) 233-8658 Fax: (312) 935-1880 Fax: (312) 935-1880 Email: [email protected] Email: [email protected]