UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:

August 13, 2021 to September 13, 2021

Commission File Number of issuing entity: 333-171508-01

Central Index Key Number of issuing entity: 0001530219

GS Mortgage Securities Trust 2011-GC5

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-171508

Central Index Key Number of depositor: 0001004158

GS Mortgage Securities Corporation II

(Exact name of depositor as specified in its charter)

Goldman Sachs Mortgage Company

(Central Index Key Number: 0001541502)

Citigroup Global Markets Realty Corp.

(Central Index Key Number: 0001541001)

(Exact name of sponsor as specified in its charter)

Leah Nivison (212) 902-1000; Cirino Emanuele (212) 816-5614

(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York

(State or other jurisdiction of incorporation or organization of the issuing entity)

45-6538212

45-6538166

45-6538343

(I.R.S. Employer Identification No.)

 

 

New York, New York

c/o Citibank, N.A.

388 Greenwich Street, 14th Floor New York, New York

   10013
(Address of principal executive offices of the issuing entity)   (Zip Code)

(212) 816-5614

(Telephone number, including area code)

Not Applicable

(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

 

                         Name of
exchange
(If Section 12(b))		  

Title of class

    Section 12(b)    Section 12(g)    Section 15(d)   

A-1

    ☐    ☐    ☒     

A-2

    ☐    ☐    ☒     

A-3

    ☐    ☐    ☒     

A-4

    ☐    ☐    ☒     

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

PART I – DISTRIBUTION INFORMATION

 

Item 1. Distribution and Pool Performance Information.

On September 13, 2021, a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2011-GC5.

The distribution report is attached as Exhibit 99.1 to this Form 10-D.

No assets securitized by GS Mortgage Securities Corporation II (the “Depositor”) and held by GS Mortgage Securities Trust 2011-GC5 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.

The Depositor most recently filed a Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a “Rule 15Ga-1 Form ABS-15G”) on February 25, 2021. The CIK number of the Depositor is 0001004158. There is no new activity to report at this time.

Goldman Sachs Mortgage Company (“GSMC”), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 13, 2021. The CIK number of GSMC is 0001541502.There is no new activity to report at this time.

Citigroup Global Markets Realty Corp. (“CGMRC”), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 9, 2021. The CIK number of CGMRC is 0001541001. There is no new activity to report at this time.

Item 1A. Asset-Level Information.

Not applicable

 

Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II – OTHER INFORMATION

 

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

 

Item 3. Sales of Securities and Use of Proceeds.

None

 

Item 4. Defaults Upon Senior Securities.

Not applicable

 

Item 5. Submission of Matters to a Vote of Security Holders.

None

 

Item 6. Significant Obligors of Pool Assets.

The Park Place Mall mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB as disclosed in the Prospectus Supplement filed with the SEC on October 11, 2011. With respect to the Park Place Mall mortgage loan, the most recent unaudited net operating income for the period January 01, 2021 through March 31, 2021 was $3,253,114. There is no new activity to report at this time.

The 1551 Broadway mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB as disclosed in the Prospectus Supplement filed with the SEC on October 11, 2011. With respect to the 1551 Broadway mortgage loan, the most recent unaudited net operating income for the period January 01, 2021 through June 30, 2021 was $11,686,787. There is no new activity to report at this time.

American Eagle Outfitters, Inc., the guarantor of the lease of the sole tenant at the mortgaged property that secures the 1551 Broadway mortgage loan, constitutes a significant obligor within the meaning of Item 1101(k)(1) of Regulation AB as disclosed in the Prospectus Supplement filed with the SEC on October 11, 2011. There are no current updates to the financial information required under Item 1112(b) of Regulation AB at this time.

 

Item 7. Change in Sponsor Interest in Securities.

None

 

Item 8. Significant Enhancement Provider Information.

None

 

Item 9. Other Information.

None

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Form 10-D:

(99.1): Monthly report distributed to holders of the certificates issued by GS Mortgage Securities Trust 2011-GC5, relating to the September 13, 2021 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.

EXHIBIT INDEX

 

Exhibit

Number

    Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by GS Mortgage Securities Trust 2011-GC5, relating to the September 13, 2021 distribution.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

GS Mortgage Securities Corporation II
(Depositor)

/s/ Leah Nivison

Leah Nivison, Chief Executive Officer

Date: September 27, 2021

certstmt_10dgsms11gc52109.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5

 

CONTACT INFORMATION  
Depositor GS Mortgage Securities Corporation II
Master Servicer Wells Fargo Bank, N.A.
Special Servicer LNR Partners, LLC
Operating Advisor Pentalpha Surveillance LLC.

 

CONTENTS  
Distribution Summary 2
Distribution Summary (Factors) 3
Interest Distribution Detail 4
Principal Distribution Detail 5
Reconciliation Detail 6
Other Information 7
Stratification Detail 8
Mortgage Loan Detail 11
NOI Detail 12
Delinquency Loan Detail 13
Appraisal Reduction Detail 15
Loan Modification Detail 19
Specially Serviced Loan Detail 22
Unscheduled Principal Detail 27
Liquidated Loan Detail 31
CREFC Legends 33

 

Deal Contact: Cirino Emanuele Citibank, N.A.
  cirino.emanuele@citi.com Agency and Trust
  Tel: (212)-816-5614 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Distribution Summary
DISTRIBUTION IN DOLLARS  

 

        Prior   Pass-   Accrual                                   Current
    Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class   Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
A-1   90,398,000.00   0.00   1.468000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
A-2   476,574,000.00   0.00   2.999000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
A-3   86,430,000.00   0.00   3.817000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
A-4   568,249,000.00   0.00   3.707000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
A-S   181,066,000.00   142,675,179.18   5.209000 % 30/360   08/01 - 08/31   619,329.17   761,079.08   0.00     1,380,408.25   0.00   0.00     141,914,100.10
B   95,987,000.00   95,987,000.00   5.302451 % 30/360   08/01 - 08/31   424,138.65   0.00   0.00     424,138.65   0.00   0.00     95,987,000.00
C   69,808,000.00   69,808,000.00   5.302451 % 30/360   08/01 - 08/31   308,461.26   0.00   0.00     308,461.26   0.00   0.00     69,808,000.00
D   74,172,000.00   74,172,000.00   5.302451 % 30/360   08/01 - 08/31   327,744.51   0.00   0.00     327,744.51   0.00   0.00     74,172,000.00
E   28,360,000.00   28,360,000.00   5.302451 % 30/360   08/01 - 08/31   125,314.60   0.00   0.00     125,314.60   0.00   0.00     28,360,000.00
F   23,996,000.00   23,996,000.00   4.500000 % 30/360   08/01 - 08/31   89,985.00   0.00   0.00     89,985.00   0.00   0.00     23,996,000.00
G   50,175,806.00   43,606,618.02   4.500000 % 30/360   08/01 - 08/31   54,443.13   0.00   0.00     54,443.13   0.00   0.00     43,606,618.02
R   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
S   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Totals   1,745,215,806.00   478,604,797.20               1,949,416.32   761,079.08   0.00     2,710,495.40   0.00   0.00     477,843,718.12
Notional Classes                                                
X-A   1,402,717,000.00   142,675,179.18   0.093451 % 30/360   08/01 - 08/31   11,110.97   0.00   0.00     11,110.97   0.00   0.00     141,914,100.10
X-B   342,498,806.00   335,929,618.01   0.161486 % 30/360   08/01 - 08/31   45,206.50   0.00   0.00     45,206.50   0.00   0.00     335,929,618.01
Totals   1,745,215,806.00   478,604,797.19               56,317.47   0.00   0.00     56,317.47   0.00   0.00     477,843,718.11

 

Reports Available at sf.citidirect.com Page 2 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
A-1 36191 YAY4 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
A-2 36191 YAZ1 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
A-3 36191 YBA5 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
A-4 36191 YBB3 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
A-S 36191 YAE8 8/31/2021   787.973331   3.420461   4.203324   0.000000   7.623785   0.000000   0.000000   783.770007
  36191YAF5/U0401EAC5                                    
B 36191 YAG3 8/31/2021   1,000.000000   4.418709   0.000000   0.000000   4.418709   0.000000   0.000000   1,000.000000
  36191YAH1/U0401EAD3                                    
C 36191 YAJ7 8/31/2021   1,000.000000   4.418709   0.000000   0.000000   4.418709   0.000000   0.000000   1,000.000000
  36191YAK4/U0401EAE1                                    
D 36191 YAL2 8/31/2021   1,000.000000   4.418709   0.000000   0.000000   4.418709   0.000000   0.000000   1,000.000000
  36191YAM0/U0401EAF8                                    
E 36191 YAN8 8/31/2021   1,000.000000   4.418709   0.000000   0.000000   4.418709   0.000000   0.000000   1,000.000000
  36191YAP3/U0401EAG6                                    
F 36191 YAQ1 8/31/2021   1,000.000000   3.750000   0.000000   0.000000   3.750000   0.000000   0.000000   1,000.000000
  36191YAR9/U0401EAH4                                    
G 36191 YAS7 8/31/2021   869.076583   1.085047   0.000000   0.000000   1.085047   0.000000   0.000000   869.076583
  36191YAT5/U0401EAJ0                                    
R 36191 YAU2 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
  36191YAV0/U0401EAK7                                    
S 36191 YAW8 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
  36191YAX6/U0401EAL5                                    
X-A 36191 YAA6 8/31/2021   101.713446   0.007921   0.000000   0.000000   0.007921   0.000000   0.000000   101.170871
  36191YAB4/U0401EAA9                                    
X-B 36191 YAC2 8/31/2021   980.819822   0.131990   0.000000   0.000000   0.131990   0.000000   0.000000   980.819822
  36191YAD0/U0401EAB7                                    

 

Reports Available at sf.citidirect.com Page 3 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

    Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
    Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class   Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1 ) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
A-1   0.00   1.468000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
A-2   0.00   2.999000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
A-3   0.00   3.817000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
A-4   0.00   3.707000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
A-S   142,675,179.18   5.209000 % 30/360 619,329.17   0.00   0.00   0.00     619,329.17 0.00   619,329.17     0.00
B   95,987,000.00   5.302451 % 30/360 424,138.65   0.00   0.00   0.00     424,138.65 0.00   424,138.65     0.00
C   69,808,000.00   5.302451 % 30/360 308,461.26   0.00   0.00   0.00     308,461.26 0.00   308,461.26     0.00
D   74,172,000.00   5.302451 % 30/360 327,744.51   0.00   0.00   0.00     327,744.51 0.00   327,744.51     0.00
E   28,360,000.00   5.302451 % 30/360 125,314.60   0.00   0.00   0.00     125,314.60 0.00   125,314.60     0.00
F   23,996,000.00   4.500000 % 30/360 89,985.00   0.00   0.00   0.00     89,985.00 0.00   89,985.00     0.00
G   43,606,618.02   4.500000 % 30/360 163,524.82   1,557,269.39   5,839.76   0.00     1,726,633.97 0.00   54,443.13     1,672,190.84
R   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
S   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals   478,604,797.20         2,058,498.01   1,557,269.39   5,839.76   0.00     3,621,607.16 0.00   1,949,416.32     1,672,190.84
Notional Classes                                            
X-A   142,675,179.18   0.093451 % 30/360 11,110.97   0.00   0.00   0.00     11,110.97 0.00   11,110.97     0.00
X-B   335,929,618.01   0.161486 % 30/360 45,206.50   0.00   0.00   0.00     45,206.50 0.00   45,206.50     0.00
Totals   478,604,797.19         56,317.47   0.00   0.00   0.00     56,317.47 0.00   56,317.47     0.00

 

Reports Available at sf.citidirect.com Page 4 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS  

 

        Prior   Scheduled   Unscheduled       Current   Current     Current Cumulative Original   Current   Original   Current  
    Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal Realized   Class   Class   Credit   Credit  
Class   Balance   Balance   Distribution   Distribution   Change   Loss   Recoveries     Balance Loss   (%)   (%)   Support Support  
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-(7)+(8) (10 ) (11 ) (12 ) (13 ) (14 )
 
A-1   90,398,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   5.18 % 0.00 % 30.00 % N/A  
A-2   476,574,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   27.31 % 0.00 % 30.00 % N/A  
A-3   86,430,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   4.95 % 0.00 % 30.00 % N/A  
A-4   568,249,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   32.56 % 0.00 % 30.00 % N/A  
A-S   181,066,000.00   142,675,179.18   761,079.08   0.00   0.00   0.00   0.00     141,914,100.10 0.00   10.38 % 29.70 % 19.62 % 70.30 %
B   95,987,000.00   95,987,000.00   0.00   0.00   0.00   0.00   0.00     95,987,000.00 0.00   5.50 % 20.09 % 14.12 % 50.21 %
C   69,808,000.00   69,808,000.00   0.00   0.00   0.00   0.00   0.00     69,808,000.00 0.00   4.00 % 14.61 % 10.12 % 35.60 %
D   74,172,000.00   74,172,000.00   0.00   0.00   0.00   0.00   0.00     74,172,000.00 0.00   4.25 % 15.52 % 5.87 % 20.08 %
E   28,360,000.00   28,360,000.00   0.00   0.00   0.00   0.00   0.00     28,360,000.00 0.00   1.63 % 5.94 % 4.25 % 14.15 %
F   23,996,000.00   23,996,000.00   0.00   0.00   0.00   0.00   0.00     23,996,000.00 0.00   1.38 % 5.02 % 2.87 % 9.13 %
G   50,175,806.00   43,606,618.02   0.00   0.00   0.00   0.00   0.00     43,606,618.02 6,569,187.98   2.88 % 9.13 % 0.00 % 0.00 %
Totals   1,745,215,806.00   478,604,797.20   761,079.08   0.00   0.00   0.00   0.00     477,843,718.12 6,569,187.98   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 2,144,665.35  
Prepayment Interest Excess 0.00  
Prepayment Interest Shortfall 0.00  
Interest Adjustments 0.00  
Total Interest Funds Available:   2,144,665.35
Principal Funds Available    
Scheduled Principal 761,079.08  
Curtailments 0.00  
Principal Prepayments 0.00  
Excess Liquidation Proceeds 0.00  
Unscheduled Principal 0.00  
Repurchased Principal 0.00  
Nonrecoverable Principal Advances 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   761,079.08
Other Funds Available    
Prepayment Penalties/Yield Maintenance 0.00  
Interest Reserve Deposit 0.00  
Interest Reserve Withdrawal 0.00  
Other Charges 0.00  
Total Other Funds Available:   0.00
Total Funds Available   2,905,744.43

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 28,711.64  
Certificate Administrator Fee 258.40  
Trustee Fee 69.74  
Operating Advisor Fee 810.08  
Total Scheduled Fees:   29,849.86
Additional Fees, Expenses, etc.    
Special Servicing Fee 63,791.55  
Workout Fee 0.00  
Liquidation Fee 0.00  
ASER Amount 44,873.63  
Reimbursement for Interest on Advances 416.52  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   109,081.70
Distributions    
Interest Distribution 2,005,733.79  
Principal Distribution 761,079.08  
Yield Maintenance/Prepayment Penalties Distribution 0.00  
Total Distributions:   2,766,812.87
Total Funds Allocated   2,905,744.43

 

Reports Available at sf.citidirect.com Page 6 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Other Information

 

Account Information  
Beginning Interest Reserve Balance 0.00
Interest Reserve Deposits 0.00
Interest Reserve Withdrawals 0.00
Ending Interest Reserve Balance 0.00
 
Beginning Excess Liquidation Balance 0.00
Excess Liquidation Deposits 0.00
Excess Liquidation Withdrawals 0.00
Ending Excess Liquidation Balance 0.00

 

Reports Available at sf.citidirect.com Page 7 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg     Wtd Avg
Balance Loans Balance Balance WAC WAM DSCR
 
0 or Less 69 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 0 0.00 0.00 0.0000 0 0.000000
5,000,001 to 10,000,000 0 0.00 0.00 0.0000 0 0.000000
10,000,001 to 15,000,000 0 0.00 0.00 0.0000 0 0.000000
15,000,001 to 20,000,000 0 0.00 0.00 0.0000 0 0.000000
20,000,001 to 25,000,000 0 0.00 0.00 0.0000 0 0.000000
25,000,001 to 30,000,000 1 29,036,671.50 6.08 5.2275 0 1.553000
30,000,001 to 35,000,000 1 34,330,535.40 7.18 4.9000 0 1.852900
35,000,001 to 40,000,000 0 0.00 0.00 0.0000 0 0.000000
40,000,001 to 45,000,000 0 0.00 0.00 0.0000 0 0.000000
45,000,001 to 50,000,000 0 0.00 0.00 0.0000 0 0.000000
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 0 0.00 0.00 0.0000 0 0.000000
60,000,001 to 65,000,000 0 0.00 0.00 0.0000 0 0.000000
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 1 70,506,596.37 14.76 5.8500 0 0.898800
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,001 to 90,000,000 0 0.00 0.00 0.0000 0 0.000000
90,000,001 or Greater 2 343,969,914.85 71.98 5.1381 0 1.758694
Totals 74 477,843,718.12 100.00 5.2315 0 1.626084
 
 
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

State
 
    # of Ending Sched % of Agg     Wtd Avg
State   Loans Balance Balance WAC WAM DSCR
 
Alaska   1 0.00 0.00 0.0000 0 0.000000
Alabama   1 0.00 0.00 0.0000 0 0.000000
Arizona   2 163,969,914.85 34.31 5.1800 0 0.933500
California   4 0.00 0.00 0.0000 0 0.000000
Colorado   1 0.00 0.00 0.0000 0 0.000000
Connecticut   2 0.00 0.00 0.0000 0 0.000000
Florida   4 0.00 0.00 0.0000 0 0.000000
Georgia   4 0.00 0.00 0.0000 0 0.000000
Illinois   5 0.00 0.00 0.0000 0 0.000000
Kentucky   2 34,330,535.40 7.18 4.9000 0 1.852900
Louisiana   1 0.00 0.00 0.0000 0 0.000000
Massachusetts   1 0.00 0.00 0.0000 0 0.000000
Maryland   1 0.00 0.00 0.0000 0 0.000000
Maine   1 0.00 0.00 0.0000 0 0.000000
Michigan   1 0.00 0.00 0.0000 0 0.000000
Mississippi   1 0.00 0.00 0.0000 0 0.000000
North Carolina   2 0.00 0.00 0.0000 0 0.000000
New Mexico   2 0.00 0.00 0.0000 0 0.000000
Nevada   1 0.00 0.00 0.0000 0 0.000000
New York   8 209,036,671.50 43.75 5.1177 0 2.377410
Ohio   1 0.00 0.00 0.0000 0 0.000000
Oregon   1 0.00 0.00 0.0000 0 0.000000
Pennsylvania   3 0.00 0.00 0.0000 0 0.000000
South Carolina   2 0.00 0.00 0.0000 0 0.000000
Tennessee   2 0.00 0.00 0.0000 0 0.000000
Texas   9 70,506,596.37 14.76 5.8500 0 0.898800
Virginia   3 0.00 0.00 0.0000 0 0.000000
Washington   2 0.00 0.00 0.0000 0 0.000000
Various   6 0.00 0.00 0.0000 0 0.000000
  Totals 74 477,843,718.12 100.00 5.2315 0 1.626084

 

Reports Available at sf.citidirect.com Page 8 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 74 477,843,718.12 100.00 5.2315 0 1.626084
Totals 74 477,843,718.12 100.00 5.2315 0 1.626084

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Other 4 0.00 0.00 0.0000 0 0.000000
Multifamily 11 0.00 0.00 0.0000 0 0.000000
Retail 27 477,843,718.12 100.00 5.2315 0 1.626084
Industrial 1 0.00 0.00 0.0000 0 0.000000
Mobile Home Park 6 0.00 0.00 0.0000 0 0.000000
Office 13 0.00 0.00 0.0000 0 0.000000
Mixed Use 1 0.00 0.00 0.0000 0 0.000000
Lodging 9 0.00 0.00 0.0000 0 0.000000
Self Storage 2 0.00 0.00 0.0000 0 0.000000
Totals 74 477,843,718.12 100.00 5.2315 0 1.626084

 

Debt Service Coverage Ratio
 
Debt Service # of Ending Sched % of Agg     Wtd Avg
Coverage Ratio Loans Balance Balance WAC WAM DSCR
 
1.250 or Less 71 234,476,511.22 49.07 5.3815 0 0.923066
1.251 to 1.500 0 0.00 0.00 0.0000 0 0.000000
1.501 to 1.750 1 29,036,671.50 6.08 5.2275 0 1.553000
1.751 to 2.000 1 34,330,535.40 7.18 4.9000 0 1.852900
2.001 to 2.250 0 0.00 0.00 0.0000 0 0.000000
2.251 to 2.500 0 0.00 0.00 0.0000 0 0.000000
2.501 to 2.750 1 180,000,000.00 37.67 5.1000 0 2.510400
Totals 74 477,843,718.12 100.00 5.2315 0 1.626084
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   69 0.00 0.00 0.0000 0 0.000000
4.01 to 4.25   0 0.00 0.00 0.0000 0 0.000000
4.26 to 4.50   0 0.00 0.00 0.0000 0 0.000000
4.51 to 4.75   0 0.00 0.00 0.0000 0 0.000000
4.76 to 5.00   1 34,330,535.40 7.18 4.9000 0 1.852900
5.01 to 5.25   3 373,006,586.35 78.06 5.1451 0 1.742682
5.26 to 5.50   0 0.00 0.00 0.0000 0 0.000000
5.51 to 5.75   0 0.00 0.00 0.0000 0 0.000000
5.76 to 6.00   1 70,506,596.37 14.76 5.8500 0 0.898800
6.01 to 6.25   0 0.00 0.00 0.0000 0 0.000000
6.26 to 6.50   0 0.00 0.00 0.0000 0 0.000000
6.51 to 6.75   0 0.00 0.00 0.0000 0 0.000000
6.76 to 7.00   0 0.00 0.00 0.0000 0 0.000000
7.01 or Greater   0 0.00 0.00 0.0000 0 0.000000
  Totals 74 477,843,718.12 100.00 5.2315 0 1.626084

 

Reports Available at sf.citidirect.com Page 9 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Stratification Detail

 

Anticipated Remaining Term
 
Anticipated # of Ending Sched % of Agg     Wtd Avg
Remaining Term Loans Balance Balance WAC WAM DSCR
 
60 Months or Less 74 477,843,718.12 100.00 5.2315 0 1.626084
61 to 90 Months 0 0.00 0.00 0.0000 0 0.000000
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 74 477,843,718.12 100.00 5.2315 0 1.626084
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Remaining Amortization Term
 
Remaining # of Ending Sched % of Agg     Wtd Avg
Amortization Term Loans Balance Balance WAC WAM DSCR
 
240 Months or Less 57 477,843,718.12 100.00 5.2315 0 1.626084
241 to 270 Months 1 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 16 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 74 477,843,718.12 100.00 5.2315 0 1.626084

 

Reports Available at sf.citidirect.com Page 10 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status   Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
848100001 001 RT Tucson AZ 733,014.92 362,737.15 5.18000 % 5/6/21 N 164,332,652.00 163,969,914.85 6/6/21 8/6/21 88,468,654.01 5   1   0  
304101021 002 RT New York NY 790,500.00 0.00 5.10000 % 7/6/21 N 180,000,000.00 180,000,000.00 9/6/21 N/A 0.00 4   0   0  
848100005 005 RT Beaumont TX 344,979.48 258,425.79 5.85000 % 3/6/21 N 70,765,022.16 70,506,596.37 8/6/21 6/7/21 34,443,555.56 5   2   8  
848100009 009 RT Ashland KY 145,185.40 78,117.87 4.90000 % 7/6/21 N 34,408,653.27 34,330,535.40 6/6/21 N/A 0.00 5   2   0  
848100013 013 RT Plattsburgh NY 130,985.55 61,798.27 5.22750 % 5/6/21 N 29,098,469.77 29,036,671.50 4/6/21 7/6/21 10,119,082.52 5   13   8  
Totals Count: 5   2,144,665.35 761,079.08         478,604,797.20 477,843,718.12     133,031,292.09            

 

Reports Available at sf.citidirect.com Page 11 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    NOI Detail

 

    Property       Ending Most Most Most Recent Most Recent
Loan   Type       Scheduled Recent Recent NOI NOI
Number OMCR (1 ) City State Balance Fiscal NOI NOI Start Date End Date
848100001 001 RT   Tucson AZ 163,969,914.85 14,537,386.97 6,430,409.04 01/01/2021 06/30/2021
304101021 002 RT   New York NY 180,000,000.00 20,269,928.11 11,686,787.47 01/01/2021 06/30/2021
848100005 005 RT   Beaumont TX 70,506,596.37 8,481,433.85 3,753,217.43 01/01/2021 06/30/2021
848100009 009 RT   Ashland KY 34,330,535.40 5,632,895.81 1,325,049.58 01/01/2021 03/31/2021
848100013 013 RT   Plattsburgh NY 29,036,671.50 2,517,109.68 1,010,522.77 01/01/2021 03/31/2021
Totals Count: 5       477,843,718.12 51,438,754.42 24,205,986.29    

 

Reports Available at sf.citidirect.com Page 12 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Delinquency Loan Detail

 

      Actual Paid Current P&I Total P&I Cumulative Other Expense Payment   Workout   Most Recent      
Loan   # of Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Number OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
848100001 001   165,076,948.21 6/6/21 1,095,752.07 3,257,793.74 72,585.09 1,114,466.33 5   1   9/16/20      
304101021 002   180,000,000.00 9/6/21 790,500.00 0.00 0.00 0.00 4   0          
848100005 005   70,765,022.16 8/6/21 603,405.27 599,277.31 11,287.82 1,315.00 5   2   2/2/21      
848100009 009   34,568,591.10 6/6/21 223,303.27 663,740.46 1,793.13 313.25 5   2   7/12/21      
848100013 013   29,351,335.80 4/6/21 147,910.19 865,410.81 28,338.04 15,578.35 5   13   4/7/21      
Totals Count: 5 479,761,897.27   2,860,870.80 5,386,222.32 114,004.08 1,131,672.93                

 

Reports Available at sf.citidirect.com Page 13 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Delinquency Information

 

Distribution Less Than 1 Month       1 Month       2 Months       3 Months       4+ Months       Bankruptcy       Foreclosure       REO      
Date End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #  
 
09/13/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
08/12/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
07/12/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
06/11/2021 0.00   0   0.00   0   0.00   0   0.00   0   10,683,351.19   1   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.141% 14.3%   0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
05/12/2021 26,871,817.03   1   0.00   0   0.00   0   0.00   0   10,716,170.17   1   0.00   0   0.00   0   0.00   0  
  4.600 % 6.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.834 % 6.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
04/12/2021 26,924,152.63   1   165,814,754.37   1   0.00   0   0.00   0   10,750,629.78   1   0.00   0   0.00   0   0.00   0  
  3.869 % 4.8 % 23.827 % 4.8 % 0.000 % 0.0 % 0.000 % 0.0 % 1.545 % 4.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
03/12/2021 29,495,375.06   1   166,169,299.05   1   0.00   0   0.00   0   10,783,097.21   1   0.00   0   0.00   0   0.00   0  
  3.883 % 3.6 % 21.878 % 3.6 % 0.000 % 0.0 % 0.000 % 0.0 % 1.420 % 3.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
02/12/2021 103,247,147.21   2   166,593,862.96   1   0.00   0   0.00   0   10,820,866.85   1   0.00   0   0.00   0   0.00   0  
  11.750 % 5.1 % 18.959 % 2.6 % 0.000 % 0.0 % 0.000 % 0.0 % 1.231 % 2.6 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
01/12/2021 64,011,467.55   3   166,944,947.80   1   0.00   0   0.00   0   10,852,967.26   1   0.00   0   0.00   0   0.00   0  
  6.385 % 7.0 % 16.652 % 2.3 % 0.000 % 0.0 % 0.000 % 0.0 % 1.083 % 2.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
12/11/2020 45,759,080.95   2   167,294,473.60   1   0.00   0   10,884,899.94   1   0.00   0   0.00   0   0.00   0   0.00   0  
  4.287 % 4.3 % 15.675 % 2.2 % 0.000 % 0.0 % 1.020 % 2.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
11/13/2020 43,549,696.40   2   167,666,465.43   1   0.00   0   0.00   0   10,918,506.17   1   0.00   0   0.00   0   0.00   0  
  3.964 % 4.1 % 15.260 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.994 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
10/13/2020 0.00   0   168,012,787.13   1   0.00   0   10,950,096.39   1   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 15.271 % 2.0 % 0.000 % 0.0 % 0.995 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %

 

Reports Available at sf.citidirect.com Page 14 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
848100001 001 Park Place Mall 88,468,654.01 08/06/2021 0.00 0.00
848100005 005 Parkdale Mall & Crossing 34,443,555.56 06/07/2021 0.00 0.00
848100013 013 Champlain Centre 10,119,082.52 07/06/2021 44,873.63 89,814.30
Totals 3   133,031,292.09   44,873.63 89,814.30

 

Reports Available at sf.citidirect.com Page 15 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
08/12/2021 848100001 001 Park Place Mall 88,468,654.01 08/06/2021 0.00 0.00
09/13/2021 848100001 001 Park Place Mall 88,468,654.01 08/06/2021 0.00 0.00
05/12/2021 848100005 005 Parkdale Mall & Crossing 18,236,338.81 05/06/2021 0.00 0.00
06/11/2021 848100005 005 Parkdale Mall & Crossing 34,443,555.56 06/07/2021 0.00 0.00
07/12/2021 848100005 005 Parkdale Mall & Crossing 34,443,555.56 06/07/2021 0.00 0.00
08/12/2021 848100005 005 Parkdale Mall & Crossing 34,443,555.56 06/07/2021 0.00 0.00
09/13/2021 848100005 005 Parkdale Mall & Crossing 34,443,555.56 06/07/2021 0.00 0.00
09/14/2020 848100013 013 Champlain Centre 7,391,999.39 09/08/2020 0.00 0.00
06/11/2021 848100013 013 Champlain Centre 7,461,895.91 06/07/2021 0.00 0.00
07/12/2021 848100013 013 Champlain Centre 10,119,082.52 07/06/2021 0.00 0.00
08/12/2021 848100013 013 Champlain Centre 10,119,082.52 07/06/2021 44,940.67 44,940.67
09/13/2021 848100013 013 Champlain Centre 10,119,082.52 07/06/2021 44,873.63 89,814.30
09/12/2013 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
10/11/2013 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
11/13/2013 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
12/12/2013 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
01/10/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
02/12/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
03/12/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
04/11/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
05/12/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
06/12/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
07/11/2014 848100028 028 The Hills 0.00 09/06/2013 0.00 0.00
09/12/2014 848100028 028 The Hills 620,955.51   3,149.45 3,149.45
10/10/2014 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 6,298.90
11/13/2014 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 9,448.35
12/12/2014 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 12,597.80
01/12/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 15,747.25
02/12/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 18,896.70
03/12/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 22,046.15

 

Reports Available at sf.citidirect.com Page 16 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
04/10/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 25,195.60
05/12/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 28,345.05
06/12/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 31,494.50
07/10/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 34,643.95
08/12/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 37,793.40
09/14/2015 848100028 028 The Hills 620,955.51 09/06/2014 3,149.45 40,942.85
10/13/2015 848100028 028 The Hills 707,886.68 10/06/2015 3,474.54 44,417.39
11/13/2015 848100028 028 The Hills 707,886.68 10/06/2015 3,590.36 48,007.75
12/11/2015 848100028 028 The Hills 707,886.68 10/06/2015 3,474.54 51,482.29
01/12/2016 848100028 028 The Hills 707,886.68 10/06/2015 3,590.36 55,072.65
02/12/2016 848100028 028 The Hills 707,887.00 10/06/2015 3,590.36 58,663.01
03/11/2016 848100028 028 The Hills 707,887.00 03/09/2016 3,590.36 62,253.37
04/12/2016 848100028 028 The Hills 707,886.68 04/06/2016 3,590.36 65,843.73
05/12/2016 848100028 028 The Hills 707,886.68 10/06/2015 3,474.54 69,318.27
06/10/2016 848100028 028 The Hills 707,886.68 10/06/2015 3,474.54 72,792.81
07/12/2016 848100028 028 The Hills 707,886.68 10/06/2015 3,474.54 76,267.35
08/12/2016 848100028 028 The Hills 707,886.68 10/06/2015 3,590.36 79,857.71
09/12/2016 848100028 028 The Hills 707,886.68 10/06/2015 3,590.36 83,448.07
10/13/2016 848100028 028 The Hills 707,887.00 10/07/2016 3,590.36 87,038.43
11/14/2016 848100028 028 The Hills 707,887.00 10/06/2015 3,590.36 90,628.79
12/12/2016 848100028 028 The Hills 707,886.68 12/06/2016 3,474.54 94,103.33
01/12/2017 848100028 028 The Hills 707,886.68 12/06/2016 3,474.54 97,577.87
02/10/2017 848100028 028 The Hills 707,886.68 12/06/2016 3,590.36 101,168.23
03/10/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 36,421.07 137,589.30
04/12/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 40,323.32 177,912.62
05/12/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 39,022.57 216,935.19
06/12/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 40,323.32 257,258.51
07/12/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 39,022.57 296,281.08
08/11/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 40,323.32 336,604.40
09/12/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 40,323.33 376,927.73

 

Reports Available at sf.citidirect.com Page 17 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
10/13/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 39,022.57 415,950.30
11/10/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 40,323.32 456,273.62
12/12/2017 848100028 028 The Hills 7,950,269.01 03/06/2017 39,022.57 495,296.19
01/12/2018 848100028 028 The Hills 11,203,996.84 01/08/2018 56,826.04 552,122.23
02/12/2018 848100028 028 The Hills 11,203,996.84 02/06/2018 56,826.05 608,948.28
03/12/2018 848100028 028 The Hills 11,203,996.84 01/08/2018 51,326.75 660,275.03
04/12/2018 848100028 028 The Hills 11,203,996.84 01/08/2018 56,826.05 717,101.08
05/11/2018 848100028 028 The Hills 11,203,996.84 01/08/2018 54,992.96 772,094.04
06/12/2018 848100028 028 The Hills 0.00   0.00 772,094.04
01/12/2021 848100033 033 Holiday Inn Express Anchorage 0.00 12/07/2020 0.00 0.00
02/12/2021 848100033 033 Holiday Inn Express Anchorage 0.00 12/07/2020 0.00 0.00
03/12/2021 848100033 033 Holiday Inn Express Anchorage 0.00 12/07/2020 0.00 0.00
05/12/2021 848100033 033 Holiday Inn Express Anchorage 0.00 12/07/2020 0.00 0.00
06/11/2021 848100033 033 Holiday Inn Express Anchorage 0.00 12/07/2020 0.00 0.00

 

Reports Available at sf.citidirect.com Page 18 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
848100013 013 Champlain Centre 4/6/20 8 Other
 
Totals 2        

 

Reports Available at sf.citidirect.com Page 19 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
09/14/2020 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
10/13/2020 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
11/13/2020 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
12/11/2020 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
01/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
02/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
03/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
04/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
05/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
06/11/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
07/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
08/12/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
09/13/2021 848100005 005 Parkdale Mall & Crossing 7/6/20 8 Other
09/14/2020 848100013 013 Champlain Centre 4/6/20 8 Other
10/13/2020 848100013 013 Champlain Centre 4/6/20 8 Other
11/13/2020 848100013 013 Champlain Centre 4/6/20 8 Other
12/11/2020 848100013 013 Champlain Centre 4/6/20 8 Other
01/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
02/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
03/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
04/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
05/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
06/11/2021 848100013 013 Champlain Centre 4/6/20 8 Other
07/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
08/12/2021 848100013 013 Champlain Centre 4/6/20 8 Other
09/13/2021 848100013 013 Champlain Centre 4/6/20 8 Other
09/14/2020 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other

 

Reports Available at sf.citidirect.com Page 20 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
10/13/2020 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
11/13/2020 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
12/11/2020 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
01/12/2021 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
02/12/2021 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
03/12/2021 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
04/12/2021 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
05/12/2021 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
06/11/2021 848100016 016 Courtyard and Residence Inn - Franklin 8/6/20 8 Other
08/12/2020 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
09/14/2020 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
10/13/2020 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
11/13/2020 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
12/11/2020 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
01/12/2021 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
02/12/2021 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
03/12/2021 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
04/12/2021 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
05/12/2021 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other
06/11/2021 848100054 054 Hampton Inn - Colorado Springs South 7/1/20 8 Other

 

Reports Available at sf.citidirect.com Page 21 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Specially Serviced Loan Detail

 

    Workout   Most Recent Most Recent        
Loan   Strategy   Inspection Specially Serviced Most Recent Most Recent Other REO  
Number OMCR (3 ) Date Transfer Date Valuation Date Value Property Value Comment from Special Servicer
848100001 001 1     9/16/20 7/14/21 88,000,000.00 0.00 See the loan supplemental file for comments.
848100005 005 2     2/2/21 3/22/21 41,200,000.00 0.00 See the loan supplemental file for comments.
848100009 009 2     7/12/21 4/6/11 66,000,000.00 0.00 See the loan supplemental file for comments.
848100013 013 13     4/7/21 6/1/21 21,000,000.00 0.00 See the loan supplemental file for comments.
Totals 4           216,200,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 22 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
 
    Historical Specially Serviced Loan Detail

 

      Special Workout   Special     Property           Net        
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest   Note Operating     Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate   Date Income (NOI) DSCR   Date WART
9/13/21 848100001 001 9/16/20 1     163,969,914.85 165,076,948.21 12   AZ 5.180 %   6,430,409.04 0.98 % 5/6/21 0
8/12/21 848100001 001 9/16/20 1     164,332,652.00 165,076,948.21 12   AZ 5.180 %   3,253,114.04 0.99 % 5/6/21 0
7/12/21 848100001 001 9/16/20 1     164,693,778.32 165,434,769.30 12   AZ 5.180 %   3,253,114.04 0.99 % 5/6/21 0
6/11/21 848100001 001 9/16/20 13     165,076,948.23 165,814,754.40 12   AZ 5.180 %   3,253,114.04 0.99 % 5/6/21 0
5/12/21 848100001 001 9/16/20 13     165,434,769.32 166,169,299.00 12   AZ 5.180 %   12,215,484.04 1.24 % 5/6/21 0
4/12/21 848100001 001 9/16/20 13     165,814,754.37 166,593,862.90 12   AZ 5.180 %   12,215,484.04 1.24 % 5/6/21 1
3/12/21 848100001 001 9/16/20 13     166,169,299.05 166,944,947.80 12   AZ 5.180 %   12,215,484.04 1.24 % 5/6/21 2
2/12/21 848100001 001 9/16/20 13     166,593,862.96 167,294,473.60 12   AZ 5.180 %   12,215,484.04 1.24 % 5/6/21 3
1/12/21 848100001 001 9/16/20 13     166,944,947.80 167,666,465.40 12   AZ 5.180 %   12,215,484.04 1.24 % 5/6/21 4
12/11/20 848100001 001 9/16/20 13     167,294,473.60 168,012,787.10 12   AZ 5.180 %   12,215,484.04 1.24 % 5/6/21 5
11/13/20 848100001 001 9/16/20 13     167,666,465.43 168,381,691.50 12   AZ 5.180 %   8,406,762.00 1.28 % 5/6/21 6
10/13/20 848100001 001 9/16/20 13     168,012,787.13 168,724,837.10 12   AZ 5.180 %   8,406,762.00 1.28 % 5/6/21 7
9/13/21 848100005 005 2/2/21 2     70,506,596.37 70,765,022.16 12   TX 5.850 %   3,753,217.43 1.04 % 3/6/21 0
8/12/21 848100005 005 2/2/21 2     70,765,022.16 70,765,022.16 12   TX 5.850 %   1,725,985.21 0.95 % 3/6/21 0
7/12/21 848100005 005 2/2/21 2     71,023,435.82 71,278,118.67 12   TX 5.850 %   1,725,985.21 0.95 % 3/6/21 0
6/11/21 848100005 005 2/2/21 2     71,532,801.54 71,532,801.53 12   TX 5.850 %   6,052,763.00 1.11 % 3/6/21 0
5/12/21 848100005 005 2/2/21 2     71,532,801.54 71,786,248.84 12   TX 5.850 %   6,052,763.00 1.11 % 3/6/21 0
4/12/21 848100005 005 2/2/21 13     72,945,355.24 73,679,206.55 12   TX 5.850 %   6,052,763.00 1.11 % 3/6/21 0
3/12/21 848100005 005 2/2/21 13     73,313,173.10 73,679,206.55 12   TX 5.850 %   6,052,763.00 1.11 % 3/6/21 0
2/12/21 848100005 005 2/2/21 13     73,679,206.55 74,043,464.24 12   TX 5.850 %   6,052,763.00 1.11 % 3/6/21 1
9/13/21 848100009 009 7/12/21 2     34,330,535.40 34,568,591.10 12   KY 4.900 %   1,325,049.58 1.98 % 7/6/21 0
8/12/21 848100009 009 7/12/21 13     34,408,653.27 34,568,591.10 12   KY 4.900 %   1,325,049.58 1.98 % 7/6/21 0
9/13/21 848100013 013 4/7/21 13   9/23/20 29,036,671.50 29,351,335.80 12   NY 5.228 %   1,010,522.77 1.75 % 5/6/21 0
8/12/21 848100013 013 4/7/21 13   9/23/20 29,098,469.77 29,351,335.80 12   NY 5.228 %   1,010,522.77 1.75 % 5/6/21 0
7/12/21 848100013 013 4/7/21 13   9/23/20 29,159,991.11 29,351,335.80 12   NY 5.228 %   1,010,522.77 1.75 % 5/6/21 0
6/11/21 848100013 013 4/7/21 13   9/23/20 29,225,461.51 29,351,335.80 12   NY 5.228 %   1,010,522.77 1.75 % 5/6/21 0

 

Reports Available at sf.citidirect.com Page 23 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5

 

5/12/21 848100013 013 4/7/21 13 9/23/20 29,286,413.76 29,351,335.80 12 NY 5.228 % 1,662,541.00 0.96 % 5/6/21 0
4/12/21 848100013 013 4/7/21 13 9/23/20 29,351,335.82 29,351,335.80 12 NY 5.228 % 1,662,541.00 0.96 % 5/6/21 1
3/12/21 848100013 013 5/15/20 8 9/23/20 29,495,375.06 29,566,399.35 12 NY 5.228 % 1,662,541.00 0.96 % 5/6/21 2
2/12/21 848100013 013 5/15/20 8 9/23/20 29,567,940.66 29,627,358.16 12 NY 5.228 % 1,662,541.00 0.96 % 5/6/21 3
1/12/21 848100013 013 5/15/20 8 9/23/20 29,627,358.26 29,686,509.49 12 NY 5.228 % 1,662,541.00 0.96 % 5/6/21 4
12/11/20 848100013 013 5/15/20 8 9/23/20 29,686,509.59 29,749,696.30 12 NY 5.228 % 1,662,541.00 0.96 % 5/6/21 5
11/13/20 848100013 013 5/15/20 8 9/23/20 29,749,696.40 29,808,299.40 12 NY 5.228 % 867,299.00 0.75 % 5/6/21 6
10/13/20 848100013 013 5/15/20 8 9/23/20 29,808,299.50 29,808,299.50 12 NY 5.228 % 867,299.00 0.75 % 5/6/21 7
9/14/20 848100013 013 5/15/20 98   29,870,957.96 29,870,957.96 12 NY 5.228 % 867,299.00 0.75 % 5/6/21 8
8/12/20 848100013 013 5/15/20 98   29,567,997.55 29,870,957.96 12 NY 5.228 % 778,878.00 1.35 % 5/6/21 9
7/10/20 848100013 013 5/15/20 98   29,627,414.80 29,870,957.96 12 NY 5.228 % 778,878.00 1.35 % 5/6/21 10
6/12/20 848100013 013 5/15/20 98   29,690,857.82 29,870,957.96 12 NY 5.228 % 2,493,232.00 1.44 % 5/6/21 11
6/12/18 848100028 028 4/29/13 7   0.00 0.00 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
5/11/18 848100028 028 4/29/13 7   13,954,871.59 14,883,150.24 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
4/12/18 848100028 028 4/29/13 7   13,977,979.72 14,883,150.24 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
3/12/18 848100028 028 4/29/13 7   13,998,667.55 14,883,150.24 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
2/12/18 848100028 028 4/29/13 7   14,026,180.51 14,956,746.41 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
1/12/18 848100028 028 4/29/13 7   14,046,622.22 14,956,746.41 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
12/12/17 848100028 028 4/29/13 7   14,066,959.56 14,956,746.41 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
11/10/17 848100028 028 4/29/13 7   14,089,513.74 15,006,048.81 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
10/13/17 848100028 028 4/29/13 7   14,109,632.07 15,087,381.40 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
9/12/17 848100028 028 4/29/13 7   14,131,975.36 15,087,381.40 17 TX 5.960 % 909,882.00 1.64 % 3/6/16 0
8/11/17 848100028 028 4/29/13 7   14,151,876.88 15,087,381.40 17 TX 5.960 % 594,565.00 2.14 % 3/6/16 0
7/12/17 848100028 028 4/29/13 7   14,171,676.79 15,087,381.40 17 TX 5.960 % 594,565.00 2.14 % 3/6/16 0
6/12/17 848100028 028 4/29/13 7   14,193,713.45 15,087,381.40 17 TX 5.960 % 594,565.00 2.14 % 3/6/16 0
5/12/17 848100028 028 4/29/13 7   14,213,299.74 15,087,381.40 17 TX 5.960 % 926,045.00 1.11 % 3/6/16 0
4/12/17 848100028 028 4/29/13 7   14,235,130.69 15,087,381.40 17 TX 5.960 % 926,045.00 1.11 % 3/6/16 0
3/10/17 848100028 028 4/29/13 7   14,254,505.50 15,087,381.40 17 TX 5.960 % 926,045.00 1.11 % 3/6/16 0
2/10/17 848100028 028 4/29/13 7   14,280,837.98 15,087,381.40 17 TX 5.960 % 926,045.00 1.11 % 3/6/16 0
1/12/17 848100028 028 4/29/13 7   14,299,979.41 15,087,381.40 17 TX 5.960 % 926,045.00 1.11 % 3/6/16 0
12/12/16 848100028 028 4/29/13 7   14,319,023.10 15,087,381.40 17 TX 5.960 % 926,045.00 1.11 % 3/6/16 0

 

Reports Available at sf.citidirect.com Page 24 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5

 

11/14/16 848100028 028 4/29/13 7 14,340,331.55 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
10/13/16 848100028 028 4/29/13 7 14,359,169.20 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
9/12/16 848100028 028 4/29/13 7 14,380,279.25 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
8/12/16 848100028 028 4/29/13 7 14,398,912.93 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
7/12/16 848100028 028 4/29/13 7 14,417,451.47 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
6/10/16 848100028 028 4/29/13 7 14,438,273.48 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
5/12/16 848100028 028 4/29/13 7 14,456,611.04 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
4/12/16 848100028 028 4/29/13 7 14,477,239.52 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
3/11/16 848100028 028 4/29/13 7 14,495,378.12 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 0
2/12/16 848100028 028 4/29/13 7 14,518,206.70 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 1
1/12/16 848100028 028 4/29/13 7 14,536,136.12 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 2
12/11/15 848100028 028 4/29/13 7 14,553,973.99 15,087,381.40 17 TX 5.960 % 787,521.00 0.95 % 3/6/16 3
11/13/15 848100028 028 4/29/13 7 14,574,121.29 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 4
10/13/15 848100028 028 4/29/13 7 14,591,765.21 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 5
9/14/15 848100028 028 4/29/13 7 14,611,725.74 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 6
8/12/15 848100028 028 4/29/13 7 14,629,177.65 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 7
7/10/15 848100028 028 4/29/13 7 14,646,540.45 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 8
6/12/15 848100028 028 4/29/13 7 14,666,230.27 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 9
5/12/15 848100028 028 4/29/13 7 14,683,403.88 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 10
4/10/15 848100028 028 4/29/13 7 14,702,911.52 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 11
3/12/15 848100028 028 4/29/13 7 14,719,897.83 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 12
2/12/15 848100028 028 4/29/13 7 14,744,082.91 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 13
1/12/15 848100028 028 4/29/13 7 14,760,859.00 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 14
12/12/14 848100028 028 4/29/13 7 14,777,549.43 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 15
11/13/14 848100028 028 4/29/13 7 14,796,591.79 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 16
10/10/14 848100028 028 4/29/13 7 14,813,099.77 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 17
9/12/14 848100028 028 4/29/13 7 14,831,966.44 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 18
8/12/14 848100028 028 4/29/13 7 14,848,293.80 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 19
7/11/14 848100028 028 4/29/13 7 14,864,537.80 15,087,381.40 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 20
6/12/14 848100028 028 4/29/13 7 14,883,150.25 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 21
5/12/14 848100028 028 4/29/13 7 14,899,216.26 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 22

 

Reports Available at sf.citidirect.com Page 25 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021   GS Mortgage Securities Trust 2011-GC5        
Determination Date: 09/07/2021                  
          Commercial Mortgage Pass-Through Certificates,        
          Series 2011-GC5          
4/11/14 848100028 028 4/29/13 7 14,917,657.33 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 %

 

                            3/6/16 23
3/12/14 848100028 028 4/29/13 7 14,933,547.15 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 24
2/12/14 848100028 028 4/29/13 7 14,956,746.42 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 25
1/10/14 848100028 028 4/29/13 7 14,972,436.65 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 26
12/12/13 848100028 028 4/29/13 7 14,988,046.76 15,087,381.41 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 27
11/13/13 848100028 028 4/29/13 7 15,006,048.82 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 28
10/11/13 848100028 028 4/29/13 7 15,021,487.31 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 29
9/12/13 848100028 028 4/29/13 7 15,039,324.10 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 30
8/12/13 848100028 028 4/29/13 7 15,054,592.68 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 31
7/12/13 848100028 028 4/29/13 7 15,069,783.30 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 32
6/12/13 848100028 028 4/29/13 13 15,087,381.41 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 33
5/10/13 848100028 028 4/29/13 13 15,102,404.61 15,119,841.50 17 TX 5.960 % 1,683,459.00 2.02 % 3/6/16 34
7/12/21 848100033 033 8/10/20 98 0.00 0.00 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 0
6/11/21 848100033 033 8/10/20 98 10,683,351.19 11,014,624.15 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 1
5/12/21 848100033 033 8/10/20 98 10,716,170.17 11,014,624.15 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 2
4/12/21 848100033 033 8/10/20 98 10,750,629.78 11,014,624.15 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 3
3/12/21 848100033 033 8/10/20 98 10,783,097.21 11,014,624.15 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 4
2/12/21 848100033 033 8/10/20 98 10,820,866.85 11,014,624.15 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 5
1/12/21 848100033 033 8/10/20 98 10,852,967.26 11,045,712.12 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 6
12/11/20 848100033 033 8/10/20 98 10,884,899.94 11,045,712.12 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 7
11/13/20 848100033 033 8/10/20 98 10,918,506.17 11,109,259.20 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 8
10/13/20 848100033 033 8/10/20 98 10,950,096.39 11,109,259.20 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 9
9/14/20 848100033 033 8/10/20 13 10,983,372.88 11,109,259.20 19 AK 6.100 % 1,203,885.00 1.13 % 7/6/21 10

 

Reports Available at sf.citidirect.com Page 26 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Unscheduled Principal Detail

 

    Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
There is no unscheduled principal activity for the current distribution period.
Totals                  

 

Reports Available at sf.citidirect.com Page 27 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Historical Unscheduled Principal Detail

 

Distribution Loan   Liquidation / Liquid / Prepay Unscheduled   Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections   Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
4/12/16 848100003 003 4/6/16 2 111,748,997.72   0.00   0.00 0.00 0.00
4/12/16 848100004 004 4/6/16 2 88,059,830.66   0.00   0.00 0.00 0.00
8/12/21 848100005 005   0 1,247.64   0.00   0.00 0.00 0.00
7/12/21 848100005 005   0 254,682.86   0.00   0.00 0.00 0.00
5/12/21 848100005 005 4/6/21 1 1,164,757.04   0.00   0.00 0.00 0.00
1/12/21 848100005 005   0 121,814.31   0.00   0.00 0.00 0.00
9/14/20 848100005 005   0 (482,525.78 ) 0.00   0.00 0.00 0.00
5/12/21 848100006 006 5/6/21 5 50,712,727.07   0.00   0.00 0.00 0.00
2/12/21 848100007 007 2/5/21 5 58,400,000.00   0.00   0.00 0.00 0.00
2/12/21 848100008 008 2/8/21 2 46,670,000.00   0.00   0.00 0.00 0.00
1/12/21 848100010 010 1/6/21 5 32,317,273.18   0.00   0.00 0.00 0.00
1/12/21 848100011 011 1/6/21 2 24,098,302.84   0.00   0.00 0.00 0.00
1/12/21 848100012 012 1/6/21 2 6,468,537.36   0.00   0.00 0.00 0.00
4/12/21 848100013 013 3/6/21 1 84,027.52   0.00   0.00 0.00 0.00
9/14/20 848100013 013   0 (302,960.41 ) 0.00   0.00 0.00 0.00
3/12/21 304101036 014 3/1/21 5 29,099,156.54   0.00   0.00 0.00 0.00
6/11/21 848100016 016 6/4/21 2 26,823,874.10   0.00   0.00 0.00 0.00
5/12/21 848100017 017 5/6/21 5 22,835,404.85   0.00   0.00 0.00 0.00
4/12/21 304101030 018 4/6/21 5 21,738,096.88   0.00   0.00 0.00 0.00
1/12/16 848100020 020 1/6/16 5 22,266,679.98   0.00   0.00 0.00 0.00
6/11/21 848100021 021 6/4/21 5 16,999,103.28   0.00   0.00 0.00 0.00
3/12/21 848100022 022 3/8/21 2 16,167,652.15   0.00   0.00 0.00 0.00
3/12/21 848100023 023 3/8/21 2 15,969,462.96   0.00   0.00 0.00 0.00
1/12/16 848100024 024 1/6/16 5 16,379,643.23   0.00   0.00 0.00 0.00
4/12/16 848100025 025 4/6/16 2 15,525,577.12   0.00   0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 28 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Historical Unscheduled Principal Detail

 

Distribution Loan   Liquidation / Liquid / Prepay Unscheduled Unscheduled   Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments   Interest Adjustments Excess / (Shortfall) Penalties Penalties
5/12/21 848100026 026 5/6/21 5 13,752,427.69 0.00     0.00 0.00 0.00
11/13/18 848100028 028 5/10/18 3 0.00 (35,835.30 )   0.00 0.00 0.00
6/12/18 848100028 028 5/10/18 3 7,379,915.96 0.00     0.00 0.00 0.00
6/11/21 848100029 029 6/4/21 5 11,460,175.11 0.00     0.00 0.00 0.00
4/12/16 304101025 030 4/6/16 2 14,780,000.00 0.00     0.00 0.00 0.00
5/12/21 304101024 031 5/6/21 2 12,226,118.97 0.00     0.00 0.00 0.00
12/11/20 848100032 032 12/4/20 2 13,800,000.00 0.00     0.00 0.00 0.00
7/12/21 848100033 033 7/7/21 3 10,648,549.59 0.00     0.00 0.00 0.00
2/12/21 848100034 034 2/6/21 5 9,096,003.08 0.00     0.00 0.00 0.00
6/11/21 848100035 035 5/27/21 2 11,559,158.33 0.00     0.00 0.00 0.00
3/12/21 848100039 039 3/5/21 2 10,269,941.06 0.00     0.00 0.00 0.00
3/12/21 848100040 040 3/5/21 2 10,015,370.57 0.00     0.00 0.00 0.00
4/12/21 848100041 041 4/7/21 2 10,186,641.42 0.00     0.00 0.00 0.00
3/11/16 848100042 042 3/4/16 2 11,500,000.00 0.00     0.00 0.00 0.00
3/12/21 848100043 043 3/5/21 5 9,418,328.23 0.00     0.00 0.00 0.00
8/12/16 848100044 044 8/8/16 5 10,114,195.27 0.00     0.00 0.00 0.00
1/12/15 848100045 045 12/29/14 9 10,700,000.00 0.00     0.00 0.00 636,617.32
4/12/21 848100046 046 4/5/21 5 8,965,419.77 0.00     0.00 0.00 0.00
12/11/20 848100048 048 12/4/20 5 8,061,979.16 0.00     0.00 0.00 0.00
7/12/21 304101022 049 6/30/21 5 7,836,812.80 0.00     0.00 0.00 0.00
2/12/21 848100050 050 1/8/21 2 8,006,416.75 0.00     0.00 0.00 0.00
12/11/20 304101027 051 12/4/20 2 7,984,790.48 0.00     0.00 0.00 0.00
4/12/21 848100052 052 4/6/21 2 7,695,707.85 0.00     0.00 0.00 0.00
6/11/21 848100054 054 6/4/21 2 7,235,177.31 0.00     0.00 0.00 0.00
4/12/21 848100055 055 4/6/21 5 6,413,070.67 0.00     0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 29 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates,
    Series 2011-GC5
    Historical Unscheduled Principal Detail

 

Distribution Loan   Liquidation / Liquid / Prepay Unscheduled   Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections   Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
3/12/21 304101037 056 3/1/21 5 6,492,356.86   0.00   0.00 0.00 0.00
8/12/13 304101037 056   0 (744.32 ) 0.00   0.00 0.00 0.00
4/12/16 848100057 057 3/10/16 2 6,468,872.58   0.00   0.00 0.00 0.00
5/12/21 848100058 058 5/4/21 2 5,921,089.13   0.00   0.00 0.00 0.00
3/12/21 304101039 059 3/1/21 5 6,094,865.44   0.00   0.00 0.00 0.00
3/12/21 304101038 060 3/1/21 2 5,962,368.24   0.00   0.00 0.00 0.00
4/12/21 848100061 061 4/7/21 2 5,495,015.97   0.00   0.00 0.00 0.00
6/11/21 848100062 062 6/4/21 5 4,376,808.80   0.00   0.00 0.00 0.00
3/12/21 304101040 063 3/1/21 5 4,858,226.54   0.00   0.00 0.00 0.00
8/12/13 304101040 063   0 (556.98 ) 0.00   0.00 0.00 0.00
5/12/21 848100064 064 5/6/21 2 3,860,223.26   0.00   0.00 0.00 0.00
5/12/16 304101026 065 4/20/16 2 4,178,983.23   0.00   0.00 0.00 0.00
6/11/21 848100066 066 6/6/21 2 3,454,930.04   0.00   0.00 0.00 0.00
3/12/21 848100070 070 3/5/21 2 2,871,242.68   0.00   0.00 0.00 0.00
4/12/16 848100072 072 3/30/16 2 3,250,000.00   0.00   0.00 0.00 0.00
6/11/21 848100073 073 6/4/21 5 2,594,901.61   0.00   0.00 0.00 0.00
4/12/21 848100074 074 4/7/21 2 1,595,319.55   0.00   0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 30 of 33 © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021   GS Mortgage Securities Trust 2011-GC5          
Determination Date: 09/07/2021                      
      Commercial Mortgage Pass-Through Certificates,        
          Series 2011-GC5            
Liquidated Loan Detail
 
Loan Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal   Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.
Totals                        
 
 
 
 
Reports Available at sf.citidirect.com       Page 31 of 33     © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021   GS Mortgage Securities Trust 2011-GC5        
Determination Date: 09/07/2021                    
Commercial Mortgage Pass-Through Certificates,
Series 2011-GC5
Historical Liquidated Loan Detail
 
Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
7/12/21 848100033 033   10/13/20 15,300,000.00 0.00 10,683,351.19 0.00 1,814,655.38 12,498,006.57 0.00 0.00
3/12/20 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
2/12/20 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
1/10/20 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
12/12/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 20.42
11/13/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 41.72
10/11/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
9/12/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 131.79
8/12/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
7/12/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 -22,576.31
4/12/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
3/12/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
1/11/19 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 -4,966.80
11/13/18 848100028 028     0.00 0.00 -35,835.30 0.00 0.00 -35,835.30 0.00 35,835.30
10/15/18 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
9/12/18 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
8/10/18 848100028 028     0.00 0.00 0.00 0.00 4,301,502.71 11,702,331.27 0.00 0.00
6/12/18 848100028 028   11/7/17 8,300,000.00 0.00 13,954,871.59 0.00 4,301,502.71 11,702,331.27 0.00 6,554,043.03
 
 
 
 
Reports Available at sf.citidirect.com       Page 32 of 33       © Copyright 2021 Citigroup

 

 

Distribution Date: 09/13/2021 GS Mortgage Securities Trust 2011-GC5      
Determination Date: 09/07/2021            
        Commercial Mortgage Pass-Through Certificates,      
 
            Series 2011-GC5      
 
 
            CREFC® Legends      
 
(1) Property Type   (3) Workout Strategy (5) Liquidation / Prepayment Type
 
MF = Multifamily   1 . Modification 1 . Partial Liquidation (Curtailment)
RT = Retail   2 . Foreclosure 2 . Payoff Prior To Maturity
HC = HealthCare   3 . Bankruptcy 3 . Disposition / Liquidation
IN = Industrial   4 . Extension 4 . Repurchase / Substitution
WH = Warehouse   5 . Note Sale 5 . Full Payoff At Maturity
MH = Mobile Home Park   6 . DPO 6 . DPO
OF = Office   7 . REO 7 . Liquidation prior to 7/1/2006
MU = Mixed Use   8 . Resolved 8 . Payoff With Penalty
LO = Lodging   9 . Pending Return to Master Servicer 9 . Payoff With Yield Maintenance
SS = Self Storage   10. Deed In Lieu of Foreclosure 10. Curtailment With Penalty
OT = Other   11. Full Payoff 11. Curtailment With Yield Maintenance
SE = Securities   12. Reps and Warranties      
CH = Cooperative Housing 13. Other or TBD      
N/A = Not Available   98. Not Provided By Servicer      
 
 
(2) Payment Status (4) Modification Type      
 
A.   In Grace Period   1 . Maturity Date Extension      
B.   Late, but less than 30 Days 2 . Amortization Change      
0 . Current   3 . Principal Write-Off      
1 . 30-59 Days Delinquent 4 . Blank (formerly Combination)      
2 . 60-89 Days Delinquent 5 . Temporary Rate Reduction      
3 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      
 
 
 
 
Reports Available at sf.citidirect.com     Page 33 of 33     © Copyright 2021 Citigroup