GS Mortgage Securities Corp Ii FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-171508-06

GSMS 2013-GCJ12 Annex A

Control

Loan /

Mortgage

General

Detailed

Units, Pads,

Unit

Number

Property Flag

Footnotes

Loan Seller

Property Name

Related Group

Crossed Group

Address

City

State

Zip Code

Property Type

Year Built

Year Renovated

Rooms, Sq Ft

Description

Loan

GSMC

Friendly Center

NAP

600 Green Valley Road

Greensboro

North Carolina

27408

Retail

Lifestyle Center

1957, 2006

1996, 2013

994,891

Loan

9, 10

JLC

Queens Crossing

NAP

38-25 Main Street

Flushing

New York

11354

Mixed Use

Retail/Parking Garage/Office

2007

NAP

179,186

Loan

JLC

Eagle Ridge Village

NAP

26095 Kestrel Drive

Evans Mills

New York

13637

Multifamily

Military Housing

2008-2012

NAP

648

Units

Loan

CGMRC

Condyne Industrial Portfolio

NAP

1,510,588

4.01

Property

Condyne Portfolio-Littleton

1 Distribution Center Circle

Littleton

Massachusetts

01460

Industrial

Warehouse

2004

2007

480,000

4.02

Property

Condyne Portfolio-Fall River

81 Commerce Drive

Fall River

Massachusetts

02720

Industrial

Warehouse

2001

NAP

600,000

4.03

Property

Condyne Portfolio-Taunton

220 O'Connell Way

East Taunton

Massachusetts

02718

Industrial

Warehouse

2009

NAP

330,488

4.04

Property

Condyne Portfolio-Brockton

1150 West Chestnut Street

Brockton

Massachusetts

02301

Industrial

Warehouse

1974

NAP

100,100

Loan

JLC

W Minneapolis

NAP

821 Marquette Avenue

Minneapolis

Minnesota

55402

Hospitality

Full Service

1929

2007-2008

229

Rooms

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

NAP

2010 County Line Road

Huntingdon Valley

Pennsylvania

19006

Retail

Anchored

1992

2002

254,349

Loan

GSMC

Bradley Fair Shopping Center

NAP

2000 North Rock Road

Wichita

Kansas

67206

Retail

Lifestyle Center

Various

NAP

278,552

Loan

CGMRC

250 Livingston Street

NAP

250 Livingston Street

Brooklyn

New York

11201

Mixed Use

Multifamily/Office/Retail

1920

2000-2001

292,463

Loan

CGMRC

Amalfi Hotel

NAP

20 West Kinzie Street

Chicago

Illinois

60654

Hospitality

Full Service

2003

2008, 2013

215

Rooms

Loan

JLC

Cabana Club Apartments

NAP

8680 Baymeadows Road East

Jacksonville

Florida

32256

Multifamily

Garden

2012

NAP

252

Units

Loan

MC FiveMile

Woodhawk Club Apartments

NAP

1000 Johnanna Drive

Pittsburgh

Pennsylvania

15237

Multifamily

Garden

1989

2004

436

Units

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

NAP

1,094,191

12.01

Property

10981 Decatur Road

Philadelphia

Pennsylvania

19154

Industrial

Flex

1975

1980, 1990

248,436

12.02

Property

10360 Drummond Road

Philadelphia

Pennsylvania

19154

Industrial

Flex

1973

NAP

99,250

12.03

Property

9815 Roosevelt Boulevard

Philadelphia

Pennsylvania

19114

Industrial

Flex

1962

NAP

78,500

12.04

Property

3031 Red Lion Road

Philadelphia

Pennsylvania

19114

Industrial

Flex

1970

NAP

91,828

12.05

Property

2800 Comly Road

Philadelphia

Pennsylvania

19154

Industrial

Flex

1968

1980

98,416

12.06

Property

275 Geiger Road

Philadelphia

Pennsylvania

19115

Industrial

Flex

1970

NAP

88,700

12.07

Property

11600 Caroline Road

Philadelphia

Pennsylvania

19154

Industrial

Flex

1969

1980

100,000

12.08

Property

11620 Caroline Road

Philadelphia

Pennsylvania

19154

Industrial

Flex

1969

1980, 1990, 2011

70,814

12.09

Property

10195 Northeast Avenue

Philadelphia

Pennsylvania

19116

Industrial

Flex

1968

NAP

50,000

12.10

Property

12700 Townsend Road

Philadelphia

Pennsylvania

19154

Industrial

Warehouse

1989

NAP

42,247

12.11

Property

13430 Damar Drive

Philadelphia

Pennsylvania

19116

Industrial

Warehouse

1975

2012

46,000

12.12

Property

14001 Townsend Road

Philadelphia

Pennsylvania

19154

Industrial

Warehouse

1989

NAP

34,000

12.13

Property

10380 Drummond Road

Philadelphia

Pennsylvania

19114

Industrial

Flex

1962

NAP

23,000

12.14

Property

12600 Townsend Road

Philadelphia

Pennsylvania

19154

Industrial

Flex

1989

NAP

23,000

Loan

CGMRC

Stetson Village

NAP

3800 West Happy Valley Road

Glendale

Arizona

85310

Retail

Anchored

2008

NAP

144,192

Loan

17, 18

JLC

Commerce Park

NAP

Various

Danbury

Connecticut

06810

Industrial

Flex

Various

388,004

Loan

CGMRC

A&P Mahwah

NAP

117 Franklin Turnpike

Mahwah

New Jersey

07430

Retail

Single Tenant Retail

1995

NAP

110,249

Loan

AMF I

Village at Pittsburgh Mills

NAP

1015 and 1020-2012 Village Center Drive

Tarentum

Pennsylvania

15084

Retail

Anchored

2007

NAP

161,078

Loan

JLC

Merage Tampa Hotel Portfolio

NAP

277

Rooms

17.01

Property

Residence Inn - Northpointe

2101 Northpointe Parkway

Lutz

Florida

33558

Hospitality

Limited Service

2008

NAP

100

Rooms

17.02

Property

Courtyard by Marriott - Oldsmar

4014 Tampa Road

Oldsmar

Florida

34677

Hospitality

Limited Service

2003

NAP

Rooms

17.03

Property

Residence Inn - Oldsmar

4012 Tampa Road

Oldsmar

Florida

34677

Hospitality

Limited Service

2005

NAP

Rooms

Loan

JLC

Bryan Apartments

NAP

547

Units

18.01

Property

Willow Oaks Apartments

3902 East 29th Street

Bryan

Texas

77802

Multifamily

Garden

1968

2008

299

Units

18.02

Property

Riverstone Apartments

2301 Broadmoor Drive

Bryan

Texas

77802

Multifamily

Garden

1977

2008

248

Units

Loan

CGMRC

Van Dyke Commons

NAP

17623-17695 North Dale Mabry Highway

Lutz

Florida

33548

Retail

Anchored

2007

NAP

139,374

Loan

JLC

Adara Apartment Portfolio

Group 1

NAP

511

Units

20.01

Property

Timberlake Apartments

8226 East 60th Street Circle

Sarasota

Florida

34243

Multifamily

Garden

1987

2007-2012

261

Units

20.02

Property

Madison Pointe Apartments

503 Southwest Parkway

College Station

Texas

77840

Multifamily

Garden

1980

2010-2012

250

Units

Loan

GSMC

High Desert Gateway

NAP

12779 Main Street

Hesperia

California

92345

Retail

Anchored

2008-2012

NAP

121,077

Loan

JLC

Fairplain Plaza

NAP

M-139 and Fairplain Drive

Benton Harbor

Michigan

49022

Retail

Anchored

1958

1998-2002, 2007, 2008

280,216

Loan

JLC

DoubleTree El Paso

NAP

600 North El Paso Street

El Paso

Texas

79901

Hospitality

Full Service

1970

2009

200

Rooms

Loan

MC FiveMile

Arrowhead and Entrada Apartments

Group 1

NAP

481

Units

24.01

Property

Entrada Apartments

900 Country Club Drive Southeast

Rio Rancho

New Mexico

87124

Multifamily

Garden

1980

2012

209

Units

24.02

Property

Arrowhead Apartments

12021 Skyline Road NE

Albuquerque

New Mexico

87123

Multifamily

Garden

1985

2012

272

Units

Loan

GSMC

Turnpike Distribution Center

NAP

1750 Shenango Road

New Galilee

Pennsylvania

16141

Industrial

Warehouse/Distribution

2007-2008

NAP

410,389

Loan

13, 21

CGMRC

Paoli Medical Office Park

NAP

2&4 Industrial Boulevard

Paoli

Pennsylvania

19301

Office

Medical

1952

2000

99,326

Loan

JLC

Coral Springs Trade Center

NAP

2800-2920 North University Drive

Coral Springs

Florida

33065

Mixed Use

Retail/Office

1986

1999-2000

112,478

Loan

GSMC

Ross Plaza

NAP

2253, 2255 & 2275 Pine Ridge Road

Naples

Florida

34109

Retail

Anchored

2000, 2002

NAP

61,208

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

NAP

900 West Main Street

Charlottesville

Virginia

22903

Hospitality

Limited Service

1997

2010-2012

100

Rooms

Loan

CGMRC

1021 Swan Creek Drive

NAP

1021 Swan Creek Drive

Curtis Bay

Maryland

21226

Industrial

Warehouse

2008

NAP

154,400

Loan

CGMRC

The Shoppes at Beville Road

NAP

1500 Beville Road

Daytona Beach

Florida

32114

Retail

Anchored

1986

NAP

99,100

Loan

JLC

Imperial Chase

Group 1

NAP

25510 Brookhaven Street

Spring

Texas

77386

Multifamily

Garden

1979-1980

2010-2012

348

Units

Loan

AMF I

Sethi Hotel Portfolio

NAP

155

Rooms

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

736 I-10 South Frontage Road

Scott

Louisiana

70583

Hospitality

Limited Service

2006

NAP

Rooms

33.02

Property

Hampton Inn & Suites Grenada

1545 Jameson Drive

Grenada

Mississippi

38901

Hospitality

Limited Service

2007

NAP

Rooms

Loan

JLC

Brickyard Tower

NAP

1245 East Brickyard Road

Salt Lake City

Utah

84106

Office

General Suburban

1983-1984

Various

93,192

Loan

JLC

Pine Hill Apartments

Group 2

NAP

500 Manda Lane

Wheeling

Illinois

60090

Multifamily

Mid-Rise

1978

2007-2011

147

Units

Loan

CGMRC

266 Broadway

NAP

266 Broadway

Brooklyn

New York

11211

Mixed Use

Office/Retail

2005

NAP

26,685

Loan

MC FiveMile

Memorial Shopping Center

NAP

14001-14079 Memorial Drive

Houston

Texas

77079

Retail

Unanchored

1978

2007

36,714

Loan

13, 24

GSMC

Courtyard - Portland

NAP

100 Southborough Drive

South Portland

Maine

04106

Hospitality

Limited Service

2007

2013

Rooms

A-1

GSMS 2013-GCJ12 Annex A

Control

Loan /

Mortgage

General

Detailed

Units, Pads,

Unit

Number

Property Flag

Footnotes

Loan Seller

Property Name

Related Group

Crossed Group

Address

City

State

Zip Code

Property Type

Year Built

Year Renovated

Rooms, Sq Ft

Description

Loan

JLC

North Heights Plaza

NAP

8282 Troy Pike

Huber Heights

Ohio

45424

Retail

Anchored

1990

2005

113,732

Loan

CGMRC

Medallion Corporate Center

NAP

2600-2664 Cypress Ridge Boulevard

Wesley Chapel

Florida

33544

Office

General Suburban

2008

NAP

79,024

Loan

MC FiveMile

Highwoods Square

NAP

2021 - 2051 Griffith Road / 855 Hanes Mall Boulevard

Winston-Salem

North Carolina

27103

Retail

Anchored

2005-2007

NAP

50,614

Loan

JLC

Bennett Street Retail

NAP

2100, 2110 and 2118 Peachtree Road

Atlanta

Georgia

30309

Retail

Unanchored

1940, 2004

NAP

75,299

Loan

CGMRC

Devon Self Storage - Amsdell

NAP

1300 Belmont Avenue

Philadelphia

Pennsylvania

19104

Self Storage

1962

2004, 2007, 2010

103,832

Loan

27, 28

GSMC

Millstone Lakes Apartments

NAP

4133 Parkviewlake Drive

Columbus

Ohio

43207

Multifamily

Garden

1998

NAP

144

Units

Loan

JLC

Iron Gate Apartments

Group 2

NAP

11, 15, 19, 33, 37 Briar Street

Glen Ellyn

Illinois

60137

Multifamily

Garden

1970

NAP

129

Units

Loan

CGMRC

Wingate Inn

NAP

4182 Sycamore Dairy Road

Fayetteville

North Carolina

28303

Hospitality

Limited Service

1998

2007, 2009-2010

Rooms

Loan

AMF I

Professional Village of West Bloomfield

NAP

5793-5839 West Maple Road

West Bloomfield

Michigan

48322

Office

Medical

1986

2008-2011

59,708

Loan

JLC

Woods on the Fairway

Group 1

NAP

8311 FM 1960 Road East

Humble

Texas

77346

Multifamily

Garden

1984

2010-2012

165

Units

Loan

CGMRC

International Plaza

NAP

8200-8250 World Center Drive

Orlando

Florida

32821

Retail

Unanchored

1992

NAP

34,755

Loan

CGMRC

Off Broadway

NAP

801 Broadway Avenue Northwest

Grand Rapids

Michigan

49504

Multifamily

Mid-Rise

1890

2001-2003

Units

Loan

CGMRC

Frisco Corners

NAP

8715 and 8837 Lebanon Road

Frisco

Texas

75034

Retail

Unanchored

2005

NAP

28,201

Loan

JLC

Werner MHP Portfolio

NAP

510

Pads

52.01

Property

Flamingo Village

130 Diamond Drive

Pasco

Washington

99301

Manufactured Housing

1961

NAP

201

Pads

52.02

Property

Triple T

6439 West Myrtle Avenue

Glendale

Arizona

85301

Manufactured Housing

1962

NAP

176

Pads

52.03

Property

Forest Park

27901 Norris Road

Bozeman

Montana

59718

Manufactured Housing

1963

NAP

133

Pads

Loan

MC FiveMile

Louetta Professional Plaza

NAP

10130 Louetta Road

Houston

Texas

77070

Office

Medical

2006

NAP

34,093

Loan

JLC

Cedar Hill Apartments

NAP

Various

Washington

District of Columbia

20019 & 20020

Multifamily

Garden

Various

Units

Loan

CGMRC

Candlewood Suites Bellevue

NAP

10902 South 15th Street

Bellevue

Nebraska

68123

Hospitality

Extended Stay

2009

NAP

Rooms

Loan

AMF I

Holiday Inn Express Marietta

NAP

1250 Franklin Road

Marietta

Georgia

30067

Hospitality

Limited Service

1996

2009, 2012

Rooms

Loan

JLC

Village at Waterford

NAP

13530 Waterford Place

Midlothian

Virginia

23112

Retail

Anchored

1992

NAP

79,162

Loan

MC FiveMile

Reynolds Portfolio

NAP

469

Pads

58.01

Property

Northwood MHP (Urbana, IL)

1 Northwood Drive

Urbana

Illinois

61802

Manufactured Housing

1974

NAP

119

Pads

58.02

Property

Marshfield MHP (Marshfield, WI)

2215 South Maple Avenue

Marshfield

Wisconsin

54449

Manufactured Housing

1960

NAP

189

Pads

58.03

Property

Evergreen Village MHP (Platteville, WI)

30972 County Road XX

Platteville

Wisconsin

53818

Manufactured Housing

1995

NAP

Pads

58.04

Property

Country Village MHP (Norfolk, NE)

55909 844th Road

Norfolk

Nebraska

68701

Manufactured Housing

1972

NAP

Pads

Loan

JLC

MainStay Suites - Texas Medical Center

NAP

3134 Old Spanish Trail

Houston

Texas

77054

Hospitality

Extended Stay

2007

NAP

Rooms

Loan

CGMRC

54 Great Jones Street/70 West 3rd Street

NAP

7,850

60.01

Property

70 West 3rd Street

New York

10012

Retail

Single Tenant Retail

1920

NAP

4,500

60.02

Property

54 Great Jones Street

New York

10012

Mixed Use

Multifamily/Retail

1920

2013

3,350

Loan

CGMRC

Midtown Small Shops

NAP

239-245 South Kings Drive and 915 Charlottetowne Avenue

Charlotte

North Carolina

28204

Retail

Unanchored

2007, 2011

NAP

12,650

Loan

JLC

Station at Vinings

NAP

2810 Paces Ferry Road Southeast

Atlanta

Georgia

30339

Retail

Unanchored

1982, 2001

NAP

33,902

Loan

13, 33

CGMRC

Home Depot Plaza

NAP

10017 Highway 19 North

Port Richey

Florida

34668

Retail

Anchored

1987

NAP

73,530

Loan

JLC

Greg Street Commerce Center

NAP

910-1092 Greg Street & 1105-1285 Marietta Way

Sparks

Nevada

89431

Industrial

Flex

1988

NAP

103,136

Loan

CGMRC

Diamond Valley

NAP

1109-1287 South State Street

Hemet

California

92543

Retail

Shadow Anchored

1974

NAP

58,276

Loan

CGMRC

Greenwood Farms Apartments

NAP

2105 North Greenwood Drive

Johnson City

Tennessee

37604

Multifamily

Garden

1970

2009

103

Units

Loan

MC FiveMile

Grogan's Mill Center

NAP

7 Switchbud Place, 2260 and 2230 Buckthorne Place

Spring

Texas

77380

Retail

Shadow Anchored

1979-1984

NAP

38,067

Loan

CGMRC

Palms Cabanas Apartments

NAP

224-811 East Austin Street

Weslaco

Texas

78596

Multifamily

Garden

2008-2009

NAP

Units

Loan

CGMRC

508-514 Willis Avenue

NAP

508-514 Willis Avenue

Bronx

New York

10455

Mixed Use

Retail/Office

1900

2006-2012

14,850

Loan

CGMRC

AtlantiCare

NAP

6725 Delilah Road

Egg Harbor Township

New Jersey

08234

Office

General Suburban

1985

NAP

29,257

Loan

CGMRC

Capstone Apartments

NAP

8864 United Lane

Athens

Ohio

45701

Multifamily

Student Housing

1965-1995

NAP

Units

Loan

34, 35

AMF I

1392 Third Avenue

NAP

1392 Third Avenue

New York

10075

Mixed Use

Multifamily/Retail

1896

NAP

5,800

Loan

CGMRC

Beethoven Apartments

NAP

1518 Park Avenue

Baltimore

Maryland

21217

Multifamily

Mid-Rise

1880

1980

Units

Loan

CGMRC

3275 West Hillsboro

NAP

3275 West Hillsboro Boulevard

Deerfield Beach

Florida

33442

Office

General Suburban

1985

NAP

28,733

Loan

MC FiveMile

Cinco Ranch Village

NAP

23144 Cinco Ranch Boulevard

Katy

Texas

77494

Retail

Unanchored

1997

NAP

20,000

Loan

MC FiveMile

Santa Grande MHC

NAP

4353 and 4375 West Missouri Avenue

Glendale

Arizona

85301

Manufactured Housing

1955

NAP

107

Pads

Loan

MC FiveMile

Rite Aid Virginia Beach

NAP

1808 South Salem Road

Virginia Beach

Virginia

23456

Retail

Single Tenant Retail

2003

NAP

13,813

Loan

CGMRC

Walgreens Savannah TN

NAP

800 Wayne Road

Savannah

Tennessee

38372

Retail

Single Tenant Retail

2007

NAP

14,820

A-2

GSMS 2013-GCJ12 Annex A

									Allocated Cut-off						Monthly	Annual
Control	Loan /		Mortgage		Loan Per	Ownership	Original	Cut-off Date	Date Balance	% of Initial	Balloon	Mortgage	Administrative	Net Mortgage	Debt	Debt
Number	Property Flag	Footnotes	Loan Seller	Property Name	Unit ($)	Interest	Balance ($)	Balance ($)	(multi-property)	Pool Balance	Balance ($)	Loan Rate (%)	Fee Rate (%) (1)	Loan Rate (%)	Service ($) (2)	Service ($)
1	Loan	8	GSMC	Friendly Center	100.51	Fee Simple	100,000,000	100,000,000	100,000,000	8.4%	85,002,010	3.47950%	0.02415%	3.45535%	447,901.14	5,374,813.68
2	Loan	9, 10	JLC	Queens Crossing	418.56	Fee Simple	75,000,000	75,000,000	75,000,000	6.3%	61,155,295	4.75000%	0.02415%	4.72585%	391,235.50	4,694,826.00
3	Loan		JLC	Eagle Ridge Village	95,477.81	Fee Simple	62,000,000	61,869,623	61,869,623	5.2%	51,568,795	5.36000%	0.02415%	5.33585%	346,602.61	4,159,231.32
4	Loan	11	CGMRC	Condyne Industrial Portfolio	37.73		57,000,000	57,000,000	57,000,000	4.8%	53,363,718	5.09000%	0.03415%	5.05585%	313,684.60	3,764,215.20
4.01	Property			Condyne Portfolio-Littleton		Fee Simple			24,100,000
4.02	Property			Condyne Portfolio-Fall River		Leasehold			16,300,000
4.03	Property			Condyne Portfolio-Taunton		Fee Simple			11,800,000
4.04	Property			Condyne Portfolio-Brockton		Fee Simple			4,800,000
5	Loan	12	JLC	W Minneapolis	222,707.42	Fee Simple	51,000,000	51,000,000	51,000,000	4.3%	42,554,455	5.46200%	0.02415%	5.43785%	288,357.63	3,460,291.56
6	Loan	13, 14	CGMRC	Marketplace at Huntingdon Valley	160.21	Fee Simple	40,750,000	40,750,000	40,750,000	3.4%	34,427,849	4.10000%	0.02415%	4.07585%	196,903.34	2,362,840.08
7	Loan	15	GSMC	Bradley Fair Shopping Center	143.60	Fee Simple	40,000,000	40,000,000	40,000,000	3.3%	34,262,849	3.61000%	0.02415%	3.58585%	182,082.98	2,184,995.76
8	Loan	13	CGMRC	250 Livingston Street	128.22	Fee Simple	37,500,000	37,500,000	37,500,000	3.1%	29,788,992	4.00000%	0.02415%	3.97585%	179,030.74	2,148,368.88
9	Loan	13	CGMRC	Amalfi Hotel	160,465.12	Fee Simple	34,500,000	34,500,000	34,500,000	2.9%	31,627,559	4.28000%	0.02415%	4.25585%	170,325.73	2,043,908.76
10	Loan	16	JLC	Cabana Club Apartments	127,579.37	Fee Simple	32,150,000	32,150,000	32,150,000	2.7%	27,543,708	4.61400%	0.05415%	4.55985%	165,084.27	1,981,011.24
11	Loan		MC FiveMile	Woodhawk Club Apartments	67,660.55	Fee Simple	29,500,000	29,500,000	29,500,000	2.5%	24,448,956	4.27000%	0.02415%	4.24585%	150,639.45	1,807,673.40
12	Loan		AMF I	Northeast Philadelphia Industrial Portfolio	26.50		29,000,000	29,000,000	29,000,000	2.4%	23,230,324	4.23400%	0.02415%	4.20985%	142,391.06	1,708,692.72
12.01	Property			10981 Decatur Road		Fee Simple			4,546,144
12.02	Property			10360 Drummond Road		Fee Simple			3,886,220
12.03	Property			9815 Roosevelt Boulevard		Fee Simple			3,812,895
12.04	Property			3031 Red Lion Road		Fee Simple			2,713,021
12.05	Property			2800 Comly Road		Fee Simple			2,273,072
12.06	Property			275 Geiger Road		Fee Simple			2,053,097
12.07	Property			11600 Caroline Road		Fee Simple			1,759,798
12.08	Property			11620 Caroline Road		Fee Simple			1,613,148
12.09	Property			10195 Northeast Avenue		Fee Simple			1,319,848
12.10	Property			12700 Townsend Road		Fee Simple			1,173,198
12.11	Property			13430 Damar Drive		Fee Simple			1,099,874
12.12	Property			14001 Townsend Road		Fee Simple			1,026,549
12.13	Property			10380 Drummond Road		Fee Simple			1,026,549
12.14	Property			12600 Townsend Road		Fee Simple			696,587
13	Loan		CGMRC	Stetson Village	182.40	Leasehold	26,300,000	26,300,000	26,300,000	2.2%	22,987,727	4.44000%	0.02415%	4.41585%	132,322.27	1,587,867.24
14	Loan	17, 18	JLC	Commerce Park	66.68	Fee Simple	26,000,000	25,871,928	25,871,928	2.2%	21,301,574	4.90000%	0.02415%	4.87585%	137,988.95	1,655,867.40
15	Loan		CGMRC	A&P Mahwah	226.76	Fee Simple	25,000,000	25,000,000	25,000,000	2.1%	19,938,056	4.11000%	0.02415%	4.08585%	120,944.66	1,451,335.92
16	Loan	19	AMF I	Village at Pittsburgh Mills	153.65	Fee Simple	24,750,000	24,750,000	24,750,000	2.1%	18,305,895	4.70500%	0.05415%	4.65085%	140,464.21	1,685,570.52
17	Loan		JLC	Merage Tampa Hotel Portfolio	84,538.41		23,500,000	23,417,139	23,417,139	2.0%	20,710,090	4.45000%	0.02415%	4.42585%	129,954.60	1,559,455.20
17.01	Property			Residence Inn - Northpointe		Fee Simple			9,223,534
17.02	Property			Courtyard by Marriott - Oldsmar		Fee Simple			7,792,521
17.03	Property			Residence Inn - Oldsmar		Fee Simple			6,401,084
18	Loan		JLC	Bryan Apartments	42,047.53		23,000,000	23,000,000	23,000,000	1.9%	19,824,792	4.84500%	0.02415%	4.82085%	121,299.42	1,455,593.04
18.01	Property			Willow Oaks Apartments		Fee Simple			12,900,000
18.02	Property			Riverstone Apartments		Fee Simple			10,100,000
19	Loan		CGMRC	Van Dyke Commons	160.40	Fee Simple	22,387,000	22,355,541	22,355,541	1.9%	17,872,463	4.14000%	0.02415%	4.11585%	108,693.72	1,304,324.64
20	Loan		JLC	Adara Apartment Portfolio	43,662.78		22,350,000	22,311,678	22,311,678	1.9%	16,624,950	4.86000%	0.02415%	4.83585%	128,839.34	1,546,072.08
20.01	Property			Timberlake Apartments		Fee Simple			13,440,759
20.02	Property			Madison Pointe Apartments		Fee Simple			8,870,920
21	Loan	13	GSMC	High Desert Gateway	162.46	Fee Simple	19,670,000	19,670,000	19,670,000	1.6%	15,737,619	4.20000%	0.05415%	4.14585%	96,189.68	1,154,276.16
22	Loan	20	JLC	Fairplain Plaza	66.91	Fee Simple	18,750,000	18,750,000	18,750,000	1.6%	14,713,954	4.85000%	0.02415%	4.82585%	102,991.16	1,235,893.92
23	Loan		JLC	DoubleTree El Paso	81,250.00	Fee Simple	16,250,000	16,250,000	16,250,000	1.4%	10,104,527	4.67100%	0.02415%	4.64685%	104,311.52	1,251,738.24
24	Loan		MC FiveMile	Arrowhead and Entrada Apartments	33,160.08		15,950,000	15,950,000	15,950,000	1.3%	13,211,632	5.23000%	0.02415%	5.20585%	87,879.01	1,054,548.12
24.01	Property			Entrada Apartments		Fee Simple			7,975,000
24.02	Property			Arrowhead Apartments		Fee Simple			7,975,000
25	Loan		GSMC	Turnpike Distribution Center	36.55	Fee Simple	15,000,000	15,000,000	15,000,000	1.3%	12,623,738	3.96200%	0.06415%	3.89785%	71,284.07	855,408.84
26	Loan	13, 21	CGMRC	Paoli Medical Office Park	145.60	Fee Simple	14,500,000	14,462,147	14,462,147	1.2%	11,646,438	4.31000%	0.02415%	4.28585%	71,841.53	862,098.36
27	Loan		JLC	Coral Springs Trade Center	128.24	Fee Simple	14,500,000	14,424,396	14,424,396	1.2%	10,829,957	4.98000%	0.02415%	4.95585%	84,596.68	1,015,160.16
28	Loan		GSMC	Ross Plaza	184.62	Fee Simple	11,300,000	11,300,000	11,300,000	0.9%	9,469,613	3.81400%	0.06415%	3.74985%	52,743.28	632,919.36
29	Loan	13, 22	GSMC	Hampton Inn University Charlottesville	111,000.00	Fee Simple	11,100,000	11,100,000	11,100,000	0.9%	8,038,042	4.15000%	0.02415%	4.12585%	59,513.13	714,157.56
30	Loan		CGMRC	1021 Swan Creek Drive	64.77	Fee Simple	10,000,000	10,000,000	10,000,000	0.8%	7,885,915	3.80000%	0.02415%	3.77585%	46,595.74	559,148.88
31	Loan	23	CGMRC	The Shoppes at Beville Road	100.72	Fee Simple	10,000,000	9,981,433	9,981,433	0.8%	7,288,823	4.32000%	0.02415%	4.29585%	54,566.52	654,798.24
32	Loan		JLC	Imperial Chase	27,191.39	Fee Simple	9,500,000	9,462,604	9,462,604	0.8%	7,738,841	4.73000%	0.02415%	4.70585%	49,442.04	593,304.48
33	Loan		AMF I	Sethi Hotel Portfolio	60,645.16		9,400,000	9,400,000	9,400,000	0.8%	6,956,434	4.72000%	0.02415%	4.69585%	53,428.96	641,147.52
33.01	Property			Holiday Inn Express Hotel & Suites Scott-Lafayette West		Fee Simple			4,800,000
33.02	Property			Hampton Inn & Suites Grenada		Fee Simple			4,600,000
34	Loan		JLC	Brickyard Tower	96.57	Fee Simple	9,000,000	9,000,000	9,000,000	0.8%	7,551,405	4.78600%	0.02415%	4.76185%	47,143.75	565,725.00
35	Loan		JLC	Pine Hill Apartments	60,987.68	Fee Simple	9,000,000	8,965,189	8,965,189	0.7%	7,673,277	6.19200%	0.02415%	6.16785%	55,075.50	660,906.00
36	Loan		CGMRC	266 Broadway	317.69	Fee Simple	8,500,000	8,477,677	8,477,677	0.7%	7,750,644	4.28000%	0.02415%	4.25585%	41,964.31	503,571.72
37	Loan		MC FiveMile	Memorial Shopping Center	217.90	Fee Simple	8,000,000	8,000,000	8,000,000	0.7%	6,311,059	3.81000%	0.02415%	3.78585%	37,322.14	447,865.68
38	Loan	13, 24	GSMC	Courtyard - Portland	85,456.52	Fee Simple	7,862,000	7,862,000	7,862,000	0.7%	5,727,945	4.30700%	0.02415%	4.28285%	42,842.77	514,113.24

A-3

GSMS 2013-GCJ12 Annex A

									Allocated Cut-off						Monthly	Annual
Control	Loan /		Mortgage		Loan Per	Ownership	Original	Cut-off Date	Date Balance	% of Initial	Balloon	Mortgage	Administrative	Net Mortgage	Debt	Debt
Number	Property Flag	Footnotes	Loan Seller	Property Name	Unit ($)	Interest	Balance ($)	Balance ($)	(multi-property)	Pool Balance	Balance ($)	Loan Rate (%)	Fee Rate (%) (1)	Loan Rate (%)	Service ($) (2)	Service ($)
39	Loan		JLC	North Heights Plaza	68.14	Fee Simple	7,750,000	7,750,000	7,750,000	0.6%	6,295,979	4.64000%	0.02415%	4.61585%	39,915.42	478,985.04
40	Loan	25	CGMRC	Medallion Corporate Center	94.78	Fee Simple	7,500,000	7,489,870	7,489,870	0.6%	6,034,181	4.36000%	0.02415%	4.33585%	37,380.07	448,560.84
41	Loan		MC FiveMile	Highwoods Square	147.19	Fee Simple	7,450,000	7,450,000	7,450,000	0.6%	5,941,540	4.11000%	0.02415%	4.08585%	36,041.51	432,498.12
42	Loan	26	JLC	Bennett Street Retail	94.51	Fee Simple	7,150,000	7,116,362	7,116,362	0.6%	6,608,472	5.15000%	0.02415%	5.12585%	39,040.88	468,490.56
43	Loan	13	CGMRC	Devon Self Storage - Amsdell	67.08	Fee Simple	6,975,000	6,965,511	6,965,511	0.6%	5,603,951	4.32000%	0.05415%	4.26585%	34,599.25	415,191.00
44	Loan	27, 28	GSMC	Millstone Lakes Apartments	47,013.89	Fee Simple	6,770,000	6,770,000	6,770,000	0.6%	5,344,274	3.82800%	0.06415%	3.76385%	31,653.32	379,839.84
45	Loan		JLC	Iron Gate Apartments	52,325.58	Fee Simple	6,750,000	6,750,000	6,750,000	0.6%	5,650,921	5.56900%	0.02415%	5.54485%	38,618.49	463,421.88
46	Loan	13	CGMRC	Wingate Inn	78,048.23	Fee Simple	6,650,000	6,634,100	6,634,100	0.6%	4,216,322	5.15000%	0.07415%	5.07585%	44,439.96	533,279.52
47	Loan		AMF I	Professional Village of West Bloomfield	107.83	Fee Simple	6,450,000	6,438,304	6,438,304	0.5%	4,730,276	4.48100%	0.02415%	4.45685%	35,781.67	429,380.04
48	Loan		JLC	Woods on the Fairway	37,795.75	Fee Simple	6,260,000	6,236,299	6,236,299	0.5%	5,138,473	4.96000%	0.02415%	4.93585%	33,452.17	401,426.04
49	Loan		CGMRC	International Plaza	175.28	Fee Simple	6,100,000	6,091,761	6,091,761	0.5%	4,907,800	4.36000%	0.02415%	4.33585%	30,402.46	364,829.52
50	Loan		CGMRC	Off Broadway	87,144.14	Fee Simple	5,865,000	5,838,657	5,838,657	0.5%	4,882,921	5.40000%	0.02415%	5.37585%	32,933.78	395,205.36
51	Loan		CGMRC	Frisco Corners	199.64	Fee Simple	5,630,000	5,630,000	5,630,000	0.5%	4,528,301	4.35000%	0.07415%	4.27585%	28,026.80	336,321.60
52	Loan		JLC	Werner MHP Portfolio	10,784.31		5,500,000	5,500,000	5,500,000	0.5%	4,099,429	4.91300%	0.02415%	4.88885%	31,874.28	382,491.36
52.01	Property			Flamingo Village		Fee Simple			3,250,000
52.02	Property			Triple T		Fee Simple			1,450,000
52.03	Property			Forest Park		Fee Simple			800,000
53	Loan		MC FiveMile	Louetta Professional Plaza	152.52	Fee Simple	5,200,000	5,200,000	5,200,000	0.4%	4,208,580	4.53000%	0.02415%	4.50585%	26,440.41	317,284.92
54	Loan	29	JLC	Cedar Hill Apartments	53,157.89	Fee Simple	5,050,000	5,050,000	5,050,000	0.4%	3,803,202	5.19800%	0.02415%	5.17385%	30,107.28	361,287.36
55	Loan	13	CGMRC	Candlewood Suites Bellevue	58,674.88	Fee Simple	5,000,000	4,987,365	4,987,365	0.4%	3,108,680	4.67000%	0.02415%	4.64585%	32,093.13	385,117.56
56	Loan	30	AMF I	Holiday Inn Express Marietta	62,820.51	Fee Simple	4,900,000	4,900,000	4,900,000	0.4%	3,584,067	4.41000%	0.06415%	4.34585%	26,986.08	323,832.96
57	Loan		JLC	Village at Waterford	61.41	Fee Simple	4,900,000	4,861,397	4,861,397	0.4%	3,958,222	4.48000%	0.02415%	4.45585%	24,769.38	297,232.56
58	Loan	31	MC FiveMile	Reynolds Portfolio	10,341.15		4,850,000	4,850,000	4,850,000	0.4%	3,630,452	5.03000%	0.02415%	5.00585%	28,437.45	341,249.40
58.01	Property			Northwood MHP (Urbana, IL)		Fee Simple			1,750,000
58.02	Property			Marshfield MHP (Marshfield, WI)		Fee Simple			1,400,000
58.03	Property			Evergreen Village MHP (Platteville, WI)		Fee Simple			950,000
58.04	Property			Country Village MHP (Norfolk, NE)		Fee Simple			750,000
59	Loan		JLC	MainStay Suites - Texas Medical Center	51,272.60	Fee Simple	4,740,000	4,717,079	4,717,079	0.4%	3,609,121	5.52000%	0.02415%	5.49585%	29,164.39	349,972.68
60	Loan		CGMRC	54 Great Jones Street/70 West 3rd Street	598.73		4,700,000	4,700,000	4,700,000	0.4%	4,301,017	4.50000%	0.02415%	4.47585%	23,814.21	285,770.52
60.01	Property			70 West 3rd Street		Fee Simple			2,577,419
60.02	Property	32		54 Great Jones Street		Fee Simple			2,122,581
61	Loan		CGMRC	Midtown Small Shops	368.77	Fee Simple	4,665,000	4,665,000	4,665,000	0.4%	3,762,590	4.43000%	0.02415%	4.40585%	23,443.24	281,318.88
62	Loan		JLC	Station at Vinings	132.60	Fee Simple	4,500,000	4,495,320	4,495,320	0.4%	3,790,158	5.77000%	0.02415%	5.74585%	26,317.98	315,815.76
63	Loan	13, 33	CGMRC	Home Depot Plaza	58.70	Fee Simple	4,350,000	4,316,395	4,316,395	0.4%	2,705,745	4.69000%	0.02415%	4.66585%	27,968.38	335,620.56
64	Loan		JLC	Greg Street Commerce Center	41.72	Fee Simple	4,312,500	4,302,408	4,302,408	0.4%	3,528,243	4.85000%	0.02415%	4.82585%	22,756.71	273,080.52
65	Loan		CGMRC	Diamond Valley	73.79	Fee Simple	4,300,000	4,300,000	4,300,000	0.4%	3,424,432	4.07000%	0.02415%	4.04585%	20,702.77	248,433.24
66	Loan		CGMRC	Greenwood Farms Apartments	40,238.88	Fee Simple	4,150,000	4,144,604	4,144,604	0.3%	3,363,194	4.57000%	0.02415%	4.54585%	21,200.40	254,404.80
67	Loan		MC FiveMile	Grogan's Mill Center	108.23	Fee Simple	4,120,000	4,120,000	4,120,000	0.3%	3,319,560	4.40000%	0.02415%	4.37585%	20,631.35	247,576.20
68	Loan		CGMRC	Palms Cabanas Apartments	48,684.21	Fee Simple	3,700,000	3,700,000	3,700,000	0.3%	2,704,269	4.39000%	0.07415%	4.31585%	20,335.47	244,025.64
69	Loan		CGMRC	508-514 Willis Avenue	249.16	Fee Simple	3,700,000	3,700,000	3,700,000	0.3%	3,011,926	4.70000%	0.02415%	4.67585%	19,189.60	230,275.20
70	Loan		CGMRC	AtlantiCare	126.23	Fee Simple	3,700,000	3,692,968	3,692,968	0.3%	2,680,241	4.16000%	0.02415%	4.13585%	19,858.32	238,299.84
71	Loan		CGMRC	Capstone Apartments	49,935.81	Fee Simple	3,650,000	3,645,314	3,645,314	0.3%	2,965,042	4.64000%	0.09415%	4.54585%	18,798.87	225,586.44
72	Loan	34, 35	AMF I	1392 Third Avenue	627.59	Fee Simple	3,640,000	3,640,000	3,640,000	0.3%	2,914,363	4.22000%	0.02415%	4.19585%	17,842.74	214,112.88
73	Loan		CGMRC	Beethoven Apartments	58,333.33	Fee Simple	3,500,000	3,500,000	3,500,000	0.3%	2,820,015	4.40000%	0.09415%	4.30585%	17,526.63	210,319.56
74	Loan		CGMRC	3275 West Hillsboro	116.26	Fee Simple	3,345,000	3,340,490	3,340,490	0.3%	2,692,183	4.37000%	0.02415%	4.34585%	16,691.23	200,294.76
75	Loan	36	MC FiveMile	Cinco Ranch Village	143.06	Fee Simple	2,865,000	2,861,234	2,861,234	0.2%	2,317,055	4.51000%	0.02415%	4.48585%	14,533.56	174,402.72
76	Loan		MC FiveMile	Santa Grande MHC	25,153.44	Fee Simple	2,700,000	2,691,418	2,691,418	0.2%	2,025,530	5.09000%	0.02415%	5.06585%	15,925.83	191,109.96
77	Loan	37	MC FiveMile	Rite Aid Virginia Beach	191.85	Fee Simple	2,650,000	2,650,000	2,650,000	0.2%	1,955,997	4.65000%	0.02415%	4.62585%	14,956.09	179,473.08
78	Loan		CGMRC	Walgreens Savannah TN	164.90	Fee Simple	2,450,000	2,443,816	2,443,816	0.2%	1,523,882	4.68000%	0.06415%	4.61585%	15,738.97	188,867.64

A-4

GSMS 2013-GCJ12 Annex A

						Interest		Original	Remaining	Original Term To	Remaining	Original	Remaining
Control	Loan /		Mortgage			Accrual		Interest-Only	Interest-Only	Maturity	Term To	Amortization Term	Amortization Term	Origination	Due	First	Last IO	First P&I
Number	Property Flag	Footnotes	Loan Seller	Property Name	Amortization Type	Method	Seasoning	Period (Mos.)	Period (Mos.)	(Mos.)	Maturity (Mos.)	(Mos.)	(Mos.)	Date	Date	Due Date	Due Date	Due Date	Maturity Date
1	Loan	8	GSMC	Friendly Center	Interest Only, Then Amortizing	30/360	1	36	35	120	119	360	360	3/12/2013	6	5/6/2013	4/6/2016	5/6/2016	4/6/2023
2	Loan	9, 10	JLC	Queens Crossing	Amortizing	Actual/360	0	0	0	120	120	360	360	4/23/2013	6	6/6/2013		6/6/2013	5/6/2023
3	Loan		JLC	Eagle Ridge Village	Amortizing	Actual/360	2	0	0	120	118	360	358	2/20/2013	6	4/6/2013		4/6/2013	3/6/2023
4	Loan	11	CGMRC	Condyne Industrial Portfolio	Interest Only, Then Amortizing	Actual/360	1	12	11	60	59	348	348	3/28/2013	6	5/6/2013	4/6/2014	5/6/2014	4/6/2018
4.01	Property			Condyne Portfolio-Littleton
4.02	Property			Condyne Portfolio-Fall River
4.03	Property			Condyne Portfolio-Taunton
4.04	Property			Condyne Portfolio-Brockton
5	Loan	12	JLC	W Minneapolis	Amortizing	Actual/360	0	0	0	120	120	360	360	5/3/2013	6	6/6/2013		6/6/2013	5/6/2023
6	Loan	13, 14	CGMRC	Marketplace at Huntingdon Valley	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	4/26/2013	6	6/6/2013	5/6/2015	6/6/2015	5/6/2023
7	Loan	15	GSMC	Bradley Fair Shopping Center	Interest Only, Then Amortizing	Actual/360	1	36	35	120	119	360	360	4/1/2013	6	5/6/2013	4/6/2016	5/6/2016	4/6/2023
8	Loan	13	CGMRC	250 Livingston Street	Amortizing	Actual/360	0	0	0	120	120	360	360	5/1/2013	6	6/6/2013		6/6/2013	5/6/2023
9	Loan	13	CGMRC	Amalfi Hotel	Interest Only, Then Amortizing	Actual/360	1	3	2	60	59	360	360	3/13/2013	6	5/6/2013	7/6/2013	8/6/2013	4/6/2018
10	Loan	16	JLC	Cabana Club Apartments	Interest Only, Then Amortizing	Actual/360	1	24	23	120	119	360	360	3/25/2013	6	5/6/2013	4/6/2015	5/6/2015	4/6/2023
11	Loan		MC FiveMile	Woodhawk Club Apartments	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	336	336	4/17/2013	6	6/6/2013	5/6/2015	6/6/2015	5/6/2023
12	Loan		AMF I	Northeast Philadelphia Industrial Portfolio	Amortizing	Actual/360	0	0	0	120	120	360	360	5/2/2013	6	6/6/2013		6/6/2013	5/6/2023
12.01	Property			10981 Decatur Road
12.02	Property			10360 Drummond Road
12.03	Property			9815 Roosevelt Boulevard
12.04	Property			3031 Red Lion Road
12.05	Property			2800 Comly Road
12.06	Property			275 Geiger Road
12.07	Property			11600 Caroline Road
12.08	Property			11620 Caroline Road
12.09	Property			10195 Northeast Avenue
12.10	Property			12700 Townsend Road
12.11	Property			13430 Damar Drive
12.12	Property			14001 Townsend Road
12.13	Property			10380 Drummond Road
12.14	Property			12600 Townsend Road
13	Loan		CGMRC	Stetson Village	Interest Only, Then Amortizing	Actual/360	1	36	35	120	119	360	360	3/7/2013	6	5/6/2013	4/6/2016	5/6/2016	4/6/2023
14	Loan	17, 18	JLC	Commerce Park	Amortizing	Actual/360	4	0	0	120	116	360	356	12/17/2012	6	2/6/2013		2/6/2013	1/6/2023
15	Loan		CGMRC	A&P Mahwah	Amortizing	Actual/360	0	0	0	120	120	360	360	5/1/2013	6	6/6/2013		6/6/2013	5/6/2023
16	Loan	19	AMF I	Village at Pittsburgh Mills	Amortizing	Actual/360	0	0	0	120	120	300	300	4/25/2013	1	6/1/2013		6/1/2013	5/1/2023
17	Loan		JLC	Merage Tampa Hotel Portfolio	Amortizing	Actual/360	2	0	0	60	58	300	298	2/25/2013	6	4/6/2013		4/6/2013	3/6/2018
17.01	Property			Residence Inn - Northpointe
17.02	Property			Courtyard by Marriott - Oldsmar
17.03	Property			Residence Inn - Oldsmar
18	Loan		JLC	Bryan Apartments	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	4/8/2013	6	6/6/2013	5/6/2015	6/6/2015	5/6/2023
18.01	Property			Willow Oaks Apartments
18.02	Property			Riverstone Apartments
19	Loan		CGMRC	Van Dyke Commons	Amortizing	Actual/360	1	0	0	120	119	360	359	3/28/2013	6	5/6/2013		5/6/2013	4/6/2023
20	Loan		JLC	Adara Apartment Portfolio	Amortizing	Actual/360	1	0	0	120	119	300	299	3/26/2013	6	5/6/2013		5/6/2013	4/6/2023
20.01	Property			Timberlake Apartments
20.02	Property			Madison Pointe Apartments
21	Loan	13	GSMC	High Desert Gateway	Amortizing	Actual/360	0	0	0	120	120	360	360	4/19/2013	6	6/6/2013		6/6/2013	5/6/2023
22	Loan	20	JLC	Fairplain Plaza	Amortizing	Actual/360	0	0	0	120	120	330	330	5/3/2013	6	6/6/2013		6/6/2013	5/6/2023
23	Loan		JLC	DoubleTree El Paso	Amortizing	Actual/360	0	0	0	120	120	240	240	4/9/2013	6	6/6/2013		6/6/2013	5/6/2023
24	Loan		MC FiveMile	Arrowhead and Entrada Apartments	Amortizing	Actual/360	0	0	0	120	120	360	360	5/3/2013	6	6/6/2013		6/6/2013	5/6/2023
24.01	Property			Entrada Apartments
24.02	Property			Arrowhead Apartments
25	Loan		GSMC	Turnpike Distribution Center	Interest Only, Then Amortizing	Actual/360	2	24	22	120	118	360	360	3/5/2013	6	4/6/2013	3/6/2015	4/6/2015	3/6/2023
26	Loan	13, 21	CGMRC	Paoli Medical Office Park	Amortizing	Actual/360	2	0	0	120	118	360	358	2/22/2013	5	4/5/2013		4/5/2013	3/5/2023
27	Loan		JLC	Coral Springs Trade Center	Amortizing	Actual/360	3	0	0	120	117	300	297	2/1/2013	6	3/6/2013		3/6/2013	2/6/2023
28	Loan		GSMC	Ross Plaza	Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	5/1/2013	6	6/6/2013	5/6/2015	6/6/2015	5/6/2023
29	Loan	13, 22	GSMC	Hampton Inn University Charlottesville	Amortizing	Actual/360	0	0	0	120	120	300	300	4/26/2013	6	6/6/2013		6/6/2013	5/6/2023
30	Loan		CGMRC	1021 Swan Creek Drive	Amortizing	Actual/360	0	0	0	120	120	360	360	4/15/2013	6	6/6/2013		6/6/2013	5/6/2023
31	Loan	23	CGMRC	The Shoppes at Beville Road	Amortizing	Actual/360	1	0	0	120	119	300	299	3/12/2013	5	5/5/2013		5/5/2013	4/5/2023
32	Loan		JLC	Imperial Chase	Amortizing	Actual/360	3	0	0	120	117	360	357	1/30/2013	6	3/6/2013		3/6/2013	2/6/2023
33	Loan		AMF I	Sethi Hotel Portfolio	Amortizing	Actual/360	0	0	0	120	120	300	300	4/25/2013	1	6/1/2013		6/1/2013	5/1/2023
33.01	Property			Holiday Inn Express Hotel & Suites Scott-Lafayette West
33.02	Property			Hampton Inn & Suites Grenada
34	Loan		JLC	Brickyard Tower	Interest Only, Then Amortizing	Actual/360	0	12	12	120	120	360	360	4/25/2013	6	6/6/2013	5/6/2014	6/6/2014	5/6/2023
35	Loan		JLC	Pine Hill Apartments	Amortizing	Actual/360	4	0	0	120	116	360	356	12/17/2012	6	2/6/2013		2/6/2013	1/6/2023
36	Loan		CGMRC	266 Broadway	Amortizing	Actual/360	2	0	0	60	58	360	358	2/26/2013	6	4/6/2013		4/6/2013	3/6/2018
37	Loan		MC FiveMile	Memorial Shopping Center	Amortizing	Actual/360	0	0	0	120	120	360	360	4/26/2013	6	6/6/2013		6/6/2013	5/6/2023
38	Loan	13, 24	GSMC	Courtyard - Portland	Amortizing	Actual/360	0	0	0	120	120	300	300	4/26/2013	6	6/6/2013		6/6/2013	5/6/2023

A-5

GSMS 2013-GCJ12 Annex A

						Interest		Original	Remaining	Original Term To	Remaining	Original	Remaining
Control	Loan /		Mortgage			Accrual		Interest-Only	Interest-Only	Maturity	Term To	Amortization Term	Amortization Term	Origination	Due	First	Last IO	First P&I
Number	Property Flag	Footnotes	Loan Seller	Property Name	Amortization Type	Method	Seasoning	Period (Mos.)	Period (Mos.)	(Mos.)	Maturity (Mos.)	(Mos.)	(Mos.)	Date	Date	Due Date	Due Date	Due Date	Maturity Date
39	Loan		JLC	North Heights Plaza	Amortizing	Actual/360	0	0	0	120	120	360	360	5/1/2013	6	6/6/2013		6/6/2013	5/6/2023
40	Loan	25	CGMRC	Medallion Corporate Center	Amortizing	Actual/360	1	0	0	120	119	360	359	3/5/2013	1	5/1/2013		5/1/2013	4/1/2023
41	Loan		MC FiveMile	Highwoods Square	Amortizing	Actual/360	0	0	0	120	120	360	360	4/30/2013	6	6/6/2013		6/6/2013	5/6/2023
42	Loan	26	JLC	Bennett Street Retail	Amortizing	Actual/360	4	0	0	60	56	360	356	12/28/2012	6	2/6/2013		2/6/2013	1/6/2018
43	Loan	13	CGMRC	Devon Self Storage - Amsdell	Amortizing	Actual/360	1	0	0	120	119	360	359	3/26/2013	6	5/6/2013		5/6/2013	4/6/2023
44	Loan	27, 28	GSMC	Millstone Lakes Apartments	Amortizing	Actual/360	0	0	0	120	120	360	360	4/11/2013	6	6/6/2013		6/6/2013	5/6/2023
45	Loan		JLC	Iron Gate Apartments	Amortizing	Actual/360	0	0	0	120	120	360	360	4/12/2013	6	6/6/2013		6/6/2013	5/6/2023
46	Loan	13	CGMRC	Wingate Inn	Amortizing	Actual/360	1	0	0	120	119	240	239	3/11/2013	1	5/1/2013		5/1/2013	4/1/2023
47	Loan		AMF I	Professional Village of West Bloomfield	Amortizing	Actual/360	1	0	0	120	119	300	299	3/27/2013	1	5/1/2013		5/1/2013	4/1/2023
48	Loan		JLC	Woods on the Fairway	Amortizing	Actual/360	3	0	0	120	117	360	357	2/5/2013	6	3/6/2013		3/6/2013	2/6/2023
49	Loan		CGMRC	International Plaza	Amortizing	Actual/360	1	0	0	120	119	360	359	3/22/2013	6	5/6/2013		5/6/2013	4/6/2023
50	Loan		CGMRC	Off Broadway	Amortizing	Actual/360	4	0	0	120	116	360	356	12/6/2012	1	2/1/2013		2/1/2013	1/1/2023
51	Loan		CGMRC	Frisco Corners	Amortizing	Actual/360	0	0	0	120	120	360	360	4/24/2013	5	6/5/2013		6/5/2013	5/5/2023
52	Loan		JLC	Werner MHP Portfolio	Amortizing	Actual/360	0	0	0	120	120	300	300	5/3/2013	6	6/6/2013		6/6/2013	5/6/2023
52.01	Property			Flamingo Village
52.02	Property			Triple T
52.03	Property			Forest Park
53	Loan		MC FiveMile	Louetta Professional Plaza	Amortizing	Actual/360	0	0	0	120	120	360	360	4/19/2013	6	6/6/2013		6/6/2013	5/6/2023
54	Loan	29	JLC	Cedar Hill Apartments	Amortizing	Actual/360	0	0	0	120	120	300	300	4/30/2013	6	6/6/2013		6/6/2013	5/6/2023
55	Loan	13	CGMRC	Candlewood Suites Bellevue	Amortizing	Actual/360	1	0	0	120	119	240	239	3/28/2013	6	5/6/2013		5/6/2013	4/6/2023
56	Loan	30	AMF I	Holiday Inn Express Marietta	Amortizing	Actual/360	0	0	0	120	120	300	300	4/12/2013	1	6/1/2013		6/1/2013	5/1/2023
57	Loan		JLC	Village at Waterford	Amortizing	Actual/360	6	0	0	120	114	360	354	11/6/2012	6	12/6/2012		12/6/2012	11/6/2022
58	Loan	31	MC FiveMile	Reynolds Portfolio	Amortizing	Actual/360	0	0	0	120	120	300	300	4/22/2013	6	6/6/2013		6/6/2013	5/6/2023
58.01	Property			Northwood MHP (Urbana, IL)
58.02	Property			Marshfield MHP (Marshfield, WI)
58.03	Property			Evergreen Village MHP (Platteville, WI)
58.04	Property			Country Village MHP (Norfolk, NE)
59	Loan		JLC	MainStay Suites - Texas Medical Center	Amortizing	Actual/360	3	0	0	120	117	300	297	1/31/2013	6	3/6/2013		3/6/2013	2/6/2023
60	Loan		CGMRC	54 Great Jones Street/70 West 3rd Street	Amortizing	Actual/360	0	0	0	60	60	360	360	4/9/2013	5	6/5/2013		6/5/2013	5/5/2018
60.01	Property			70 West 3rd Street
60.02	Property	32		54 Great Jones Street
61	Loan		CGMRC	Midtown Small Shops	Amortizing	Actual/360	0	0	0	120	120	360	360	4/18/2013	5	6/5/2013		6/5/2013	5/5/2023
62	Loan		JLC	Station at Vinings	Amortizing	Actual/360	1	0	0	120	119	360	359	3/19/2013	6	5/6/2013		5/6/2013	4/6/2023
63	Loan	13, 33	CGMRC	Home Depot Plaza	Amortizing	Actual/360	3	0	0	120	117	240	237	1/25/2013	1	3/1/2013		3/1/2013	2/1/2023
64	Loan		JLC	Greg Street Commerce Center	Amortizing	Actual/360	2	0	0	120	118	360	358	2/22/2013	6	4/6/2013		4/6/2013	3/6/2023
65	Loan		CGMRC	Diamond Valley	Amortizing	Actual/360	0	0	0	120	120	360	360	4/19/2013	5	6/5/2013		6/5/2013	5/5/2023
66	Loan		CGMRC	Greenwood Farms Apartments	Amortizing	Actual/360	1	0	0	120	119	360	359	3/26/2013	1	5/1/2013		5/1/2013	4/1/2023
67	Loan		MC FiveMile	Grogan's Mill Center	Amortizing	Actual/360	0	0	0	120	120	360	360	4/22/2013	6	6/6/2013		6/6/2013	5/6/2023
68	Loan		CGMRC	Palms Cabanas Apartments	Amortizing	Actual/360	0	0	0	120	120	300	300	4/8/2013	6	6/6/2013		6/6/2013	5/6/2023
69	Loan		CGMRC	508-514 Willis Avenue	Amortizing	Actual/360	0	0	0	120	120	360	360	4/22/2013	5	6/5/2013		6/5/2013	5/5/2023
70	Loan		CGMRC	AtlantiCare	Amortizing	Actual/360	1	0	0	120	119	300	299	3/28/2013	6	5/6/2013		5/6/2013	4/6/2023
71	Loan		CGMRC	Capstone Apartments	Amortizing	Actual/360	1	0	0	120	119	360	359	3/21/2013	1	5/1/2013		5/1/2013	4/1/2023
72	Loan	34, 35	AMF I	1392 Third Avenue	Amortizing	Actual/360	0	0	0	120	120	360	360	4/15/2013	1	6/1/2013		6/1/2013	5/1/2023
73	Loan		CGMRC	Beethoven Apartments	Amortizing	Actual/360	0	0	0	120	120	360	360	4/25/2013	5	6/5/2013		6/5/2013	5/5/2023
74	Loan		CGMRC	3275 West Hillsboro	Amortizing	Actual/360	1	0	0	120	119	360	359	3/25/2013	5	5/5/2013		5/5/2013	4/5/2023
75	Loan	36	MC FiveMile	Cinco Ranch Village	Amortizing	Actual/360	1	0	0	120	119	360	359	3/25/2013	6	5/6/2013		5/6/2013	4/6/2023
76	Loan		MC FiveMile	Santa Grande MHC	Amortizing	Actual/360	2	0	0	120	118	300	298	3/5/2013	6	4/6/2013		4/6/2013	3/6/2023
77	Loan	37	MC FiveMile	Rite Aid Virginia Beach	Amortizing	Actual/360	0	0	0	120	120	300	300	4/22/2013	6	6/6/2013		6/6/2013	5/6/2023
78	Loan		CGMRC	Walgreens Savannah TN	Amortizing	Actual/360	1	0	0	120	119	240	239	3/13/2013	6	5/6/2013		5/6/2013	4/6/2023

A-6

GSMS 2013-GCJ12 Annex A

Grace

Third

Second

Control

Loan /

Mortgage

ARD

Final

Period-

Most Recent

Number

Property Flag

Footnotes

Loan Seller

Property Name

(Yes / No)

Maturity Date

Late Fee

Default

Prepayment Provision (3)

NOI ($)

NOI Date

NOI ($)

NOI Date

EGI (if past 2012) ($)

Expenses (if past 2012) ($)

Loan

GSMC

Friendly Center

Lockout/11_>YM or 1%/105_0%/4

10,463,991

12/31/2011

10,753,944

12/31/2012

15,325,566

4,279,513

Loan

9, 10

JLC

Queens Crossing

Lockout/24_Defeasance/92_0%/4

7,716,722

12/31/2011

7,892,895

12/31/2012

9,306,885

1,412,673

Loan

JLC

Eagle Ridge Village

Lockout/26_Defeasance/90_0%/4

4,823,748

12/31/2011

6,072,395

12/31/2012

N/A

Loan

CGMRC

Condyne Industrial Portfolio

Lockout/12_>YM or 1%/44_0%/4

4,753,440

12/31/2011

5,303,256

12/31/2012

N/A

4.01

Property

Condyne Portfolio-Littleton

2,175,559

12/31/2011

2,175,396

12/31/2012

N/A

4.02

Property

Condyne Portfolio-Fall River

1,718,651

12/31/2011

1,649,980

12/31/2012

N/A

4.03

Property

Condyne Portfolio-Taunton

544,507

12/31/2011

1,045,727

12/31/2012

N/A

4.04

Property

Condyne Portfolio-Brockton

314,723

12/31/2011

432,153

12/31/2012

N/A

Loan

JLC

W Minneapolis

Lockout/24_Defeasance/92_0%/4

4,618,077

12/31/2011

5,518,125

12/31/2012

17,681,815

12,077,435

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

Lockout/24_Defeasance/92_0%/4

3,737,750

12/31/2011

3,235,378

12/31/2012

N/A

Loan

GSMC

Bradley Fair Shopping Center

Lockout/25_Defeasance/91_0%/4

4,143,277

12/31/2011

4,616,490

12/31/2012

7,355,394

2,677,568

Loan

CGMRC

250 Livingston Street

Lockout/24_Defeasance/93_0%/3

3,722,381

12/31/2011

3,941,437

12/31/2012

N/A

Loan

CGMRC

Amalfi Hotel

Lockout/25_Defeasance/31_0%/4

3,452,012

12/31/2011

4,278,318

12/31/2012

N/A

Loan

JLC

Cabana Club Apartments

Lockout/25_Defeasance/91_0%/4

N/A

4,050,500

1,136,684

Loan

MC FiveMile

Woodhawk Club Apartments

Lockout/24_Defeasance/92_0%/4

2,578,723

12/31/2011

2,595,011

12/31/2012

4,749,870

2,115,633

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

Lockout/24_Defeasance/89_0%/7

3,471,915

12/31/2011

2,708,261

12/31/2012

N/A

12.01

Property

10981 Decatur Road

N/A

12.02

Property

10360 Drummond Road

N/A

12.03

Property

9815 Roosevelt Boulevard

N/A

12.04

Property

3031 Red Lion Road

N/A

12.05

Property

2800 Comly Road

N/A

12.06

Property

275 Geiger Road

N/A

12.07

Property

11600 Caroline Road

N/A

12.08

Property

11620 Caroline Road

N/A

12.09

Property

10195 Northeast Avenue

N/A

12.10

Property

12700 Townsend Road

N/A

12.11

Property

13430 Damar Drive

N/A

12.12

Property

14001 Townsend Road

N/A

12.13

Property

10380 Drummond Road

N/A

12.14

Property

12600 Townsend Road

N/A

Loan

CGMRC

Stetson Village

Lockout/25_Defeasance/91_0%/4

1,753,567

12/31/2011

2,196,753

12/31/2012

N/A

Loan

17, 18

JLC

Commerce Park

Lockout/28_Defeasance/88_0%/4

2,743,867

12/31/2011

2,836,894

6/30/2012

N/A

Loan

CGMRC

A&P Mahwah

Lockout/24_Defeasance/92_0%/4

2,520,775

12/31/2011

2,520,775

12/31/2012

2,520,775

N/A

Loan

AMF I

Village at Pittsburgh Mills

Lockout/24_Defeasance/92_0%/4

2,379,087

12/31/2011

2,483,110

12/31/2012

N/A

Loan

JLC

Merage Tampa Hotel Portfolio

Lockout/26_Defeasance/30_0%/4

3,311,031

12/31/2011

2,888,201

12/31/2012

N/A

17.01

Property

Residence Inn - Northpointe

1,439,407

12/31/2011

1,139,729

12/31/2012

N/A

17.02

Property

Courtyard by Marriott - Oldsmar

949,077

12/31/2011

945,849

12/31/2012

N/A

17.03

Property

Residence Inn - Oldsmar

922,548

12/31/2011

802,623

12/31/2012

N/A

Loan

JLC

Bryan Apartments

Lockout/24_Defeasance/92_0%/4

2,098,600

12/31/2011

2,096,880

12/31/2012

4,060,366

1,984,361

18.01

Property

Willow Oaks Apartments

1,240,860

12/31/2011

1,177,698

12/31/2012

2,206,272

1,012,653

18.02

Property

Riverstone Apartments

857,740

12/31/2011

919,182

12/31/2012

1,854,094

971,708

Loan

CGMRC

Van Dyke Commons

Lockout/25_Defeasance/91_0%/4

N/A

2,302,638

12/31/2012

N/A

Loan

JLC

Adara Apartment Portfolio

Lockout/25_Defeasance/91_0%/4

2,084,928

12/31/2011

2,309,279

11/30/2012

N/A

20.01

Property

Timberlake Apartments

1,207,702

12/31/2011

1,421,743

11/30/2012

N/A

20.02

Property

Madison Pointe Apartments

877,226

12/31/2011

887,536

11/30/2012

N/A

Loan

GSMC

High Desert Gateway

5 days grace once per calendar year

Lockout/24_Defeasance/92_0%/4

1,031,266

12/31/2011

1,443,037

12/31/2012

2,357,618

674,977

Loan

JLC

Fairplain Plaza

Lockout/24_Defeasance/92_0%/4

1,711,210

12/31/2011

1,615,427

12/31/2012

N/A

Loan

JLC

DoubleTree El Paso

Lockout/24_Defeasance/92_0%/4

2,232,968

12/31/2011

2,560,690

12/31/2012

N/A

Loan

MC FiveMile

Arrowhead and Entrada Apartments

Lockout/24_Defeasance/91_0%/5

1,024,039

12/31/2011

1,271,817

12/31/2012

2,852,598

1,446,164

24.01

Property

Entrada Apartments

640,544

12/31/2011

856,799

12/31/2012

1,453,202

621,199

24.02

Property

Arrowhead Apartments

383,495

12/31/2011

415,018

12/31/2012

1,399,396

824,965

Loan

GSMC

Turnpike Distribution Center

Lockout/26_Defeasance/90_0%/4

1,391,624

12/31/2011

1,376,081

12/31/2012

N/A

Loan

13, 21

CGMRC

Paoli Medical Office Park

Lockout/26_Defeasance/90_0%/4

804,841

12/31/2011

862,070

12/31/2012

N/A

Loan

JLC

Coral Springs Trade Center

Lockout/27_Defeasance/89_0%/4

1,672,681

12/31/2011

1,374,174

11/30/2012

N/A

Loan

GSMC

Ross Plaza

Lockout/24_Defeasance/92_0%/4

1,153,742

12/31/2011

965,441

12/31/2012

1,207,149

266,004

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

Lockout/24_Defeasance/92_0%/4

1,368,068

12/31/2011

1,398,238

12/31/2012

4,330,669

2,939,919

Loan

CGMRC

1021 Swan Creek Drive

Lockout/24_Defeasance/92_0%/4

N/A

308,572

30,212

Loan

CGMRC

The Shoppes at Beville Road

Lockout/25_Defeasance/91_0%/4

575,294

12/31/2011

715,169

12/31/2012

N/A

Loan

JLC

Imperial Chase

Lockout/27_Defeasance/89_0%/4

925,024

12/31/2011

1,094,400

10/31/2012

N/A

Loan

AMF I

Sethi Hotel Portfolio

Lockout/24_Defeasance/92_0%/4

1,280,262

12/31/2011

1,230,970

12/31/2012

3,393,684

2,033,513

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

659,562

12/31/2011

626,865

12/31/2012

1,643,396

1,030,456

33.02

Property

Hampton Inn & Suites Grenada

620,700

12/31/2011

604,105

12/31/2012

1,750,288

1,003,057

Loan

JLC

Brickyard Tower

Lockout/24_Defeasance/92_0%/4

859,092

12/31/2011

929,845

12/31/2012

1,650,097

695,087

Loan

JLC

Pine Hill Apartments

Lockout/28_Defeasance/88_0%/4

889,336

12/31/2011

929,881

12/31/2012

N/A

Loan

CGMRC

266 Broadway

Lockout/26_Defeasance/31_0%/3

860,032

12/31/2011

906,869

12/31/2012

N/A

Loan

MC FiveMile

Memorial Shopping Center

Lockout/24_>YM or 1%/92_0%/4

730,190

12/31/2011

862,754

12/31/2012

1,151,114

263,880

Loan

13, 24

GSMC

Courtyard - Portland

Lockout/24_Defeasance/92_0%/4

925,960

12/31/2011

1,031,980

12/31/2012

2,824,774

1,816,778

A-7

GSMS 2013-GCJ12 Annex A

Grace

Third

Second

Control

Loan /

Mortgage

ARD

Final

Period-

Most Recent

Number

Property Flag

Footnotes

Loan Seller

Property Name

(Yes / No)

Maturity Date

Late Fee

Default

Prepayment Provision (3)

NOI ($)

NOI Date

NOI ($)

NOI Date

EGI (if past 2012) ($)

Expenses (if past 2012) ($)

Loan

JLC

North Heights Plaza

Lockout/24_Defeasance/92_0%/4

568,228

12/31/2011

731,960

12/31/2012

N/A

Loan

CGMRC

Medallion Corporate Center

Lockout/25_>YM or 1%/91_0%/4

519,027

12/31/2011

605,375

12/31/2012

958,223

321,850

Loan

MC FiveMile

Highwoods Square

Lockout/24_Defeasance/92_0%/4

790,050

12/31/2011

798,379

12/31/2012

N/A

Loan

JLC

Bennett Street Retail

Lockout/28_Defeasance/29_0%/3

730,780

12/31/2011

800,949

9/30/2012

N/A

Loan

CGMRC

Devon Self Storage - Amsdell

Lockout/25_Defeasance/91_0%/4

557,127

12/31/2011

737,669

12/31/2012

N/A

Loan

27, 28

GSMC

Millstone Lakes Apartments

Lockout/24_Defeasance/92_0%/4

675,998

12/31/2011

714,738

12/31/2012

1,253,114

546,573

Loan

JLC

Iron Gate Apartments

Lockout/24_Defeasance/92_0%/4

711,562

12/31/2011

661,692

12/31/2012

1,234,372

565,204

Loan

CGMRC

Wingate Inn

Lockout/25_Defeasance/91_0%/4

1,201,744

12/31/2011

1,146,717

12/31/2012

2,349,465

1,418,228

Loan

AMF I

Professional Village of West Bloomfield

Lockout/25_Defeasance/91_0%/4

795,203

12/31/2011

769,970

12/31/2012

N/A

Loan

JLC

Woods on the Fairway

Lockout/27_Defeasance/89_0%/4

553,457

12/31/2011

558,063

11/30/2012

N/A

Loan

CGMRC

International Plaza

Lockout/25_Defeasance/92_0%/3

646,884

12/31/2011

661,008

12/31/2012

N/A

Loan

CGMRC

Off Broadway

Lockout/28_Defeasance/89_0%/3

598,236

12/31/2011

598,760

12/31/2012

1,178,626

524,145

Loan

CGMRC

Frisco Corners

Lockout/24_Defeasance/92_0%/4

557,318

12/31/2011

560,164

12/31/2012

N/A

Loan

JLC

Werner MHP Portfolio

Lockout/24_Defeasance/93_0%/3

903,292

12/31/2011

899,417

12/31/2012

1,952,539

1,040,592

52.01

Property

Flamingo Village

453,564

12/31/2011

475,972

12/31/2012

910,922

421,170

52.02

Property

Triple T

243,000

12/31/2011

175,570

12/31/2012

548,049

368,024

52.03

Property

Forest Park

206,727

12/31/2011

247,876

12/31/2012

493,568

251,398

Loan

MC FiveMile

Louetta Professional Plaza

Lockout/24_Defeasance/92_0%/4

627,962

12/31/2011

553,751

12/31/2012

N/A

Loan

JLC

Cedar Hill Apartments

Lockout/24_Defeasance/92_0%/4

N/A

493,392

12/31/2012

N/A

Loan

CGMRC

Candlewood Suites Bellevue

Lockout/25_Defeasance/91_0%/4

605,326

12/31/2011

739,142

12/31/2012

N/A

Loan

AMF I

Holiday Inn Express Marietta

Lockout/24_Defeasance/92_0%/4

765,822

12/31/2011

753,908

12/31/2012

N/A

Loan

JLC

Village at Waterford

Lockout/30_Defeasance/86_0%/4

511,543

12/31/2011

493,743

12/31/2012

N/A

Loan

MC FiveMile

Reynolds Portfolio

Lockout/24_Defeasance/92_0%/4

321,999

12/31/2011

496,745

12/31/2012

1,036,752

484,130

58.01

Property

Northwood MHP (Urbana, IL)

130,737

12/31/2011

201,801

12/31/2012

354,229

129,409

58.02

Property

Marshfield MHP (Marshfield, WI)

(31,330)

12/31/2011

100,837

12/31/2012

289,955

183,415

58.03

Property

Evergreen Village MHP (Platteville, WI)

106,622

12/31/2011

106,591

12/31/2012

232,099

101,467

58.04

Property

Country Village MHP (Norfolk, NE)

115,972

12/31/2011

87,516

12/31/2012

160,469

69,839

Loan

JLC

MainStay Suites - Texas Medical Center

Lockout/27_Defeasance/89_0%/4

676,130

12/31/2011

733,622

11/30/2012

N/A

Loan

CGMRC

54 Great Jones Street/70 West 3rd Street

Lockout/24_Defeasance/32_0%/4

N/A

237,129

12/31/2012

N/A

60.01

Property

70 West 3rd Street

N/A

237,129

12/31/2012

N/A

60.02

Property

54 Great Jones Street

N/A

Loan

CGMRC

Midtown Small Shops

Lockout/24_Defeasance/92_0%/4

N/A

422,370

12/31/2012

N/A

Loan

JLC

Station at Vinings

Lockout/25_Defeasance/91_0%/4

329,699

12/31/2011

387,709

11/30/2012

N/A

Loan

13, 33

CGMRC

Home Depot Plaza

Lockout/27_Defeasance/90_0%/3

433,730

12/31/2011

513,151

12/31/2012

718,997

227,611

Loan

JLC

Greg Street Commerce Center

Lockout/26_Defeasance/90_0%/4

365,274

12/31/2011

343,585

12/31/2012

N/A

Loan

CGMRC

Diamond Valley

Lockout/24_Defeasance/92_0%/4

156,008

12/31/2011

245,267

12/31/2012

N/A

Loan

CGMRC

Greenwood Farms Apartments

Lockout/25_Defeasance/91_0%/4

387,396

12/31/2011

389,855

12/31/2012

730,530

342,442

Loan

MC FiveMile

Grogan's Mill Center

Lockout/24_Defeasance/92_0%/4

379,580

12/31/2011

449,782

12/31/2012

N/A

Loan

CGMRC

Palms Cabanas Apartments

Lockout/24_Defeasance/93_0%/3

419,729

12/31/2011

433,291

12/31/2012

N/A

Loan

CGMRC

508-514 Willis Avenue

Lockout/24_Defeasance/92_0%/4

236,242

12/31/2011

392,302

12/31/2012

544,907

117,078

Loan

CGMRC

AtlantiCare

Lockout/25_Defeasance/92_0%/3

438,850

12/31/2011

438,850

12/31/2012

N/A

Loan

CGMRC

Capstone Apartments

Lockout/25_Defeasance/91_0%/4

456,643

12/31/2011

467,627

12/31/2012

589,843

120,954

Loan

34, 35

AMF I

1392 Third Avenue

Lockout/24_Defeasance/89_0%/7

282,162

12/31/2011

306,585

12/31/2012

N/A

Loan

CGMRC

Beethoven Apartments

Lockout/24_Defeasance/92_0%/4

421,117

12/31/2011

429,885

12/31/2012

N/A

Loan

CGMRC

3275 West Hillsboro

Lockout/25_Defeasance/91_0%/4

382,938

12/31/2011

360,653

12/31/2012

N/A

Loan

MC FiveMile

Cinco Ranch Village

Lockout/25_Defeasance/91_0%/4

205,268

12/31/2011

201,855

12/31/2012

N/A

Loan

MC FiveMile

Santa Grande MHC

Lockout/26_Defeasance/90_0%/4

277,997

3/31/2012

285,981

3/31/2013

N/A

Loan

MC FiveMile

Rite Aid Virginia Beach

Lockout/24_Defeasance/92_0%/4

N/A

Loan

CGMRC

Walgreens Savannah TN

Lockout/25_Defeasance/92_0%/3

N/A

A-8

GSMS 2013-GCJ12 Annex A

										Debt Yield on	Underwritten				Debt Yield on
Control	Loan /		Mortgage		Most Recent	Most Recent	Underwritten	Underwritten	Underwritten Net	Underwritten Net	Replacement /	Underwritten	Underwritten Net	Underwritten NCF	Underwritten
Number	Property Flag	Footnotes	Loan Seller	Property Name	NOI (if past 2012) ($)	NOI Date (if past 2012)	EGI ($)	Expenses ($)	Operating Income ($)	Operating Income (%)	FF&E Reserve ($)	TI / LC ($)	Cash Flow ($)	DSCR (x) (4)	Net Cash Flow (%)	Appraised Value ($)
1	Loan	8	GSMC	Friendly Center	11,046,053	3/31/2013	16,051,355	4,397,541	11,653,814	11.7%	417,854	373,546	10,862,413	2.02	10.9%	170,000,000
2	Loan	9, 10	JLC	Queens Crossing	7,894,211	2/28/2013	9,017,050	1,745,186	7,271,864	9.7%	43,709	283,246	6,944,908	1.48	9.3%	112,000,000
3	Loan		JLC	Eagle Ridge Village	N/A	N/A	8,462,120	2,321,351	6,140,769	9.9%	194,400	0	5,946,369	1.43	9.6%	84,500,000
4	Loan	11	CGMRC	Condyne Industrial Portfolio	N/A	N/A	9,346,730	3,485,024	5,861,706	10.3%	159,943	422,229	5,279,534	1.40	9.3%	90,100,000
4.01	Property			Condyne Portfolio-Littleton	N/A	N/A	3,683,682	1,315,645	2,368,037		105,600	188,753	2,073,684			37,600,000
4.02	Property			Condyne Portfolio-Fall River	N/A	N/A	2,923,521	1,085,232	1,838,289		12,000	89,539	1,736,751			24,000,000
4.03	Property			Condyne Portfolio-Taunton	N/A	N/A	2,012,823	901,247	1,111,576		3,304	103,373	1,004,898			21,500,000
4.04	Property			Condyne Portfolio-Brockton	N/A	N/A	726,704	182,900	543,804		39,039	40,564	464,201			7,000,000
5	Loan	12	JLC	W Minneapolis	5,604,380	1/31/2013	19,261,656	13,372,427	5,889,229	11.5%	770,466	0	5,118,763	1.48	10.0%	75,000,000
6	Loan	13, 14	CGMRC	Marketplace at Huntingdon Valley	N/A	N/A	5,239,893	1,603,362	3,636,531	8.9%	66,131	187,516	3,382,885	1.43	8.3%	52,000,000
7	Loan	15	GSMC	Bradley Fair Shopping Center	4,677,827	1/31/2013	7,354,650	2,637,138	4,717,512	11.8%	55,710	257,128	4,404,673	2.02	11.0%	68,200,000
8	Loan	13	CGMRC	250 Livingston Street	N/A	N/A	6,979,824	3,061,840	3,917,984	10.4%	59,923	265,864	3,592,198	1.67	9.6%	63,000,000
9	Loan	13	CGMRC	Amalfi Hotel	N/A	N/A	12,728,777	8,743,507	3,985,270	11.6%	509,151	0	3,476,119	1.70	10.1%	48,800,000
10	Loan	16	JLC	Cabana Club Apartments	2,913,816	3/31/2013	4,085,825	1,390,235	2,695,590	8.4%	63,000	0	2,632,590	1.33	8.2%	44,700,000
11	Loan		MC FiveMile	Woodhawk Club Apartments	2,634,237	2/28/2013	4,749,727	2,105,728	2,643,999	9.0%	112,145	0	2,531,854	1.40	8.6%	40,050,000
12	Loan		AMF I	Northeast Philadelphia Industrial Portfolio	N/A	N/A	4,886,402	1,611,197	3,275,205	11.3%	164,129	273,000	2,838,077	1.66	9.8%	39,550,000
12.01	Property			10981 Decatur Road	N/A	N/A	N/A	N/A	513,433		N/A	N/A	N/A			6,200,000
12.02	Property			10360 Drummond Road	N/A	N/A	N/A	N/A	438,902		N/A	N/A	N/A			5,300,000
12.03	Property			9815 Roosevelt Boulevard	N/A	N/A	N/A	N/A	430,621		N/A	N/A	N/A			5,200,000
12.04	Property			3031 Red Lion Road	N/A	N/A	N/A	N/A	306,404		N/A	N/A	N/A			3,700,000
12.05	Property			2800 Comly Road	N/A	N/A	N/A	N/A	256,716		N/A	N/A	N/A			3,100,000
12.06	Property			275 Geiger Road	N/A	N/A	N/A	N/A	231,873		N/A	N/A	N/A			2,800,000
12.07	Property			11600 Caroline Road	N/A	N/A	N/A	N/A	198,748		N/A	N/A	N/A			2,400,000
12.08	Property			11620 Caroline Road	N/A	N/A	N/A	N/A	182,186		N/A	N/A	N/A			2,200,000
12.09	Property			10195 Northeast Avenue	N/A	N/A	N/A	N/A	149,061		N/A	N/A	N/A			1,800,000
12.10	Property			12700 Townsend Road	N/A	N/A	N/A	N/A	132,499		N/A	N/A	N/A			1,600,000
12.11	Property			13430 Damar Drive	N/A	N/A	N/A	N/A	124,218		N/A	N/A	N/A			1,500,000
12.12	Property			14001 Townsend Road	N/A	N/A	N/A	N/A	115,936		N/A	N/A	N/A			1,400,000
12.13	Property			10380 Drummond Road	N/A	N/A	N/A	N/A	115,936		N/A	N/A	N/A			1,400,000
12.14	Property			12600 Townsend Road	N/A	N/A	N/A	N/A	78,671		N/A	N/A	N/A			950,000
13	Loan		CGMRC	Stetson Village	N/A	N/A	4,104,530	1,693,776	2,410,754	9.2%	21,629	91,931	2,297,194	1.45	8.7%	35,900,000
14	Loan	17, 18	JLC	Commerce Park	N/A	N/A	3,233,640	495,550	2,738,090	10.6%	58,201	94,626	2,585,263	1.56	10.0%	37,750,000
15	Loan		CGMRC	A&P Mahwah	2,520,775	1/31/2013	2,394,736	71,842	2,322,894	9.3%	16,537	84,693	2,221,663	1.53	8.9%	35,000,000
16	Loan	19	AMF I	Village at Pittsburgh Mills	N/A	N/A	3,375,262	870,105	2,505,158	10.1%	24,162	138,543	2,342,453	1.39	9.5%	33,000,000
17	Loan		JLC	Merage Tampa Hotel Portfolio	N/A	N/A	8,411,504	5,403,492	3,008,013	12.8%	336,460	0	2,671,553	1.71	11.4%	34,200,000
17.01	Property			Residence Inn - Northpointe	N/A	N/A	3,227,487	2,009,705	1,217,782		129,099	0	1,088,683			14,100,000
17.02	Property			Courtyard by Marriott - Oldsmar	N/A	N/A	2,748,926	1,770,553	978,373		109,957	0	868,416			10,800,000
17.03	Property			Residence Inn - Oldsmar	N/A	N/A	2,435,092	1,623,233	811,858		97,404	0	714,455			9,300,000
18	Loan		JLC	Bryan Apartments	2,076,005	2/28/2013	4,117,239	2,041,249	2,075,990	9.0%	164,100	0	1,911,890	1.31	8.3%	30,050,000
18.01	Property			Willow Oaks Apartments	1,193,619	2/28/2013	2,211,795	1,041,794	1,170,001		89,700	0	1,080,301			16,700,000
18.02	Property			Riverstone Apartments	882,386	2/28/2013	1,905,444	999,455	905,989		74,400	0	831,589			13,350,000
19	Loan		CGMRC	Van Dyke Commons	N/A	N/A	3,005,158	855,057	2,150,101	9.6%	20,906	103,262	2,025,933	1.55	9.1%	30,330,000
20	Loan		JLC	Adara Apartment Portfolio	N/A	N/A	4,085,361	1,878,014	2,207,348	9.9%	229,950	0	1,977,398	1.28	8.9%	30,950,000
20.01	Property			Timberlake Apartments	N/A	N/A	2,443,708	1,135,055	1,308,652		117,450	0	1,191,202			20,250,000
20.02	Property			Madison Pointe Apartments	N/A	N/A	1,641,653	742,958	898,695		112,500	0	786,195			10,700,000
21	Loan	13	GSMC	High Desert Gateway	1,682,641	3/31/2013	2,577,753	682,859	1,894,893	9.6%	24,215	64,000	1,806,678	1.57	9.2%	27,600,000
22	Loan	20	JLC	Fairplain Plaza	N/A	N/A	3,587,627	1,654,427	1,933,200	10.3%	42,032	196,230	1,694,937	1.37	9.0%	26,130,000
23	Loan		JLC	DoubleTree El Paso	N/A	N/A	7,837,974	5,636,356	2,201,619	13.5%	313,519	0	1,888,100	1.51	11.6%	26,300,000
24	Loan		MC FiveMile	Arrowhead and Entrada Apartments	1,406,434	3/31/2013	3,220,641	1,635,537	1,585,104	9.9%	149,225	0	1,435,879	1.36	9.0%	30,900,000
24.01	Property			Entrada Apartments	832,003	3/31/2013	1,453,202	726,556	726,646		62,533	0	664,113			13,100,000
24.02	Property			Arrowhead Apartments	574,431	3/31/2013	1,767,439	908,981	858,458		86,692	0	771,766			17,800,000
25	Loan		GSMC	Turnpike Distribution Center	N/A	N/A	2,064,982	463,903	1,601,078	10.7%	61,558	77,974	1,461,546	1.71	9.7%	20,300,000
26	Loan	13, 21	CGMRC	Paoli Medical Office Park	N/A	N/A	2,376,997	752,416	1,624,581	11.2%	19,865	150,648	1,454,068	1.69	10.1%	20,500,000
27	Loan		JLC	Coral Springs Trade Center	N/A	N/A	2,763,499	1,043,426	1,720,073	11.9%	44,346	140,598	1,535,130	1.51	10.6%	19,800,000
28	Loan		GSMC	Ross Plaza	941,146	3/31/2013	1,380,031	293,730	1,086,301	9.6%	15,302	37,736	1,033,263	1.63	9.1%	15,500,000
29	Loan	13, 22	GSMC	Hampton Inn University Charlottesville	1,390,749	2/28/2013	4,433,133	2,999,838	1,433,295	12.9%	177,325	0	1,255,969	1.76	11.3%	17,100,000
30	Loan		CGMRC	1021 Swan Creek Drive	278,360	3/31/2013	1,105,889	217,120	888,769	8.9%	15,440	17,134	856,195	1.53	8.6%	13,500,000
31	Loan	23	CGMRC	The Shoppes at Beville Road	N/A	N/A	1,331,143	362,651	968,492	9.7%	14,865	47,568	906,059	1.38	9.1%	13,400,000
32	Loan		JLC	Imperial Chase	N/A	N/A	2,306,617	1,108,671	1,197,946	12.7%	111,708	0	1,086,238	1.83	11.5%	15,000,000
33	Loan		AMF I	Sethi Hotel Portfolio	1,360,171	3/31/2013	3,380,222	2,191,614	1,188,608	12.6%	135,209	0	1,053,400	1.64	11.2%	15,100,000
33.01	Property			Holiday Inn Express Hotel & Suites Scott-Lafayette West	612,940	3/31/2013	1,644,470	1,037,762	606,708		65,779	0	540,929			7,700,000
33.02	Property			Hampton Inn & Suites Grenada	747,231	3/31/2013	1,735,752	1,153,852	581,900		69,430	0	512,470			7,400,000
34	Loan		JLC	Brickyard Tower	955,010	2/28/2013	1,726,954	695,702	1,031,251	11.5%	23,298	142,765	865,188	1.53	9.6%	12,300,000
35	Loan		JLC	Pine Hill Apartments	N/A	N/A	1,463,800	541,891	921,909	10.3%	38,367	0	883,542	1.34	9.9%	12,020,000
36	Loan		CGMRC	266 Broadway	N/A	N/A	982,631	142,295	840,336	9.9%	4,003	47,579	788,754	1.57	9.3%	14,700,000
37	Loan		MC FiveMile	Memorial Shopping Center	887,234	2/28/2013	1,111,624	254,503	857,121	10.7%	5,507	41,214	810,400	1.81	10.1%	11,150,000
38	Loan	13, 24	GSMC	Courtyard - Portland	1,007,996	2/24/2013	2,894,827	1,904,452	990,375	12.6%	144,741	0	845,633	1.64	10.8%	11,200,000

A-9

GSMS 2013-GCJ12 Annex A

										Debt Yield on	Underwritten				Debt Yield on
Control	Loan /		Mortgage		Most Recent	Most Recent	Underwritten	Underwritten	Underwritten Net	Underwritten Net	Replacement /	Underwritten	Underwritten Net	Underwritten NCF	Underwritten
Number	Property Flag	Footnotes	Loan Seller	Property Name	NOI (if past 2012) ($)	NOI Date (if past 2012)	EGI ($)	Expenses ($)	Operating Income ($)	Operating Income (%)	FF&E Reserve ($)	TI / LC ($)	Cash Flow ($)	DSCR (x) (4)	Net Cash Flow (%)	Appraised Value ($)
39	Loan		JLC	North Heights Plaza	N/A	N/A	992,278	239,020	753,259	9.7%	31,845	4,570	716,844	1.50	9.2%	11,080,000
40	Loan	25	CGMRC	Medallion Corporate Center	636,373	3/31/2013	1,098,349	304,803	793,546	10.6%	18,997	59,268	715,281	1.59	9.5%	11,000,000
41	Loan		MC FiveMile	Highwoods Square	N/A	N/A	935,833	166,372	769,461	10.3%	7,947	30,132	731,382	1.69	9.8%	10,400,000
42	Loan	26	JLC	Bennett Street Retail	N/A	N/A	1,274,375	458,786	815,589	11.5%	15,060	74,654	725,876	1.55	10.2%	12,200,000
43	Loan	13	CGMRC	Devon Self Storage - Amsdell	N/A	N/A	1,186,666	498,517	688,149	9.9%	27,765	0	660,384	1.59	9.5%	9,100,000
44	Loan	27, 28	GSMC	Millstone Lakes Apartments	706,541	3/31/2013	1,232,501	552,733	679,767	10.0%	48,603	0	631,164	1.66	9.3%	9,040,000
45	Loan		JLC	Iron Gate Apartments	669,168	2/28/2013	1,214,924	576,512	638,412	9.5%	45,150	0	593,262	1.28	8.8%	9,015,000
46	Loan	13	CGMRC	Wingate Inn	931,237	2/28/2013	2,381,733	1,366,819	1,014,914	15.3%	95,269	0	919,645	1.72	13.9%	11,500,000
47	Loan		AMF I	Professional Village of West Bloomfield	N/A	N/A	1,107,032	300,652	806,380	12.5%	11,942	30,851	763,586	1.78	11.9%	9,300,000
48	Loan		JLC	Woods on the Fairway	N/A	N/A	1,279,504	672,260	607,245	9.7%	49,500	0	557,745	1.39	8.9%	8,800,000
49	Loan		CGMRC	International Plaza	N/A	N/A	982,695	265,529	717,166	11.8%	9,036	35,682	672,448	1.84	11.0%	8,250,000
50	Loan		CGMRC	Off Broadway	654,481	2/28/2013	1,167,265	592,274	574,991	9.8%	16,750	0	558,241	1.41	9.6%	7,710,000
51	Loan		CGMRC	Frisco Corners	N/A	N/A	863,372	273,262	590,110	10.5%	5,640	28,201	556,269	1.65	9.9%	7,725,000
52	Loan		JLC	Werner MHP Portfolio	911,947	3/31/2013	1,932,330	1,042,460	889,870	16.2%	25,500	0	864,370	2.26	15.7%	12,680,000
52.01	Property			Flamingo Village	489,752	3/31/2013	875,573	420,159	455,414		10,050	0	445,364			6,400,000
52.02	Property			Triple T	180,025	3/31/2013	586,789	372,168	214,621		8,800	0	205,821			3,560,000
52.03	Property			Forest Park	242,170	3/31/2013	469,968	250,133	219,835		6,650	0	213,185			2,720,000
53	Loan		MC FiveMile	Louetta Professional Plaza	N/A	N/A	877,049	331,861	545,188	10.5%	6,819	44,114	494,255	1.56	9.5%	7,000,000
54	Loan	29	JLC	Cedar Hill Apartments	N/A	N/A	1,004,351	443,329	561,023	11.1%	29,042	0	531,981	1.47	10.5%	6,900,000
55	Loan	13	CGMRC	Candlewood Suites Bellevue	N/A	N/A	1,656,004	950,109	705,895	14.2%	66,240	0	639,655	1.66	12.8%	9,100,000
56	Loan	30	AMF I	Holiday Inn Express Marietta	N/A	N/A	1,808,053	1,109,205	698,848	14.3%	72,322	0	626,526	1.93	12.8%	7,020,000
57	Loan		JLC	Village at Waterford	N/A	N/A	729,316	185,483	543,833	11.2%	19,791	55,413	468,630	1.58	9.6%	7,100,000
58	Loan	31	MC FiveMile	Reynolds Portfolio	552,622	2/28/2013	1,106,106	507,182	598,924	12.3%	25,273	0	573,651	1.68	11.8%	6,990,000
58.01	Property			Northwood MHP (Urbana, IL)	224,820	2/28/2013	348,963	136,475	212,488		5,950	0	206,538			2,600,000
58.02	Property			Marshfield MHP (Marshfield, WI)	106,540	2/28/2013	373,945	191,182	182,763		11,273	0	171,490			2,010,000
58.03	Property			Evergreen Village MHP (Platteville, WI)	130,632	2/28/2013	221,832	109,491	112,341		3,650	0	108,691			1,330,000
58.04	Property			Country Village MHP (Norfolk, NE)	90,630	2/28/2013	161,366	70,034	91,332		4,400	0	86,932			1,050,000
59	Loan		JLC	MainStay Suites - Texas Medical Center	N/A	N/A	1,975,503	1,370,254	605,250	12.8%	79,020	0	526,230	1.50	11.2%	7,200,000
60	Loan		CGMRC	54 Great Jones Street/70 West 3rd Street	N/A	N/A	544,854	102,489	442,365	9.4%	1,992	7,959	432,413	1.51	9.2%	9,300,000
60.01	Property			70 West 3rd Street	N/A	N/A	277,935	46,302	231,634		1,035	5,645	224,953			5,100,000
60.02	Property	32		54 Great Jones Street	N/A	N/A	266,919	56,188	210,731		957	2,314	207,460			4,200,000
61	Loan		CGMRC	Midtown Small Shops	N/A	N/A	537,124	91,059	446,066	9.6%	2,530	12,650	430,886	1.53	9.2%	6,220,000
62	Loan		JLC	Station at Vinings	N/A	N/A	869,332	338,391	530,942	11.8%	8,476	30,134	492,332	1.56	11.0%	6,500,000
63	Loan	13, 33	CGMRC	Home Depot Plaza	491,387	3/31/2013	709,168	204,455	504,713	11.7%	17,647	27,463	459,603	1.37	10.6%	7,075,000
64	Loan		JLC	Greg Street Commerce Center	N/A	N/A	566,761	161,031	405,730	9.4%	22,690	25,266	357,774	1.31	8.3%	5,750,000
65	Loan		CGMRC	Diamond Valley	N/A	N/A	774,533	251,042	523,492	12.2%	15,669	54,435	453,388	1.82	10.5%	6,000,000
66	Loan		CGMRC	Greenwood Farms Apartments	388,088	2/28/2013	707,629	298,072	409,557	9.9%	25,750	0	383,807	1.51	9.3%	5,900,000
67	Loan		MC FiveMile	Grogan's Mill Center	N/A	N/A	752,544	308,012	444,532	10.8%	5,585	41,526	397,421	1.61	9.6%	5,800,000
68	Loan		CGMRC	Palms Cabanas Apartments	N/A	N/A	642,473	231,246	411,227	11.1%	19,000	0	392,227	1.61	10.6%	5,500,000
69	Loan		CGMRC	508-514 Willis Avenue	427,829	3/31/2013	537,432	143,052	394,380	10.7%	2,970	18,122	373,288	1.62	10.1%	6,200,000
70	Loan		CGMRC	AtlantiCare	N/A	N/A	612,340	160,404	451,936	12.2%	7,607	20,535	423,794	1.78	11.5%	5,700,000
71	Loan		CGMRC	Capstone Apartments	468,889	1/31/2013	576,337	164,264	412,073	11.3%	21,900	0	390,173	1.73	10.7%	4,850,000
72	Loan	34, 35	AMF I	1392 Third Avenue	N/A	N/A	393,199	96,679	296,520	8.1%	1,740	0	294,780	1.38	8.1%	5,500,000
73	Loan		CGMRC	Beethoven Apartments	N/A	N/A	762,192	352,968	409,224	11.7%	31,980	0	377,244	1.79	10.8%	6,100,000
74	Loan		CGMRC	3275 West Hillsboro	N/A	N/A	567,973	231,308	336,665	10.1%	4,310	30,122	302,233	1.51	9.0%	5,200,000
75	Loan	36	MC FiveMile	Cinco Ranch Village	N/A	N/A	505,811	189,984	315,827	11.0%	4,414	21,729	289,683	1.66	10.1%	3,900,000
76	Loan		MC FiveMile	Santa Grande MHC	N/A	N/A	498,991	214,776	284,215	10.6%	5,994	0	278,221	1.46	10.3%	3,800,000
77	Loan	37	MC FiveMile	Rite Aid Virginia Beach	N/A	N/A	401,206	50,777	350,429	13.2%	2,072	13,463	334,894	1.87	12.6%	4,200,000
78	Loan		CGMRC	Walgreens Savannah TN	N/A	N/A	298,778	47,414	251,363	10.3%	1,482	0	249,881	1.32	10.2%	4,100,000

A-10

GSMS 2013-GCJ12 Annex A

Control

Loan /

Mortgage

As Stabilized

Cut-off Date

LTV Ratio

Largest Tenant

Second

Number

Property Flag

Footnotes

Loan Seller

Property Name

Appraisal Date

Appraised Value ($)

Appraisal Date

LTV Ratio (%)

at Maturity (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Loan

GSMC

Friendly Center

2/1/2013

NAP

58.8%

50.0%

98.1%

4/23/2013

NAP

Sears (GL)

182,086

1/31/2028

Macy's (GL)

Loan

9, 10

JLC

Queens Crossing

3/6/2013

NAP

67.0%

54.6%

100.0%

3/1/2013

NAP

F&T Management & Parking Corp.

84,549

12/31/2017

Mulan Restaurant LLC

Loan

JLC

Eagle Ridge Village

1/10/2013

NAP

73.2%

61.0%

98.6%

12/31/2012

NAP

Loan

CGMRC

Condyne Industrial Portfolio

Various

NAP

63.3%

59.2%

90.4%

NAP

4.01

Property

Condyne Portfolio-Littleton

1/3/2013

NAP

87.5%

1/31/2013

NAP

Verizon Corp Services Group

150,000

12/31/2016

Veryfine

4.02

Property

Condyne Portfolio-Fall River

12/31/2012

NAP

92.5%

1/31/2013

NAP

Victor Innovative Textiles

554,886

9/23/2017

NAP

4.03

Property

Condyne Portfolio-Taunton

1/3/2013

NAP

87.6%

3/12/2013

NAP

Super-Dog Pet Foods

155,016

11/30/2019

Summit Tire

4.04

Property

Condyne Portfolio-Brockton

12/31/2012

NAP

100.0%

4/17/2013

NAP

Beacon Roofing

60,500

3/31/2016

Condyne-Affiliate

Loan

JLC

W Minneapolis

3/1/2013

NAP

68.0%

56.7%

82.8%

1/31/2013

180.71

149.63

NAP

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

1/23/2013

54,500,000

9/1/2013

78.4%

63.2%

95.6%

2/1/2013

NAP

Weis Markets

62,857

8/31/2028

Fitness International, LLC (LA Fitness)

Loan

GSMC

Bradley Fair Shopping Center

3/1/2013

NAP

58.7%

50.2%

98.1%

3/15/2013

NAP

Bed Bath & Beyond

34,604

1/31/2016

Barnes & Noble

Loan

CGMRC

250 Livingston Street

3/14/2013

64,500,000

3/1/2014

59.5%

46.2%

96.6%

3/7/2013

NAP

The City of New York (Floors 4-8)

185,240

8/31/2020

The City of New York (Floors 1-3)

Loan

CGMRC

Amalfi Hotel

2/1/2013

58,300,000

2/1/2016

70.7%

54.2%

86.4%

12/31/2012

178.14

153.86

NAP

Loan

JLC

Cabana Club Apartments

2/15/2013

NAP

71.9%

61.6%

96.8%

2/28/2013

NAP

Loan

MC FiveMile

Woodhawk Club Apartments

1/30/2013

NAP

73.7%

61.0%

93.6%

3/31/2013

NAP

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

Various

40,650,000

Various

73.3%

58.7%

90.7%

NAP

12.01

Property

10981 Decatur Road

3/1/2013

6,300,000

9/1/2013

100.0%

4/23/2013

NAP

George R. Chaby, Inc.

80,580

12/31/2020

Rio Brands

12.02

Property

10360 Drummond Road

3/6/2013

5,700,000

3/1/2014

91.3%

4/23/2013

NAP

Catalent Packaging

24,750

3/31/2014

Albert Einstein Healthcare Network

12.03

Property

9815 Roosevelt Boulevard

3/6/2013

5,500,000

9/1/2014

61.4%

4/23/2013

NAP

Fluidics

40,577

11/30/2021

Rehab Management

12.04

Property

3031 Red Lion Road

3/1/2013

NAP

100.0%

4/23/2013

NAP

Catalent Packaging

91,828

10/31/2021

NAP

12.05

Property

2800 Comly Road

3/6/2013

3,300,000

3/1/2014

57.5%

4/23/2013

NAP

Crowley Foods / HP HOOD LLC

34,783

12/31/2013

Herr's Foods, Inc.

12.06

Property

275 Geiger Road

3/1/2013

NAP

100.0%

4/23/2013

NAP

Delavau/Accucorp

88,700

10/31/2016

NAP

12.07

Property

11600 Caroline Road

3/6/2013

NAP

89.0%

4/23/2013

NAP

HADCO

89,000

8/31/2015

NAP

12.08

Property

11620 Caroline Road

3/6/2013

NAP

100.0%

4/23/2013

NAP

Material Concepts

70,814

6/30/2018

NAP

12.09

Property

10195 Northeast Avenue

3/6/2013

NAP

100.0%

4/23/2013

NAP

Compass Industries

50,000

12/31/2018

NAP

12.10

Property

12700 Townsend Road

3/6/2013

NAP

100.0%

4/23/2013

NAP

Empire Delivery

42,247

9/30/2013

NAP

12.11

Property

13430 Damar Drive

3/6/2013

1,600,000

9/1/2014

78.3%

4/23/2013

NAP

Patriot Ambulance

31,000

4/30/2017

Emergency Vehicle Specialists

12.12

Property

14001 Townsend Road

3/6/2013

NAP

100.0%

4/23/2013

NAP

Decora Industries, Inc. t/a Data Display Systems

19,000

6/30/2015

Midlandtic Vending Corp

12.13

Property

10380 Drummond Road

3/1/2013

NAP

100.0%

4/23/2013

NAP

United States Post Office

23,000

10/31/2017

NAP

12.14

Property

12600 Townsend Road

3/6/2013

NAP

100.0%

4/23/2013

NAP

ABCO Refrigeration

23,000

7/31/2017

NAP

Loan

CGMRC

Stetson Village

12/18/2012

NAP

73.3%

64.0%

96.5%

12/31/2012

NAP

Safeway

57,860

7/31/2028

Phoenix Children's Academy

Loan

17, 18

JLC

Commerce Park

11/6/2012

NAP

68.5%

56.4%

100.0%

12/5/2012

NAP

ATMI

72,710

12/31/2016

Lorad Hologic

Loan

CGMRC

A&P Mahwah

2/12/2013

NAP

71.4%

57.0%

100.0%

5/6/2013

NAP

A&P

110,249

2/29/2024

NAP

Loan

AMF I

Village at Pittsburgh Mills

12/21/2012

NAP

75.0%

55.5%

100.0%

4/18/2013

NAP

Ross Dress for Less

30,187

1/31/2018

Best Buy

Loan

JLC

Merage Tampa Hotel Portfolio

7/2/2012

40,000,000

7/2/2014

68.5%

60.6%

69.1%

113.11

78.54

17.01

Property

Residence Inn - Northpointe

7/2/2012

14,900,000

7/2/2014

70.1%

12/31/2012

119.26

83.56

NAP

17.02

Property

Courtyard by Marriott - Oldsmar

7/2/2012

13,700,000

7/2/2014

64.4%

12/31/2012

109.77

70.72

NAP

17.03

Property

Residence Inn - Oldsmar

7/2/2012

11,400,000

7/2/2014

73.8%

12/31/2012

111.13

82.02

NAP

Loan

JLC

Bryan Apartments

3/19/2013

NAP

76.5%

66.0%

95.2%

NAP

18.01

Property

Willow Oaks Apartments

3/19/2013

NAP

95.0%

3/26/2013

NAP

18.02

Property

Riverstone Apartments

3/19/2013

NAP

95.6%

3/26/2013

NAP

Loan

CGMRC

Van Dyke Commons

2/21/2013

NAP

73.7%

58.9%

99.8%

12/31/2012

NAP

L.A. Fitness International

45,000

9/30/2022

HomeGoods, Inc.

Loan

JLC

Adara Apartment Portfolio

Various

NAP

72.1%

53.7%

93.2%

NAP

20.01

Property

Timberlake Apartments

10/26/2012

NAP

96.2%

1/31/2013

NAP

20.02

Property

Madison Pointe Apartments

11/7/2012

NAP

90.0%

1/31/2013

NAP

Loan

GSMC

High Desert Gateway

2/25/2013

27,800,000

7/1/2013

71.3%

56.6%

99.0%

4/1/2013

NAP

Marshalls

26,000

9/30/2020

Ross Dress for Less

Loan

JLC

Fairplain Plaza

2/28/2013

26,830,000

2/28/2014

71.8%

56.3%

75.1%

2/26/2013

NAP

Dunham's Sporting Goods

53,683

1/31/2023

TJ Maxx

Loan

JLC

DoubleTree El Paso

1/14/2013

NAP

61.8%

38.4%

74.4%

12/31/2012

105.89

78.74

NAP

Loan

MC FiveMile

Arrowhead and Entrada Apartments

3/8/2013

NAP

51.6%

42.8%

87.3%

NAP

24.01

Property

Entrada Apartments

3/8/2013

NAP

90.4%

3/28/2013

NAP

24.02

Property

Arrowhead Apartments

3/8/2013

NAP

84.9%

3/25/2013

NAP

Loan

GSMC

Turnpike Distribution Center

2/8/2013

NAP

73.9%

62.2%

100.0%

2/28/2013

NAP

Iron Mountain

168,942

10/31/2023

Genco

Loan

13, 21

CGMRC

Paoli Medical Office Park

1/15/2013

23,300,000

2/1/2014

70.5%

50.0%

75.5%

4/19/2013

NAP

Paoli Hospital

20,125

11/30/2014

The Simkiss Agency

Loan

JLC

Coral Springs Trade Center

12/10/2012

21,000,000

6/10/2014

72.9%

54.7%

78.5%

1/30/2013

NAP

Anova Business Centers, Inc

21,000

12/31/2023

Peking Tokyo Restaurant

Loan

GSMC

Ross Plaza

3/13/2013

NAP

72.9%

61.1%

100.0%

5/1/2013

NAP

Michael's

23,824

2/28/2015

PetSmart

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

2/15/2013

19,700,000

2/15/2016

64.9%

40.8%

77.8%

2/28/2013

144.39

112.29

NAP

Loan

CGMRC

1021 Swan Creek Drive

2/19/2013

NAP

74.1%

58.4%

100.0%

12/12/2012

NAP

Nissan

154,400

10/31/2023

NAP

Loan

CGMRC

The Shoppes at Beville Road

2/21/2013

NAP

74.5%

54.4%

91.2%

2/1/2013

NAP

Publix Super Markets

39,795

8/13/2016

Get Fitness

Loan

JLC

Imperial Chase

11/19/2012

NAP

63.1%

51.6%

89.7%

12/20/2012

NAP

Loan

AMF I

Sethi Hotel Portfolio

Various

NAP

62.3%

46.1%

66.3%

88.52

58.65

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

2/27/2013

NAP

66.5%

3/31/2013

90.73

60.37

NAP

33.02

Property

Hampton Inn & Suites Grenada

2/25/2013

NAP

66.0%

3/31/2013

86.53

57.13

NAP

Loan

JLC

Brickyard Tower

3/28/2013

NAP

73.2%

61.4%

92.8%

3/28/2013

NAP

Enerbank

27,309

3/31/2018

H.W. Lochner

Loan

JLC

Pine Hill Apartments

10/11/2012

NAP

74.6%

63.8%

95.2%

12/31/2012

NAP

Loan

CGMRC

266 Broadway

1/17/2013

NAP

57.7%

52.7%

100.0%

1/23/2013

NAP

Bank of America

4,537

7/12/2021

Delmar Management

Loan

MC FiveMile

Memorial Shopping Center

3/15/2013

NAP

71.7%

56.6%

100.0%

3/12/2013

NAP

Colorado River Mgmt. (Urgent Care)

4,900

7/31/2022

Well Fargo Bank

Loan

13, 24

GSMC

Courtyard - Portland

3/1/2013

12,900,000

3/1/2015

70.2%

44.4%

69.6%

2/24/2013

112.84

78.52

NAP

A-11

GSMS 2013-GCJ12 Annex A

Control

Loan /

Mortgage

As Stabilized

Cut-off Date

LTV Ratio

Largest Tenant

Second

Number

Property Flag

Footnotes

Loan Seller

Property Name

Appraisal Date

Appraised Value ($)

Appraisal Date

LTV Ratio (%)

at Maturity (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Loan

JLC

North Heights Plaza

10/12/2012

NAP

69.9%

56.8%

100.0%

12/31/2012

NAP

Hobby Lobby

61,504

9/30/2020

Sears Outlet

Loan

CGMRC

Medallion Corporate Center

1/16/2013

NAP

68.1%

54.9%

90.7%

3/31/2013

NAP

JWP1, LLC

13,024

12/31/2016

Prince Contracting, LLC

Loan

MC FiveMile

Highwoods Square

2/22/2013

NAP

71.6%

57.1%

100.0%

2/28/2013

NAP

h.h.gregg

30,000

2/28/2023

CVS (GL)

Loan

JLC

Bennett Street Retail

11/15/2012

NAP

58.3%

54.2%

90.1%

12/4/2012

NAP

Interiors Market

9,720

9/30/2014

Frank Ski Restaurant

Loan

CGMRC

Devon Self Storage - Amsdell

2/19/2013

10,000,000

3/1/2014

76.5%

56.0%

82.9%

3/5/2013

NAP

Loan

27, 28

GSMC

Millstone Lakes Apartments

3/13/2013

NAP

74.9%

59.1%

99.3%

4/3/2013

NAP

Loan

JLC

Iron Gate Apartments

2/1/2013

NAP

74.9%

62.7%

98.4%

2/18/2013

NAP

Loan

CGMRC

Wingate Inn

10/12/2012

11,800,000

11/1/2013

57.7%

35.7%

79.9%

12/31/2012

95.00

75.05

NAP

Loan

AMF I

Professional Village of West Bloomfield

2/27/2013

NAP

69.2%

50.9%

87.9%

3/22/2013

NAP

Center for Holistic Medicine

5,585

7/31/2015

Medical Center Pediatrics

Loan

JLC

Woods on the Fairway

11/19/2012

NAP

70.9%

58.4%

92.7%

1/4/2013

NAP

Loan

CGMRC

International Plaza

2/25/2013

NAP

73.8%

59.5%

100.0%

2/15/2013

NAP

CVS

12,000

7/30/2017

La Hacienda of Valencia, LLC

Loan

CGMRC

Off Broadway

10/2/2012

NAP

75.7%

63.3%

100.0%

10/1/2012

NAP

Loan

CGMRC

Frisco Corners

2/23/2013

NAP

72.9%

58.6%

92.4%

3/5/2013

NAP

Frisco Sports Center, LLC

4,244

7/31/2018

E-Care Frisco Emergency

Loan

JLC

Werner MHP Portfolio

Various

NAP

43.4%

32.3%

93.7%

NAP

52.01

Property

Flamingo Village

11/13/2012

NAP

100.0%

3/31/2013

NAP

52.02

Property

Triple T

11/12/2012

NAP

82.4%

3/31/2013

NAP

52.03

Property

Forest Park

11/16/2012

NAP

99.2%

3/31/2013

NAP

Loan

MC FiveMile

Louetta Professional Plaza

1/24/2013

NAP

74.3%

60.1%

96.3%

3/1/2013

NAP

RE/MAX Vintage

8,096

1/31/2018

OBGYN Associates Willowbrook

Loan

JLC

Cedar Hill Apartments

2/19/2013

NAP

73.2%

55.1%

96.8%

2/28/2013

NAP

Loan

CGMRC

Candlewood Suites Bellevue

3/1/2013

10,300,000

3/1/2016

54.8%

30.2%

78.6%

12/31/2012

67.15

52.78

NAP

Loan

AMF I

Holiday Inn Express Marietta

2/28/2013

NAP

69.8%

51.1%

66.3%

12/31/2012

93.82

62.20

NAP

Loan

JLC

Village at Waterford

10/6/2012

7,400,000

10/6/2013

68.5%

55.7%

92.9%

12/31/2012

NAP

Food Lion

46,153

10/30/2016

Five Star Finds

Loan

MC FiveMile

Reynolds Portfolio

Various

NAP

69.4%

51.9%

86.4%

NAP

58.01

Property

Northwood MHP (Urbana, IL)

2/19/2013

NAP

100.0%

4/12/2013

NAP

58.02

Property

Marshfield MHP (Marshfield, WI)

2/9/2013

NAP

69.3%

4/12/2013

NAP

58.03

Property

Evergreen Village MHP (Platteville, WI)

2/19/2013

NAP

97.3%

4/12/2013

NAP

58.04

Property

Country Village MHP (Norfolk, NE)

2/13/2013

NAP

95.5%

4/12/2013

NAP

Loan

JLC

MainStay Suites - Texas Medical Center

11/1/2012

NAP

65.5%

50.1%

80.1%

11/30/2012

72.37

57.95

NAP

Loan

CGMRC

54 Great Jones Street/70 West 3rd Street

Various

NAP

50.5%

46.2%

100.0%

NAP

60.01

Property

70 West 3rd Street

2/21/2013

NAP

100.0%

2/13/2013

NAP

Negril Village, Inc.

4,500

3/31/2016

NAP

60.02

Property

54 Great Jones Street

2/26/2013

NAP

100.0%

2/13/2013

NAP

J.F. Jones, Inc. d/b/a GJC

900

6/30/2018

Pier-Olivier Calestagne

Loan

CGMRC

Midtown Small Shops

12/24/2012

NAP

75.0%

60.5%

100.0%

3/1/2013

NAP

Original Pancake House

4,000

2/28/2018

Vitamin Shoppe

Loan

JLC

Station at Vinings

12/11/2012

NAP

69.2%

58.3%

69.5%

11/30/2012

NAP

Fifth Third Bank

4,218

3/31/2022

New York Pizza

Loan

13, 33

CGMRC

Home Depot Plaza

11/28/2012

7,500,000

11/28/2014

61.0%

36.1%

84.5%

10/18/2012

NAP

Jo-Ann Fabrics

35,000

1/31/2017

Tuesday Morning

Loan

JLC

Greg Street Commerce Center

1/29/2013

NAP

74.8%

61.4%

92.3%

1/31/2013

NAP

McClelland Laboratories, Inc.

43,088

7/31/2017

CA State Automobile ASSN

Loan

CGMRC

Diamond Valley

3/19/2013

NAP

71.7%

57.1%

91.3%

1/17/2013

NAP

Big Cheese Pizza

15,400

9/30/2018

Crunch Fitness

Loan

CGMRC

Greenwood Farms Apartments

2/18/2013

NAP

70.2%

57.0%

95.1%

3/11/2013

NAP

Loan

MC FiveMile

Grogan's Mill Center

1/1/2013

NAP

71.0%

57.2%

96.8%

3/7/2013

NAP

Wonderwild

7,483

12/31/2016

Woodforest National Bank

Loan

CGMRC

Palms Cabanas Apartments

2/21/2013

NAP

67.3%

49.2%

100.0%

1/18/2013

NAP

Loan

CGMRC

508-514 Willis Avenue

3/4/2013

NAP

59.7%

48.6%

100.0%

3/15/2013

NAP

BB Management Group

5,000

10/31/2022

Bronx Beauty Supply

Loan

CGMRC

AtlantiCare

12/19/2012

NAP

64.8%

47.0%

100.0%

1/31/2013

NAP

AtlantiCare Health System, Inc.

29,257

4/30/2023

NAP

Loan

CGMRC

Capstone Apartments

1/30/2013

NAP

75.2%

61.1%

100.0%

1/31/2013

NAP

Loan

34, 35

AMF I

1392 Third Avenue

3/6/2013

NAP

66.2%

53.0%

100.0%

3/14/2013

NAP

Scottrade

1,200

3/31/2021

Essentials Plus

Loan

CGMRC

Beethoven Apartments

3/15/2013

NAP

57.4%

46.2%

91.7%

3/13/2013

NAP

Loan

CGMRC

3275 West Hillsboro

2/19/2013

NAP

64.2%

51.8%

100.0%

2/1/2013

NAP

New Directions for Young

3,937

6/30/2015

East Coast Health Ins.

Loan

MC FiveMile

Cinco Ranch Village

2/18/2013

NAP

73.4%

59.4%

100.0%

3/22/2013

NAP

Centerra Ranch Montessori School

4,000

2/28/2018

Fashion Park Cleaners

Loan

MC FiveMile

Santa Grande MHC

2/12/2013

NAP

70.8%

53.3%

95.3%

3/31/2013

NAP

Loan

MC FiveMile

Rite Aid Virginia Beach

3/5/2013

NAP

63.1%

46.6%

100.0%

2/28/2013

NAP

Rite Aid

13,813

3/7/2025

NAP

Loan

CGMRC

Walgreens Savannah TN

12/21/2012

NAP

59.6%

37.2%

100.0%

1/9/2013

NAP

Walgreens

14,820

6/30/2082

NAP

A-12

GSMS 2013-GCJ12 Annex A

Second

Third

Fourth

Fifth

Environmental

Control

Loan /

Mortgage

Largest Tenant

Third

Largest Tenant

Fourth

Largest Tenant

Fifth

Largest Tenant

Phase I

Number

Property Flag

Footnotes

Loan Seller

Property Name

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Report Date

Loan

GSMC

Friendly Center

145,388

11/14/2016

Belk

139,880

4/8/2017

Grande Cinemas (GL)

60,400

3/3/2020

BB&T (GL)

60,000

11/30/2036

2/14/2013

Loan

9, 10

JLC

Queens Crossing

22,500

9/30/2020

TDC Development & Construction Corp.

14,762

12/31/2017

Arheesu Restaurant, Inc.

12,700

12/31/2017

Irresistible Int'L LLC

10,500

9/30/2020

3/3/2013

Loan

JLC

Eagle Ridge Village

NAP

1/4/2013

Loan

CGMRC

Condyne Industrial Portfolio

4.01

Property

Condyne Portfolio-Littleton

90,000

12/31/2014

Triumph Learning

80,000

10/31/2014

Bureau Veritas

60,000

3/31/2019

Archive Systems

40,000

1/31/2023

12/31/2012

4.02

Property

Condyne Portfolio-Fall River

NAP

12/31/2012

4.03

Property

Condyne Portfolio-Taunton

134,648

7/31/2019

NAP

12/27/2012

4.04

Property

Condyne Portfolio-Brockton

20,575

2/28/2020

Advantage Construction

19,025

6/30/2019

NAP

12/27/2012

Loan

JLC

W Minneapolis

NAP

3/22/2013

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

41,900

4/30/2017

Sears, Roebuck and Co.

21,092

11/19/2014

Rite Aid

10,908

12/14/2021

M&M Fashion for Kids, Inc.

8,050

12/31/2016

1/28/2013

Loan

GSMC

Bradley Fair Shopping Center

28,167

4/30/2018

The Fresh Market

20,970

6/30/2022

The Gap

12,000

11/30/2016

Talbot's

9,500

1/31/2017

3/18/2013

Loan

CGMRC

250 Livingston Street

79,424

12/31/2016

Danny & Andy Deli

1,200

9/30/2016

NAP

9/25/2012

Loan

CGMRC

Amalfi Hotel

NAP

11/6/2012

Loan

JLC

Cabana Club Apartments

NAP

2/27/2013

Loan

MC FiveMile

Woodhawk Club Apartments

NAP

2/5/2013

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

12.01

Property

10981 Decatur Road

74,256

7/31/2014

East Phila. Furniture

60,000

6/30/2018

CB Logistics

19,200

6/1/2013

AGS

6,400

MTM

3/26/2013

12.02

Property

10360 Drummond Road

16,600

5/31/2014

Penn Graphic Associates

16,500

3/30/2014

Best Work Industries

16,400

5/31/2015

Susquehanna Assoc. for Blind

16,400

5/31/2014

3/15/2013

12.03

Property

9815 Roosevelt Boulevard

7,614

12/31/2016

NAP

3/15/2013

12.04

Property

3031 Red Lion Road

NAP

3/15/2013

12.05

Property

2800 Comly Road

21,816

9/30/2013

NAP

3/15/2013

12.06

Property

275 Geiger Road

NAP

3/15/2013

12.07

Property

11600 Caroline Road

NAP

3/15/2013

12.08

Property

11620 Caroline Road

NAP

3/26/2013

12.09

Property

10195 Northeast Avenue

NAP

3/15/2013

12.10

Property

12700 Townsend Road

NAP

3/7/2013

12.11

Property

13430 Damar Drive

5,000

1/31/2017

NAP

3/15/2013

12.12

Property

14001 Townsend Road

15,000

4/30/2016

NAP

3/15/2013

12.13

Property

10380 Drummond Road

NAP

3/26/2013

12.14

Property

12600 Townsend Road

NAP

3/15/2013

Loan

CGMRC

Stetson Village

10,094

6/30/2024

Fitness One

7,810

2/29/2016

Safeway Fuel Center

5,600

1/31/2028

Bella Donne Salon Suites

4,684

5/31/2015

2/11/2013

Loan

17, 18

JLC

Commerce Park

60,000

12/31/2017

Amphenol

49,500

8/31/2023

Good Directions

19,630

12/31/2017

Wind Corp.

18,025

9/30/2014

11/21/2012, 11/26/2012, 11/28/2012

Loan

CGMRC

A&P Mahwah

NAP

2/12/2013

Loan

AMF I

Village at Pittsburgh Mills

30,000

1/31/2018

Michael's

21,513

4/1/2018

PetSmart

20,087

3/31/2017

OfficeMax

18,448

3/31/2018

1/7/2013

Loan

JLC

Merage Tampa Hotel Portfolio

17.01

Property

Residence Inn - Northpointe

NAP

��

NAP

1/2/2013

17.02

Property

Courtyard by Marriott - Oldsmar

NAP

1/2/2013

17.03

Property

Residence Inn - Oldsmar

NAP

1/2/2013

Loan

JLC

Bryan Apartments

18.01

Property

Willow Oaks Apartments

NAP

3/26/2013

18.02

Property

Riverstone Apartments

NAP

3/26/2013

Loan

CGMRC

Van Dyke Commons

25,802

10/31/2017

Golfsmith NU, LLC

20,087

12/31/2016

Dollar Tree

9,530

6/30/2023

The Vine Bar, LLC

3,989

5/31/2014

2/27/2013

Loan

JLC

Adara Apartment Portfolio

20.01

Property

Timberlake Apartments

NAP

1/18/2013

20.02

Property

Madison Pointe Apartments

NAP

11/15/2012

Loan

GSMC

High Desert Gateway

25,000

1/31/2021

Jo-Ann Stores

20,004

1/31/2022

Pier 1

10,090

2/28/2023

Chase (GL)

4,500

1/31/2033

3/4/2013

Loan

JLC

Fairplain Plaza

30,000

8/31/2022

PetSmart

20,087

1/31/2018

Michael's

17,190

10/31/2018

Dollar Tree

14,400

10/31/2013

2/6/2013

Loan

JLC

DoubleTree El Paso

NAP

11/12/2012

Loan

MC FiveMile

Arrowhead and Entrada Apartments

24.01

Property

Entrada Apartments

NAP

4/2/2013

24.02

Property

Arrowhead Apartments

NAP

4/2/2013

Loan

GSMC

Turnpike Distribution Center

121,369

3/31/2018

Mine Safety Appliances

120,078

12/31/2022

NAP

2/15/2013

Loan

13, 21

CGMRC

Paoli Medical Office Park

17,936

6/30/2019

Main Line Health Care, Inc.

11,634

11/30/2014

Premier Orthopedics

5,827

7/31/2023

Paoli Hematology-Oncology

5,247

6/30/2016

1/25/2013

Loan

JLC

Coral Springs Trade Center

7,778

12/31/2017

The Keyes Company

6,797

11/30/2018

TooJay's of Coral Springs, LLC

5,250

9/30/2017

1st Choice Realty, Florida

3,762

7/31/2015

1/30/2013

Loan

GSMC

Ross Plaza

19,147

1/31/2016

Vision Works

4,035

1/31/2023

Mattress Giant

4,000

5/31/2016

US Recruiting Office

2,600

11/21/2017

3/15/2013

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

NAP

4/22/2013

Loan

CGMRC

1021 Swan Creek Drive

NAP

2/18/2013

Loan

CGMRC

The Shoppes at Beville Road

10,585

1/31/2020

Humana MarketPOINT, Inc.

4,200

8/21/2016

H&R Block

3,020

4/30/2016

Coast Dental Services

2,546

5/31/2013

2/15/2013

Loan

JLC

Imperial Chase

NAP

12/5/2012

Loan

AMF I

Sethi Hotel Portfolio

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

NAP

3/4/2013

33.02

Property

Hampton Inn & Suites Grenada

NAP

3/5/2013

Loan

JLC

Brickyard Tower

14,706

6/30/2016

Summitt Energy

6,555

9/30/2013

Pitney Bowes Bank, Inc

5,703

8/31/2015

The Ritchie Group

4,865

12/31/2015

3/11/2013

Loan

JLC

Pine Hill Apartments

NAP

10/23/2012

Loan

CGMRC

266 Broadway

2,930

7/31/2017

Congresswoman

2,200

1/2/2015

Advanced Care Staffing

1,978

1/31/2018

Hager Management, Inc.

1,883

3/31/2014

1/29/2013

Loan

MC FiveMile

Memorial Shopping Center

4,715

6/30/2022

Dry Clean Planet

3,600

2/28/2020

The Egg and I

3,445

2/28/2018

Wendy Swantkowski D.D.S.

2,500

9/30/2014

4/23/2013

Loan

13, 24

GSMC

Courtyard - Portland

NAP

4/8/2013

A-13

GSMS 2013-GCJ12 Annex A

Second

Third

Fourth

Fifth

Environmental

Control

Loan /

Mortgage

Largest Tenant

Third

Largest Tenant

Fourth

Largest Tenant

Fifth

Largest Tenant

Phase I

Number

Property Flag

Footnotes

Loan Seller

Property Name

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Report Date

Loan

JLC

North Heights Plaza

28,018

6/14/2017

Bed Bath & Beyond

24,210

1/31/2021

NAP

12/20/2012

Loan

CGMRC

Medallion Corporate Center

6,372

9/30/2014

Grace Baptist Church

5,672

12/31/2015

Thunderbolt International, Inc

4,416

11/30/2014

Harvest Church of Tampa, Inc.

3,668

6/30/2015

1/28/2013

Loan

MC FiveMile

Highwoods Square

10,880

1/31/2031

Mattress Source

4,790

7/23/2016

Moe's Southwest Grill

2,474

3/31/2021

Randstad

1,280

7/31/2016

4/15/2013

Loan

JLC

Bennett Street Retail

8,000

2/29/2016

Sugar Hill

5,010

9/30/2014

The Shelter

4,800

8/31/2014

Body Central

4,616

10/31/2013

11/28/2012

Loan

CGMRC

Devon Self Storage - Amsdell

NAP

2/27/2013

Loan

27, 28

GSMC

Millstone Lakes Apartments

NAP

4/8/2013

Loan

JLC

Iron Gate Apartments

NAP

2/12/2013

Loan

CGMRC

Wingate Inn

NAP

2/26/2013

Loan

AMF I

Professional Village of West Bloomfield

5,006

3/31/2016

MRF Group, PLLC

4,865

10/31/2017

Beiltman Laser Eye Institute

4,840

12/31/2017

Maple Cardiology

4,298

2/28/2018

3/5/2013

Loan

JLC

Woods on the Fairway

NAP

12/6/2012

Loan

CGMRC

International Plaza

6,707

7/31/2019

Atlantic Asian Food Management, Inc.

4,656

1/31/2017

7-Eleven, Inc.

3,588

8/31/2017

Dr. Daryanani, Inc.

3,006

9/30/2017

3/8/2013

Loan

CGMRC

Off Broadway

NAP

12/3/2012

Loan

CGMRC

Frisco Corners

3,467

3/31/2014

Chicago Title Company

3,217

1/31/2018

Land America American

2,650

9/30/2014

Salon M. Inc.

2,373

11/30/2013

3/7/2013

Loan

JLC

Werner MHP Portfolio

52.01

Property

Flamingo Village

NAP

11/15/2012

52.02

Property

Triple T

NAP

11/15/2012

52.03

Property

Forest Park

NAP

11/15/2012

Loan

MC FiveMile

Louetta Professional Plaza

6,243

8/31/2017

First Choice Emergency Room

4,000

8/31/2014

Houston Allergy & Asthma Associates, P.A.

3,643

7/1/2014

Pharmacy Innovations

3,236

7/31/2015

4/15/2013

Loan

JLC

Cedar Hill Apartments

NAP

3/3/2013

Loan

CGMRC

Candlewood Suites Bellevue

NAP

3/1/2013

Loan

AMF I

Holiday Inn Express Marietta

NAP

1/14/2013

Loan

JLC

Village at Waterford

7,360

1/31/2018

Flyin’ Pig Barbeque

4,729

11/30/2017

Aim 4 Fitness

3,260

4/30/2018

Kids In The Kitchen

2,400

4/30/2014

10/26/2012

Loan

MC FiveMile

Reynolds Portfolio

58.01

Property

Northwood MHP (Urbana, IL)

NAP

2/19/2013

58.02

Property

Marshfield MHP (Marshfield, WI)

NAP

2/19/2013

58.03

Property

Evergreen Village MHP (Platteville, WI)

NAP

2/19/2013

58.04

Property

Country Village MHP (Norfolk, NE)

NAP

2/19/2013

Loan

JLC

MainStay Suites - Texas Medical Center

NAP

11/13/2012

Loan

CGMRC

54 Great Jones Street/70 West 3rd Street

60.01

Property

70 West 3rd Street

NAP

3/6/2013

60.02

Property

54 Great Jones Street

900

3/31/2014

Gate Global Impact, LLC

775

3/17/2014

NAP

3/5/2013

Loan

CGMRC

Midtown Small Shops

3,500

1/31/2022

Mattress Firm

3,000

4/30/2022

Chipotle

2,150

12/31/2021

NAP

12/28/2012

Loan

JLC

Station at Vinings

2,636

5/31/2017

China Moon

2,050

9/30/2021

Meehans Ale House

1,678

11/30/2017

ONI Fitness

1,600

12/31/2014

12/14/2012

Loan

13, 33

CGMRC

Home Depot Plaza

9,000

7/31/2018

Dollar General

8,800

1/31/2014

Radio Shack

2,600

6/30/2013

Coast Dental

2,004

11/30/2013

1/11/2013

Loan

JLC

Greg Street Commerce Center

13,824

2/28/2015

Titan Wire & Cable, LLC

9,600

3/31/2015

Northern Lock & Key

9,600

7/31/2017

Battery Systems

9,216

5/31/2018

2/18/2013

Loan

CGMRC

Diamond Valley

15,000

11/30/2022

Pediatric Partners

4,407

12/31/2020

J&M Family Restaurant

3,600

10/31/2013

Fraternal Order of Eagles

3,360

5/31/2013

4/19/2013

Loan

CGMRC

Greenwood Farms Apartments

NAP

3/6/2013

Loan

MC FiveMile

Grogan's Mill Center

5,323

11/30/2014

Chef Chan

3,414

10/15/2013

John Taylor

2,660

8/31/2017

Taco USA, LLC

2,576

9/1/2018

4/23/2013

Loan

CGMRC

Palms Cabanas Apartments

NAP

2/28/2013

Loan

CGMRC

508-514 Willis Avenue

2,500

9/1/2022

Envy Nails

2,300

8/30/2021

Furniture

1,500

4/30/2020

Pharmacy

800

3/31/2019

3/13/2013

Loan

CGMRC

AtlantiCare

NAP

12/26/2012

Loan

CGMRC

Capstone Apartments

NAP

1/18/2013

Loan

34, 35

AMF I

1392 Third Avenue

1,000

5/31/2031

NAP

3/12/2013

Loan

CGMRC

Beethoven Apartments

NAP

3/18/2013

Loan

CGMRC

3275 West Hillsboro

2,846

2/28/2014

Intercity/Stewart

2,470

7/31/2013

Bedeschi America

2,302

6/30/2015

Berkshire Asset Management

1,992

9/30/2013

2/21/2013

Loan

MC FiveMile

Cinco Ranch Village

3,030

5/31/2018

Planet Beach

2,160

1/31/2018

Good to Go

2,000

10/31/2015

Roger P. Byrne DDS, MD

1,945

2/28/2015

4/15/2013

Loan

MC FiveMile

Santa Grande MHC

NAP

1/15/2013

Loan

MC FiveMile

Rite Aid Virginia Beach

NAP

4/5/2013

Loan

CGMRC

Walgreens Savannah TN

NAP

1/10/2013

A-14

GSMS 2013-GCJ12 Annex A

Environmental

Earthquake

Control

Loan /

Mortgage

Environmental

Phase II

Engineering

Seismic

Insurance

Upfront RE

Ongoing RE

Upfront

Ongoing

Upfront

Ongoing

Replacement

Number

Property Flag

Footnotes

Loan Seller

Property Name

Phase II

Report Date

PML or SEL (%)

Required

Tax Reserve ($)

Insurance Reserve ($)

Replacement Reserve ($)

Reserve Caps ($)

Loan

GSMC

Friendly Center

Yes

3/11/2013

2/15/2013

NAP

746,141

Loan

9, 10

JLC

Queens Crossing

NAP

3/4/2013

NAP

60,000

13,000

52,500

6,550

3,750

Loan

JLC

Eagle Ridge Village

NAP

12/31/2012

NAP

65,500

32,660

67,500

6,600

16,200

Loan

CGMRC

Condyne Industrial Portfolio

123,768

55,293

11,059

12,591

4.01

Property

Condyne Portfolio-Littleton

NAP

1/2/2013

NAP

4.02

Property

Condyne Portfolio-Fall River

NAP

1/3/2013

NAP

4.03

Property

Condyne Portfolio-Taunton

NAP

1/2/2013

NAP

4.04

Property

Condyne Portfolio-Brockton

NAP

1/3/2013

NAP

Loan

JLC

W Minneapolis

NAP

3/14/2013

NAP

181,653

99,523

89,692

17,938

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

Yes

2/27/2013

1/28/2013

NAP

366,454

61,076

50,011

4,546

5,511

Loan

GSMC

Bradley Fair Shopping Center

NAP

3/15/2013

NAP

124,741

4,643

Loan

CGMRC

250 Livingston Street

NAP

9/21/2012

NAP

610,653

101,775

72,774

14,555

4,994

159,518

Loan

CGMRC

Amalfi Hotel

NAP

11/12/2012

NAP

188,333

47,083

26,367

6,592

42,429

Loan

JLC

Cabana Club Apartments

NAP

2/27/2013

NAP

216,813

36,136

84,530

7,044

5,250

200,000

Loan

MC FiveMile

Woodhawk Club Apartments

NAP

2/5/2013

NAP

218,309

38,300

85,638

7,137

299,288

9,345

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

195,035

65,012

194,998

16,250

13,677

600,000

12.01

Property

10981 Decatur Road

NAP

3/25/2013

NAP

12.02

Property

10360 Drummond Road

NAP

3/15/2013

NAP

12.03

Property

9815 Roosevelt Boulevard

NAP

3/15/2013

NAP

12.04

Property

3031 Red Lion Road

NAP

3/15/2013

NAP

12.05

Property

2800 Comly Road

NAP

3/1/2013

NAP

12.06

Property

275 Geiger Road

NAP

3/15/2013

NAP

12.07

Property

11600 Caroline Road

NAP

3/15/2013

NAP

12.08

Property

11620 Caroline Road

NAP

3/25/2013

NAP

12.09

Property

10195 Northeast Avenue

NAP

3/15/2013

NAP

12.10

Property

12700 Townsend Road

NAP

3/15/2013

NAP

12.11

Property

13430 Damar Drive

NAP

3/15/2013

NAP

12.12

Property

14001 Townsend Road

NAP

3/15/2013

NAP

12.13

Property

10380 Drummond Road

NAP

3/25/2013

NAP

12.14

Property

12600 Townsend Road

NAP

3/15/2013

NAP

Loan

CGMRC

Stetson Village

NAP

2/8/2013

NAP

27,072

1,802

64,886

Loan

17, 18

JLC

Commerce Park

NAP

11/28/2012, 11/29/2012

NAP

172,000

27,000

175,000

4,416

1,700,000

4,850

Loan

CGMRC

A&P Mahwah

NAP

2/12/2013

NAP

500,000

Loan

AMF I

Village at Pittsburgh Mills

NAP

1/4/2013

NAP

317,675

49,710

10,208

2,552

2,013

Loan

JLC

Merage Tampa Hotel Portfolio

127,090

21,200

140,492

24,090

28,115

17.01

Property

Residence Inn - Northpointe

NAP

1/3/2012

NAP

17.02

Property

Courtyard by Marriott - Oldsmar

NAP

1/7/2013

NAP

17.03

Property

Residence Inn - Oldsmar

NAP

1/3/2013

NAP

Loan

JLC

Bryan Apartments

34,000

66,000

10,000

13,675

18.01

Property

Willow Oaks Apartments

NAP

3/26/2013

NAP

18.02

Property

Riverstone Apartments

NAP

3/26/2013

NAP

Loan

CGMRC

Van Dyke Commons

NAP

2/27/2013

NAP

140,526

23,421

1,742

Loan

JLC

Adara Apartment Portfolio

120,000

36,900

279,233

23,350

500,000

14,904

20.01

Property

Timberlake Apartments

NAP

1/18/2013

NAP

20.02

Property

Madison Pointe Apartments

NAP

11/19/2012

NAP

Loan

GSMC

High Desert Gateway

NAP

3/1/2013

3/5/2013

10%

38,550

19,275

Loan

JLC

Fairplain Plaza

NAP

2/7/2013

NAP

310,491

20,000

45,000

5,000

325,000

3,503

Loan

JLC

DoubleTree El Paso

NAP

11/12/2012

NAP

170,560

28,000

82,392

7,500

26,402

Loan

MC FiveMile

Arrowhead and Entrada Apartments

34,193

16,599

82,854

13,753

12,435

24.01

Property

Entrada Apartments

NAP

3/19/2013

NAP

24.02

Property

Arrowhead Apartments

NAP

3/19/2013

NAP

Loan

GSMC

Turnpike Distribution Center

NAP

2/15/2013

NAP

42,192

10,548

4,709

100,000

Loan

13, 21

CGMRC

Paoli Medical Office Park

NAP

1/25/2013

NAP

104,210

15,174

3,977

1,989

1,715

Loan

JLC

Coral Springs Trade Center

NAP

1/30/2013

NAP

80,000

25,000

30,000

13,070

100,000

3,750

Loan

GSMC

Ross Plaza

NAP

3/15/2013

NAP

27,709

4,618

1,275

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

Yes

4/22/2013

2/27/2013

NAP

12,614

28,000

2,333

14,436

Loan

CGMRC

1021 Swan Creek Drive

NAP

2/19/2013

NAP

74,013

6,728

1,287

Loan

CGMRC

The Shoppes at Beville Road

NAP

2/15/2013

NAP

1,239

29,730

Loan

JLC

Imperial Chase

NAP

12/4/2012

NAP

15,410

77,233

7,021

400,000

9,309

Loan

AMF I

Sethi Hotel Portfolio

52,626

11,426

42,228

5,278

11,300

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

NAP

3/4/2013

NAP

33.02

Property

Hampton Inn & Suites Grenada

NAP

3/5/2013

NAP

Loan

JLC

Brickyard Tower

NAP

4/16/2013

3/11/2013

10%

50,000

16,000

1,500

1,800

203,889

1,942

Loan

JLC

Pine Hill Apartments

NAP

10/23/2012

NAP

15,236

7,667

64,652

6,465

3,197

Loan

CGMRC

266 Broadway

NAP

1/28/2013

NAP

3,416

854

8,559

856

334

Loan

MC FiveMile

Memorial Shopping Center

Yes

4/8/2013

3/29/2013

NAP

46,826

9,092

3,116

1,513

459

Loan

13, 24

GSMC

Courtyard - Portland

NAP

3/20/2013

NAP

8,431

12,062

A-15

GSMS 2013-GCJ12 Annex A

						Environmental				Earthquake
Control	Loan /		Mortgage		Environmental	Phase II	Engineering	Seismic		Insurance	Upfront RE	Ongoing RE	Upfront	Ongoing	Upfront	Ongoing	Replacement
Number	Property Flag	Footnotes	Loan Seller	Property Name	Phase II	Report Date	Report Date	Report Date	PML or SEL (%)	Required	Tax Reserve ($)	Tax Reserve ($)	Insurance Reserve ($)	Insurance Reserve ($)	Replacement Reserve ($)	Replacement Reserve ($)	Reserve Caps ($)
39	Loan		JLC	North Heights Plaza	No	NAP	12/20/2012	NAP	NAP	No	50,104	10,390	1,700	2,000	0	2,654	0
40	Loan	25	CGMRC	Medallion Corporate Center	No	NAP	1/30/2013	NAP	NAP	No	15,530	7,765	4,271	2,135	0	1,583	0
41	Loan		MC FiveMile	Highwoods Square	No	NAP	3/11/2013	NAP	NAP	No	33,357	6,477	2,510	333	0	662	0
42	Loan	26	JLC	Bennett Street Retail	No	NAP	11/28/2012	NAP	NAP	No	31,438	8,612	8,453	4,227	0	1,255	57,000
43	Loan	13	CGMRC	Devon Self Storage - Amsdell	No	NAP	2/22/2013	NAP	NAP	No	2,900	2,900	0	0	0	2,314	0
44	Loan	27, 28	GSMC	Millstone Lakes Apartments	No	NAP	3/21/2013	NAP	NAP	No	72,040	12,367	3,549	1,774	86,400	0	86,400
45	Loan		JLC	Iron Gate Apartments	No	NAP	2/12/2013	NAP	NAP	No	126,667	15,900	26,800	2,300	0	3,763	0
46	Loan	13	CGMRC	Wingate Inn	No	NAP	2/26/2013	NAP	NAP	No	15,183	3,796	10,401	1,156	0	4,783	0
47	Loan		AMF I	Professional Village of West Bloomfield	No	NAP	3/5/2013	NAP	NAP	No	67,472	11,245	10,033	1,131	0	995	0
48	Loan		JLC	Woods on the Fairway	No	NAP	12/5/2012	NAP	NAP	No	12,000	15,000	76,000	6,323	500,000	4,125	0
49	Loan		CGMRC	International Plaza	No	NAP	3/8/2013	NAP	NAP	No	0	7,865	0	0	0	754	0
50	Loan		CGMRC	Off Broadway	No	NAP	12/5/2012	NAP	NAP	No	57,609	9,601	5,321	2,117	0	1,396	0
51	Loan		CGMRC	Frisco Corners	No	NAP	3/7/2013	NAP	NAP	No	79,750	13,292	1,000	1,000	470	470	0
52	Loan		JLC	Werner MHP Portfolio						No	8,600	8,600	33,000	3,000	0	2,129	0
52.01	Property			Flamingo Village	No	NAP	11/15/2012	NAP	NAP	No
52.02	Property			Triple T	No	NAP	11/13/2012	NAP	NAP	No
52.03	Property			Forest Park	No	NAP	11/13/2012	4/23/2013	10%	No
53	Loan		MC FiveMile	Louetta Professional Plaza	No	NAP	1/29/2013	NAP	NAP	No	58,828	14,707	9,362	1,170	15,000	568	0
54	Loan	29	JLC	Cedar Hill Apartments	No	NAP	3/4/2013, 3/5/2013	NAP	NAP	No	9,500	4,000	8,000	4,500	50,000	2,430	0
55	Loan	13	CGMRC	Candlewood Suites Bellevue	No	NAP	3/1/2013	NAP	NAP	No	18,690	6,230	2,326	2,326	0	5,520	0
56	Loan	30	AMF I	Holiday Inn Express Marietta	No	NAP	1/14/2013	NAP	NAP	No	28,047	3,506	19,006	2,110	0	3,013	0
57	Loan		JLC	Village at Waterford	No	NAP	10/26/2012	NAP	NAP	No	0	4,800	16,500	1,500	0	1,583	35,000
58	Loan	31	MC FiveMile	Reynolds Portfolio						No	35,542	7,584	13,098	2,850	0	2,106	0
58.01	Property			Northwood MHP (Urbana, IL)	No	NAP	2/19/2013	NAP	NAP	No
58.02	Property			Marshfield MHP (Marshfield, WI)	No	NAP	2/19/2013	NAP	NAP	No
58.03	Property			Evergreen Village MHP (Platteville, WI)	No	NAP	2/19/2013	NAP	NAP	No
58.04	Property			Country Village MHP (Norfolk, NE)	No	NAP	2/19/2013	NAP	NAP	No
59	Loan		JLC	MainStay Suites - Texas Medical Center	No	NAP	11/13/2012	NAP	NAP	No	10,565	10,565	14,000	2,667	0	6,609	0
60	Loan		CGMRC	54 Great Jones Street/70 West 3rd Street						No	14,292	4,764	6,286	2,095	467	166	0
60.01	Property			70 West 3rd Street	No	NAP	3/6/2013	NAP	NAP	No
60.02	Property	32		54 Great Jones Street	No	NAP	3/6/2013	NAP	NAP	No
61	Loan		CGMRC	Midtown Small Shops	No	NAP	12/28/2012	NAP	NAP	No	20,510	3,418	407	407	212	212	0
62	Loan		JLC	Station at Vinings	No	NAP	12/14/2012	NAP	NAP	No	52,564	7,509	7,500	682	0	706	0
63	Loan	13, 33	CGMRC	Home Depot Plaza	No	NAP	12/12/2012	NAP	NAP	No	17,262	4,316	11,787	3,929	0	1,471	0
64	Loan		JLC	Greg Street Commerce Center	No	NAP	2/4/2013	2/4/2013	11%	No	12,778	3,840	6,000	500	0	1,890	41,000
65	Loan		CGMRC	Diamond Valley	Yes	4/1/2013	4/19/2013	4/18/2013	16%	No	25,058	5,012	0	0	1,306	1,306	0
66	Loan		CGMRC	Greenwood Farms Apartments	No	NAP	3/6/2013	NAP	NAP	No	17,201	4,300	23,337	2,593	0	2,146	0
67	Loan		MC FiveMile	Grogan's Mill Center	Yes	4/9/2013	3/20/2013	NAP	NAP	No	28,272	5,654	9,881	1,976	115,500	465	0
68	Loan		CGMRC	Palms Cabanas Apartments	No	NAP	2/28/2013	NAP	NAP	No	52,638	5,849	21,752	2,175	0	1,583	0
69	Loan		CGMRC	508-514 Willis Avenue	No	NAP	3/11/2013	NAP	NAP	No	22,333	4,467	14,745	2,949	248	248	0
70	Loan		CGMRC	AtlantiCare	No	NAP	12/27/2012	NAP	NAP	No	18,314	9,157	0	460	0	628	0
71	Loan		CGMRC	Capstone Apartments	No	NAP	1/18/2013	NAP	NAP	No	9,063	3,021	9,071	1,386	0	1,825	0
72	Loan	34, 35	AMF I	1392 Third Avenue	No	NAP	3/12/2013	NAP	NAP	No	27,180	5,436	1,081	319	0	145	4,500
73	Loan		CGMRC	Beethoven Apartments	No	NAP	3/15/2013	NAP	NAP	No	20,031	6,677	6,287	2,096	7,995	533	0
74	Loan		CGMRC	3275 West Hillsboro	No	NAP	2/22/2013	NAP	NAP	No	19,447	6,482	3,613	1,204	0	359	0
75	Loan	36	MC FiveMile	Cinco Ranch Village	Yes	3/4/2013	3/5/2013	NAP	NAP	No	26,379	6,595	2,852	1,426	12,000	368	0
76	Loan		MC FiveMile	Santa Grande MHC	No	NAP	1/11/2013	NAP	NAP	No	2,458	1,229	4,737	431	0	500	0
77	Loan	37	MC FiveMile	Rite Aid Virginia Beach	No	NAP	3/8/2013	NAP	NAP	No	0	0	535	0	0	230	0
78	Loan		CGMRC	Walgreens Savannah TN	No	NAP	1/10/2013	NAP	NAP	No	0	0	0	0	0	0	0

A-16

GSMS 2013-GCJ12 Annex A


Control	Loan /		Mortgage		Upfront	Ongoing		Upfront Debt	Ongoing Debt	Upfront Deferred	Ongoing Deferred	Upfront	Ongoing	Upfront
Number	Property Flag	Footnotes	Loan Seller	Property Name	TI/LC Reserve ($)	TI/LC Reserve ($)	TI/LC Caps ($)	Service Reserve ($)	Service Reserve ($)	Maintenance Reserve ($)	Maintenance Reserve ($)	Environmental Reserve ($)	Environmental Reserve ($)	Other Reserve ($)
1	Loan	8	GSMC	Friendly Center	0	0	1,221,300	0	0	0	0	0	0	829,108
2	Loan	9, 10	JLC	Queens Crossing	0	14,950	0	0	0	25,375	0	0	0	236,500
3	Loan		JLC	Eagle Ridge Village	0	0	0	0	0	34,988	0	0	0	0
4	Loan	11	CGMRC	Condyne Industrial Portfolio	0	33,334	750,000	0	0	23,875	0	0	0	94,500
4.01	Property			Condyne Portfolio-Littleton
4.02	Property			Condyne Portfolio-Fall River
4.03	Property			Condyne Portfolio-Taunton
4.04	Property			Condyne Portfolio-Brockton
5	Loan	12	JLC	W Minneapolis	0	0	0	0	0	23,000	0	0	0	0
6	Loan	13, 14	CGMRC	Marketplace at Huntingdon Valley	0	16,998	400,000	0	0	375,149	0	61,920	0	2,038,751
7	Loan	15	GSMC	Bradley Fair Shopping Center	0	0	0	0	0	0	0	0	0	383,800
8	Loan	13	CGMRC	250 Livingston Street	0	22,155	1,329,320	0	0	41,250	0	0	0	33,125
9	Loan	13	CGMRC	Amalfi Hotel	0	0	0	510,977	0	0	0	0	0	2,085,812
10	Loan	16	JLC	Cabana Club Apartments	0	0	0	0	0	0	0	0	0	0
11	Loan		MC FiveMile	Woodhawk Club Apartments	0	0	0	0	0	200,713	0	0	0	9,000
12	Loan		AMF I	Northeast Philadelphia Industrial Portfolio	750,000	29,000	1,100,000	0	0	359,906	0	38,125	0	288,000
12.01	Property			10981 Decatur Road
12.02	Property			10360 Drummond Road
12.03	Property			9815 Roosevelt Boulevard
12.04	Property			3031 Red Lion Road
12.05	Property			2800 Comly Road
12.06	Property			275 Geiger Road
12.07	Property			11600 Caroline Road
12.08	Property			11620 Caroline Road
12.09	Property			10195 Northeast Avenue
12.10	Property			12700 Townsend Road
12.11	Property			13430 Damar Drive
12.12	Property			14001 Townsend Road
12.13	Property			10380 Drummond Road
12.14	Property			12600 Townsend Road
13	Loan		CGMRC	Stetson Village	256,310	8,333	400,000	0	0	0	0	0	0	105,715
14	Loan	17, 18	JLC	Commerce Park	500,000	8,083	0	0	0	269,781	0	0	0	200,000
15	Loan		CGMRC	A&P Mahwah	0	0	0	0	0	0	0	0	0	0
16	Loan	19	AMF I	Village at Pittsburgh Mills	0	10,067	750,000	0	0	0	0	0	0	0
17	Loan		JLC	Merage Tampa Hotel Portfolio	0	0	0	0	0	0	0	0	0	200,000
17.01	Property			Residence Inn - Northpointe
17.02	Property			Courtyard by Marriott - Oldsmar
17.03	Property			Residence Inn - Oldsmar
18	Loan		JLC	Bryan Apartments	0	0	0	0	0	549,378	0	0	0	0
18.01	Property			Willow Oaks Apartments
18.02	Property			Riverstone Apartments
19	Loan		CGMRC	Van Dyke Commons	0	6,250	375,000	0	0	14,813	0	0	0	116,854
20	Loan		JLC	Adara Apartment Portfolio	0	0	0	0	0	294,461	0	0	0	0
20.01	Property			Timberlake Apartments
20.02	Property			Madison Pointe Apartments
21	Loan	13	GSMC	High Desert Gateway	0	0	0	0	0	0	0	0	0	116,114
22	Loan	20	JLC	Fairplain Plaza	3,624,556	0	500,000	0	0	64,618	0	0	0	0
23	Loan		JLC	DoubleTree El Paso	0	0	0	0	0	0	0	0	0	475,000
24	Loan		MC FiveMile	Arrowhead and Entrada Apartments	0	0	0	0	0	77,724	0	0	0	207,750
24.01	Property			Entrada Apartments
24.02	Property			Arrowhead Apartments
25	Loan		GSMC	Turnpike Distribution Center	0	8,333	300,000	0	0	0	0	0	0	43,491
26	Loan	13, 21	CGMRC	Paoli Medical Office Park	107,870	7,870	300,000	0	0	7,531	0	0	0	2,838,299
27	Loan		JLC	Coral Springs Trade Center	0	11,720	421,920	0	0	0	0	0	0	900,000
28	Loan		GSMC	Ross Plaza	0	3,750	180,000	0	0	13,035	0	0	0	0
29	Loan	13, 22	GSMC	Hampton Inn University Charlottesville	0	0	0	0	0	0	0	0	0	0
30	Loan		CGMRC	1021 Swan Creek Drive	340,605	0	0	0	0	0	0	0	0	0
31	Loan	23	CGMRC	The Shoppes at Beville Road	2,065	2,065	100,000	0	0	15,000	0	0	0	700,000
32	Loan		JLC	Imperial Chase	0	0	0	0	0	140,550	0	0	0	0
33	Loan		AMF I	Sethi Hotel Portfolio	0	0	0	0	0	0	0	0	0	0
33.01	Property			Holiday Inn Express Hotel & Suites Scott-Lafayette West
33.02	Property			Hampton Inn & Suites Grenada
34	Loan		JLC	Brickyard Tower	0	9,708	500,000	0	0	0	0	0	0	1,500,000
35	Loan		JLC	Pine Hill Apartments	0	0	0	0	0	0	0	0	0	0
36	Loan		CGMRC	266 Broadway	0	3,965	0	0	0	2,500	0	0	0	0
37	Loan		MC FiveMile	Memorial Shopping Center	3,333	3,333	100,000	0	0	8,750	0	0	0	0
38	Loan	13, 24	GSMC	Courtyard - Portland	0	0	0	0	0	13,728	0	0	0	700,000

A-17

GSMS 2013-GCJ12 Annex A


Control	Loan /		Mortgage		Upfront	Ongoing		Upfront Debt	Ongoing Debt	Upfront Deferred	Ongoing Deferred	Upfront	Ongoing	Upfront
Number	Property Flag	Footnotes	Loan Seller	Property Name	TI/LC Reserve ($)	TI/LC Reserve ($)	TI/LC Caps ($)	Service Reserve ($)	Service Reserve ($)	Maintenance Reserve ($)	Maintenance Reserve ($)	Environmental Reserve ($)	Environmental Reserve ($)	Other Reserve ($)
39	Loan		JLC	North Heights Plaza	250,000	2,464	418,000	0	0	0	0	0	0	100,000
40	Loan	25	CGMRC	Medallion Corporate Center	0	4,939.00 (Commencing October 1, 2013)	237,072	0	0	0	0	0	0	0
41	Loan		MC FiveMile	Highwoods Square	0	2,511	100,000	0	0	0	0	0	0	0
42	Loan	26	JLC	Bennett Street Retail	85,000	0	85,000	0	0	114,701	0	190,000	0	0
43	Loan	13	CGMRC	Devon Self Storage - Amsdell	0	0	0	0	0	0	0	0	0	600,000
44	Loan	27, 28	GSMC	Millstone Lakes Apartments	0	0	0	0	0	19,580	0	0	0	0
45	Loan		JLC	Iron Gate Apartments	0	0	0	0	0	51,875	0	0	0	50,000
46	Loan	13	CGMRC	Wingate Inn	0	0	0	0	0	0	0	0	0	0
47	Loan		AMF I	Professional Village of West Bloomfield	200,000	1,392	300,000	0	0	4,900	0	0	0	84,417
48	Loan		JLC	Woods on the Fairway	0	0	0	0	0	86,875	0	0	0	0
49	Loan		CGMRC	International Plaza	0	2,896	139,020	0	0	0	0	0	0	12,630
50	Loan		CGMRC	Off Broadway	0	0	0	0	0	0	0	0	0	0
51	Loan		CGMRC	Frisco Corners	2,350	2,350	0	0	0	3,750	0	0	0	0
52	Loan		JLC	Werner MHP Portfolio	0	0	0	0	0	45,488	0	0	0	25,000
52.01	Property			Flamingo Village
52.02	Property			Triple T
52.03	Property			Forest Park
53	Loan		MC FiveMile	Louetta Professional Plaza	50,000	3,676	200,000	0	0	3,500	0	0	0	0
54	Loan	29	JLC	Cedar Hill Apartments	0	0	0	0	0	61,380	0	0	0	0
55	Loan	13	CGMRC	Candlewood Suites Bellevue	0	0	0	0	0	0	0	0	0	0
56	Loan	30	AMF I	Holiday Inn Express Marietta	0	0	0	0	0	0	0	0	0	0
57	Loan		JLC	Village at Waterford	50,000	4,618	100,000	0	0	6,325	0	0	0	125,150
58	Loan	31	MC FiveMile	Reynolds Portfolio	0	0	0	0	0	30,469	0	0	0	450,000
58.01	Property			Northwood MHP (Urbana, IL)
58.02	Property			Marshfield MHP (Marshfield, WI)
58.03	Property			Evergreen Village MHP (Platteville, WI)
58.04	Property			Country Village MHP (Norfolk, NE)
59	Loan		JLC	MainStay Suites - Texas Medical Center	0	0	0	0	0	0	0	0	0	0
60	Loan		CGMRC	54 Great Jones Street/70 West 3rd Street	1,350	450	0	0	0	17,188	0	0	0	0
60.01	Property			70 West 3rd Street
60.02	Property	32		54 Great Jones Street
61	Loan		CGMRC	Midtown Small Shops	1,058	1,058	0	0	0	1,500	0	0	0	0
62	Loan		JLC	Station at Vinings	100,000	3,333	125,000	0	0	0	0	500,000	0	0
63	Loan	13, 33	CGMRC	Home Depot Plaza	50,000	3,064	$183,825 TI/LC cap and a $36,765 TI/LC floor. This applies to the whole leasing reserve inclusive of Jul's Place portion	0	0	0	0	0	0	5,203
64	Loan		JLC	Greg Street Commerce Center	0	2,148	40,000	0	0	0	0	0	0	0
65	Loan		CGMRC	Diamond Valley	3,627	3,627	130,579	0	0	0	0	0	0	37,500
66	Loan		CGMRC	Greenwood Farms Apartments	0	0	0	0	0	12,188	0	0	0	0
67	Loan		MC FiveMile	Grogan's Mill Center	58,500	4,583	158,500	0	0	7,500	0	15,500	125	21,340
68	Loan		CGMRC	Palms Cabanas Apartments	0	0	0	0	0	0	0	0	0	0
69	Loan		CGMRC	508-514 Willis Avenue	1,510	1,510	0	0	0	13,063	0	0	0	0
70	Loan		CGMRC	AtlantiCare	0	0	0	0	0	26,981	0	0	0	0
71	Loan		CGMRC	Capstone Apartments	0	0	0	0	0	90,801	0	0	0	0
72	Loan	34, 35	AMF I	1392 Third Avenue	0	0	0	0	0	0	0	0	0	0
73	Loan		CGMRC	Beethoven Apartments	0	0	0	0	0	29,424	0	0	0	0
74	Loan		CGMRC	3275 West Hillsboro	100,000	0	100,000	0	0	2,138	0	0	0	0
75	Loan	36	MC FiveMile	Cinco Ranch Village	0	1,811	100,000	0	0	0	0	0	0	15,000
76	Loan		MC FiveMile	Santa Grande MHC	0	0	0	0	0	128,438	0	0	0	100,000
77	Loan	37	MC FiveMile	Rite Aid Virginia Beach	0	1,151	0	0	0	0	0	0	0	0
78	Loan		CGMRC	Walgreens Savannah TN	0	0	0	0	0	0	0	33,750	0	0

A-18

GSMS 2013-GCJ12 Annex A

Control

Loan /

Mortgage

Ongoing

Other Reserve

Loan

Loan Amount

Number

Property Flag

Footnotes

Loan Seller

Property Name

Other Reserve ($)

Description

Borrower Name

Carve-out Guarantor

Purpose

(sources)

Loan

GSMC

Friendly Center

Unfunded Obligations

CBL-Friendly Center CMBS, LLC

CBL & Associates Limited Partnership

Refinance

100,000,000

Loan

9, 10

JLC

Queens Crossing

Common Charges Reserve

QC Flushing LLC

Michael Lee, Christian Lee and Sunny Chiu

Refinance

75,000,000

Loan

JLC

Eagle Ridge Village

Eagle Ridge Housing Partners, LLC

Michael L. Joseph

Refinance

62,000,000

Loan

CGMRC

Condyne Industrial Portfolio

5,133

Ground Rent Reserve ($36,000 upfront, $5,133 monthly),

Solar Panel Reserve ($58,500 upfront)

MA Industrial Taunton LLC, MA Industrial Littleton LLC, MA Industrial

Fall River LLC and MA Industrial Brockton LLC

Jeffrey C. O'Neill, Square Mile Partners IV LP, Square Mile Partners IV TE LP

and Square Mile Partners IV-A LP

Recapitalization

57,000,000

4.01

Property

Condyne Portfolio-Littleton

4.02

Property

Condyne Portfolio-Fall River

4.03

Property

Condyne Portfolio-Taunton

4.04

Property

Condyne Portfolio-Brockton

Loan

JLC

W Minneapolis

Foshay Hotel Property Owner, LLC and Foshay Hotel Subtenant, LLC

Ralph W. Burnet and Ryan Companies US, Inc.

Refinance

51,000,000

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

Weis Reserve (924,081.28); Weis Construction Reserve (682,605.00); Tenant Rent Reserve (82,065); Unfunded Landlord Obligation Reserve (350,000)

New Century Associates Group, L.P.

Joseph A. Casacio, Jr., Stanley A. Casacio, William R. Regli, Joanne M. Regli, Joy Casacio Nash

Refinance

40,750,000

Loan

GSMC

Bradley Fair Shopping Center

Unfunded Obligations

BF Wichita, L.L.C.

George E. Laham, II

Refinance

40,000,000

Loan

CGMRC

250 Livingston Street

Required Violation Removal Reserve

250 Livingston Owner LLC

David Bistricer

Refinance

37,500,000

Loan

CGMRC

Amalfi Hotel

Rebranding Reserve

BBC PH Kinzie, LLC

Julie A. Dumon, The Julie A. Dumon Trust dated March 24, 2006, Graham Hershman and Bixby Bridge Fund I, LLC

Recapitalization

34,500,000

Loan

JLC

Cabana Club Apartments

Cabana Club Rental Community, LLC

Donald C. Fort

Refinance

32,150,000

Loan

MC FiveMile

Woodhawk Club Apartments

Litigation Escrow

Deaktor Development North, L.P.

Marcia Deaktor

Refinance

29,500,000

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

Catalent Improvement Reserve ($225,000); Rent Concession and Outstanding TI Reserve ($63,000)

10380 Drummond Acquisition LP, 10981 Decatur Partners LP and Auroras Encore LLC

Jatinder Pal Chawla

Refinance

29,000,000

12.01

Property

10981 Decatur Road

12.02

Property

10360 Drummond Road

12.03

Property

9815 Roosevelt Boulevard

12.04

Property

3031 Red Lion Road

12.05

Property

2800 Comly Road

12.06

Property

275 Geiger Road

12.07

Property

11600 Caroline Road

12.08

Property

11620 Caroline Road

12.09

Property

10195 Northeast Avenue

12.10

Property

12700 Townsend Road

12.11

Property

13430 Damar Drive

12.12

Property

14001 Townsend Road

12.13

Property

10380 Drummond Road

12.14

Property

12600 Townsend Road

Loan

CGMRC

Stetson Village

New Tenant Reserve

J & R Holdings XII, L.L.C.

James Pederson, Roberta Pederson, Pederson Group Inc., Pederson-2002 Investments, LLC

Refinance

26,300,000

Loan

17, 18

JLC

Commerce Park

Continuum Reserve

Delaware Commerce Park, LLC

Melvyn J. Powers

Refinance

26,000,000

Loan

CGMRC

A&P Mahwah

615 West 173rd Street Realty LLC and Inwood Realty Group LLC

James Nadel and Lorri Nadel

Refinance

25,000,000

Loan

AMF I

Village at Pittsburgh Mills

Pitt Village LP

Samuel Zamias and Stephen Zamias

Refinance

24,750,000

Loan

JLC

Merage Tampa Hotel Portfolio

Seasonality Reserve

Tampa Road Hotel Holdings I, LLC, Tampa Road Hotel Holdings II, LLC and Suncoast Parkway Hotel Holdings, LLC

MIG Hospitality Properties I, LLC

Refinance

23,500,000

17.01

Property

Residence Inn - Northpointe

17.02

Property

Courtyard by Marriott - Oldsmar

17.03

Property

Residence Inn - Oldsmar

Loan

JLC

Bryan Apartments

Comcapp Bryan Willow Oaks, LLC and Comcapp Bryan Willowind, LLC

Kevin M. Bell and Robert H. Finney

Refinance

23,000,000

18.01

Property

Willow Oaks Apartments

18.02

Property

Riverstone Apartments

Loan

CGMRC

Van Dyke Commons

Rent Concession Reserve

Van Dyke Commons, LLC

Sam Shalem

Acquisition

22,387,000

Loan

JLC

Adara Apartment Portfolio

Monica Limited Partnership and Navayuga Limited Partnership

Chowdary Yalamanchili

Refinance

22,350,000

20.01

Property

Timberlake Apartments

20.02

Property

Madison Pointe Apartments

Loan

GSMC

High Desert Gateway

Unfunded Obligations

WLPX Hesperia, LLC

LHN Alligator, LLC

Recapitalization

19,670,000

Loan

JLC

Fairplain Plaza

Fairplain NVO, LLC

Coventry Real Estate Fund II, L.L.C. and Coventry Fund II Parallel Fund, L.L.C.

Refinance

18,750,000

Loan

JLC

DoubleTree El Paso

Tax Appeal Reserve

Hotel Don Quixote, Ltd.

James F. Scherr

Refinance

16,250,000

Loan

MC FiveMile

Arrowhead and Entrada Apartments

Zoning Reserve

Sri Kanaka Durga, LLC and Sri Vijaya Lakshmi, LLC

Chowdary Yalamanchili

Refinance

15,950,000

24.01

Property

Entrada Apartments

24.02

Property

Arrowhead Apartments

Loan

GSMC

Turnpike Distribution Center

Genco (1 month free rent)

Centurion Turnpike, LLC

Ed Natan, Jay Rappaport and Asher Hyman

Acquisition

15,000,000

Loan

13, 21

CGMRC

Paoli Medical Office Park

Rent Reserve ($306,624); Tenant Reserve ($1,855,000) To be released to Borrower upon execution of lease with Mainline Healthcare tenant; New Tenants TI/LC ($676,675)

Paoli Office Park Partners, LP

Paul Aschkenasy

Refinance

14,500,000

Loan

JLC

Coral Springs Trade Center

Lime Fresh Reserve

Coral Springs Trade Center, Ltd

Gisele Rahael

Refinance

14,500,000

Loan

GSMC

Ross Plaza

Naples Real Estate Venture, Limited Liability Company

Brian G. Ross

Refinance

11,300,000

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

Midtown L.L.C.

Denise E. LaCour

Refinance

11,100,000

Loan

CGMRC

1021 Swan Creek Drive

1021 Swan Creek Drive LLC

Hartz Financial Corp.

Recapitalization

10,000,000

Loan

CGMRC

The Shoppes at Beville Road

Tenant Reserve

J-3 Land Partners LTD.

Richard P. Jaffe

Refinance

10,000,000

Loan

JLC

Imperial Chase

Imperial Chase II Corporation

Chowdary Yalamanchili

Refinance

9,500,000

Loan

AMF I

Sethi Hotel Portfolio

Lodging America at Grenada, LLC and Westgate Investments II, L.L.C.

Satnam Lal Sethi, Raksha Sethi, Sandeep Sethi and Monica Harrigill

Refinance

9,400,000

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

33.02

Property

Hampton Inn & Suites Grenada

Loan

JLC

Brickyard Tower

Parking Structure Reserve

Brickyard Partners, L.L.C.

Paul W. Ritchie and Ryan J. Ritchie

Refinance

9,000,000

Loan

JLC

Pine Hill Apartments

Pine Hill Properties, LLC

Brian E. Basic

Refinance

9,000,000

Loan

CGMRC

266 Broadway

Have Realty Corp.

Meir Stern

Refinance

8,500,000

Loan

MC FiveMile

Memorial Shopping Center

KM-Memorial, LP

Randall D. Keith

Refinance

8,000,000

Loan

13, 24

GSMC

Courtyard - Portland

PIP Reserve

SPCY, LLC

Paul Lohnes and Peter Anastos

Refinance

7,862,000

A-19

GSMS 2013-GCJ12 Annex A

Control

Loan /

Mortgage

Ongoing

Other Reserve

Loan

Loan Amount

Number

Property Flag

Footnotes

Loan Seller

Property Name

Other Reserve ($)

Description

Borrower Name

Carve-out Guarantor

Purpose

(sources)

Loan

JLC

North Heights Plaza

Bed Bath & Beyond Reserve

Huber Heights, LLC

Douglas E. Johnson and Roy Gottlieb

Refinance

7,750,000

Loan

CGMRC

Medallion Corporate Center

Medallion Sites LLC

Jack Azout, Erwin Sredni, Jacobo Azout Papu Revocable Trust

and Erwin Sredni Revocable Trust

Refinance

7,500,000

Loan

MC FiveMile

Highwoods Square

Hanes Mall Boulevard Retail Partners, LLC

Paul G. Chrysson, James G. Chrysson, James Dennie Yopp Jr. and Brian Duke Shugart Sr.

Refinance

7,450,000

Loan

JLC

Bennett Street Retail

Bennett Street Properties, L.P.

Jack D. Brown, Steven H. Fuller, Jr., Gregg Loomis and Truette T. Stubbs

Refinance

7,150,000

Loan

CGMRC

Devon Self Storage - Amsdell

Property Costs Reserves

Amsdell Storage Ventures XI, LLC

Robert J. Amsdell and Barry L. Amsdell

Acquisition

6,975,000

Loan

27, 28

GSMC

Millstone Lakes Apartments

Flying Marlin, LLC

Ralph Antolino, Jr.

Refinance

6,770,000

Loan

JLC

Iron Gate Apartments

Settlement Reserve

Iron Gate Properties, LLC

Brian E. Basic

Refinance

6,750,000

Loan

CGMRC

Wingate Inn

Fayetteville Hospitality, LLC

Bhagirath Shah

Refinance

6,650,000

Loan

AMF I

Professional Village of West Bloomfield

Tenant Specific Outstanding TI & Free Rent Reserve

Professional Village of West Bloomfield, LLC

Neil Spizizen and Kevin Spizizen

Refinance

6,450,000

Loan

JLC

Woods on the Fairway

Ravikrishna Limited Partnership

Chowdary Yalamanchili

Refinance

6,260,000

Loan

CGMRC

International Plaza

Daryanani Rent Abatement Reserve ($10,229.80); Ticket Booth

Rent Abatement Reserve ($2,400)

International Plaza Acquisition LLC

Menashe Frankel and Yeheskel Frankel

Acquisition

6,100,000

Loan

CGMRC

Off Broadway

Off Broadway Apartments Acquisition LLC

Michael Colman and Tyler Ross

Acquisition

5,865,000

Loan

CGMRC

Frisco Corners

Frisco Corners LP

James F. Duggan

Acquisition

5,630,000

Loan

JLC

Werner MHP Portfolio

Post Closing Reserve

YCW - Forest Mobile Home Park, L.L.C., Flamingo Village MHP, L.L.C. and YCW - Triple T Mobile Home Park, L.L.C.

Edgar M. Cleveland, Dennis J. Werner and Fred L. York

Refinance

5,500,000

52.01

Property

Flamingo Village

52.02

Property

Triple T

52.03

Property

Forest Park

Loan

MC FiveMile

Louetta Professional Plaza

Louetta Cutten, L.P.

Doak C. Procter, III

Refinance

5,200,000

Loan

JLC

Cedar Hill Apartments

CedarHill Associates LLC, CedarHill-Nash LLC and CedarHill-19th LLC

Stan Voudrie

Acquisition

5,050,000

Loan

CGMRC

Candlewood Suites Bellevue

Extstay, LLC

Steve Slowey, Wayne Ibarolle and Kevin Becker

Refinance

5,000,000

Loan

AMF I

Holiday Inn Express Marietta

KAPPT Enterprises, LLC

Mahesh K. Patel

Refinance

4,900,000

Loan

JLC

Village at Waterford

Five Star Finds Holdback Reserve ($100,000); Free Rent Holdback

Reserve($20,400); Flyin' Pig Holdback Reserve ($4,750)

Aegis Waterford, L.L.C.

Phillips Edison Limited Partnership

Refinance

4,900,000

Loan

MC FiveMile

Reynolds Portfolio

Debt Yield Holdback Reserve

Marshfield MHP, LLC, Country Village Norfolk, LLC, Platteville MHP, LLC and Urbana MHP, LLC

David H. Reynolds

Refinance

4,850,000

58.01

Property

Northwood MHP (Urbana, IL)

58.02

Property

Marshfield MHP (Marshfield, WI)

58.03

Property

Evergreen Village MHP (Platteville, WI)

58.04

Property

Country Village MHP (Norfolk, NE)

Loan

JLC

MainStay Suites - Texas Medical Center

Medical Center Hospitality, LLC

Steven Derby

Refinance

4,740,000

Loan

CGMRC

54 Great Jones Street/70 West 3rd Street

Imagek Holding LLC and 54 Great Jones Holding LLC

Anthony C. Marano

Refinance

4,700,000

60.01

Property

70 West 3rd Street

60.02

Property

54 Great Jones Street

Loan

CGMRC

Midtown Small Shops

Wells Property Number Five, LLC

N. Walker Wells

Refinance

4,665,000

Loan

JLC

Station at Vinings

Noro Vinings, LLC

Noro Management, Inc.

Refinance

4,500,000

Loan

13, 33

CGMRC

Home Depot Plaza

Jul's Place Leasing Reserve

Home Depot Plaza Associates, Ltd.

Melvin F. Sembler, Brent W. Sembler, Gregory S. Sembler, Craig H. Sher

Refinance

4,350,000

Loan

JLC

Greg Street Commerce Center

Sparks Greg Street, LLC

Stuart Lichter

Acquisition

4,312,500

Loan

CGMRC

Diamond Valley

Tenant Reserve Deposit

Diamond Valley 425 CPW LLC

Francis Greenburger

Acquisition

4,300,000

Loan

CGMRC

Greenwood Farms Apartments

Greenwood Farms, LLC

Stephen D. Hall

Refinance

4,150,000

Loan

MC FiveMile

Grogan's Mill Center

4,167

Upfront Rental Abatement Reserve ($17.173.35); Upfront and

Monthly Chilled Water Reserve ($4,166.67)

Grogan’s Mill Retail Center GP, LLC

William F. Gallagher and Cathy H. Gallagher

Refinance

4,120,000

Loan

CGMRC

Palms Cabanas Apartments

Palms Cabanas LLC

Jorge Gonzalez and Juan J. Gonzalez

Refinance

3,700,000

Loan

CGMRC

508-514 Willis Avenue

508-514 Willis Ave. Realty Corp.

Son Dinh Tran

Refinance

3,700,000

Loan

CGMRC

AtlantiCare

GCC1302 Egg Harbor NJ LLC

Gladstone Commercial Corporation

Acquisition

3,700,000

Loan

CGMRC

Capstone Apartments

Capstone Village of Athens LLC

David L. Funk

Refinance

3,650,000

Loan

34, 35

AMF I

1392 Third Avenue

A&R 1392 Realty, LLC

Alan Jamnik and Ramy Jamnik

Refinance

3,640,000

Loan

CGMRC

Beethoven Apartments

Beethoven Apartments, LLC

Luis A. Cozza

Refinance

3,500,000

Loan

CGMRC

3275 West Hillsboro

Yomtob Commercial, LLC

Ben Yomtob

Refinance

3,345,000

Loan

MC FiveMile

Cinco Ranch Village

Smart Drinks Reserve

Lucky Three Cinco Ranch, LLC

Timothy T. Ouellette

Acquisition

2,865,000

Loan

MC FiveMile

Santa Grande MHC

Debt Yield Holdback Reserve

Glendale MHP, LLC

Sidney Coleman

Refinance

2,700,000

Loan

MC FiveMile

Rite Aid Virginia Beach

1808 Salem LLC

Mei Ling Cheng

Acquisition

2,650,000

Loan

CGMRC

Walgreens Savannah TN

Fabian Properties, LLC

Eleanor Fabian Long

Refinance

2,450,000

A-20

GSMS 2013-GCJ12 Annex A


Control	Loan /		Mortgage		Principal's New Cash	Subordinate								Principal Equity				Cash
Number	Property Flag	Footnotes	Loan Seller	Property Name	Contribution (7)	Debt	Other Sources	Total Sources	Loan Payoff		Purchase Price	Closing Costs	Reserves	Distribution	Other Uses	Total Uses	Lockbox	Management
1	Loan	8	GSMC	Friendly Center	1,418,515	0	0	101,418,515	100,111,139		0	478,269	829,108	0	0	101,418,515	Hard	Springing
2	Loan	9, 10	JLC	Queens Crossing	0	10,000,000	0	85,000,000	61,059,132		0	1,985,809	374,375	21,580,684	0	85,000,000	Hard	In Place
3	Loan		JLC	Eagle Ridge Village	0	0	0	62,000,000	51,638,978		0	906,256	167,988	9,286,779	0	62,000,000	Soft	In Place
4	Loan	11	CGMRC	Condyne Industrial Portfolio	11,914,324	2,000,000	1,810,197	72,724,520	6,621,065		63,545,000	2,261,019	297,436	0	0	72,724,520	Hard	Springing
4.01	Property			Condyne Portfolio-Littleton
4.02	Property			Condyne Portfolio-Fall River
4.03	Property			Condyne Portfolio-Taunton
4.04	Property			Condyne Portfolio-Brockton
5	Loan	12	JLC	W Minneapolis	0	6,500,000	0	57,500,000	55,357,722		0	1,433,873	294,344	414,061	0	57,500,000	Hard	In Place
6	Loan	13, 14	CGMRC	Marketplace at Huntingdon Valley	0	0	95,000	40,845,000	34,162,249		0	661,327	2,892,285	3,129,139	0	40,845,000	Hard	Springing
7	Loan	15	GSMC	Bradley Fair Shopping Center	0	0	0	40,000,000	29,153,931		0	938,500	383,800	9,523,769	0	40,000,000	None	NAP
8	Loan	13	CGMRC	250 Livingston Street	0	0	75,000	37,575,000	33,964,595		0	32,483	757,802	2,180,492	639,627	37,575,000	Springing	Springing
9	Loan	13	CGMRC	Amalfi Hotel	0	0	50,000	34,550,000	0		0	875,650	2,811,490	30,862,860	0	34,550,000	Hard	Springing
10	Loan	16	JLC	Cabana Club Apartments	0	0	0	32,150,000	26,716,544		0	660,519	301,343	4,471,594	0	32,150,000	Soft	Springing
11	Loan		MC FiveMile	Woodhawk Club Apartments	63,244	0	0	29,563,244	21,426,632		0	596,165	812,947	0	6,727,500	29,563,244	Soft	Springing
12	Loan		AMF I	Northeast Philadelphia Industrial Portfolio	1,022,038	0	0	30,022,038	25,164,432		0	3,031,543	1,826,064	0	0	30,022,038	Hard	Springing
12.01	Property			10981 Decatur Road
12.02	Property			10360 Drummond Road
12.03	Property			9815 Roosevelt Boulevard
12.04	Property			3031 Red Lion Road
12.05	Property			2800 Comly Road
12.06	Property			275 Geiger Road
12.07	Property			11600 Caroline Road
12.08	Property			11620 Caroline Road
12.09	Property			10195 Northeast Avenue
12.10	Property			12700 Townsend Road
12.11	Property			13430 Damar Drive
12.12	Property			14001 Townsend Road
12.13	Property			10380 Drummond Road
12.14	Property			12600 Townsend Road
13	Loan		CGMRC	Stetson Village	0	0	47,500	26,347,500	24,888,149		0	284,327	362,026	385,911	427,088	26,347,500	Hard	Springing
14	Loan	17, 18	JLC	Commerce Park	0	5,000,000	0	31,000,000	25,509,584		0	699,961	3,016,781	1,773,674	0	31,000,000	Hard	In Place
15	Loan		CGMRC	A&P Mahwah	0	0	50,000	25,050,000	22,592,037		0	334,874	0	2,094,414	28,675	25,050,000	Hard	In Place
16	Loan	19	AMF I	Village at Pittsburgh Mills	512,542	1,750,000	0	27,012,542	26,297,773		0	386,887	327,883	0	0	27,012,542	Hard	In Place
17	Loan		JLC	Merage Tampa Hotel Portfolio	3,544,090	0	0	27,044,090	21,775,345		0	617,163	467,583	0	4,184,000	27,044,090	Hard	In Place
17.01	Property			Residence Inn - Northpointe
17.02	Property			Courtyard by Marriott - Oldsmar
17.03	Property			Residence Inn - Oldsmar
18	Loan		JLC	Bryan Apartments	0	0	0	23,000,000	16,260,062		0	520,184	649,378	5,570,375	0	23,000,000	Soft	In Place
18.01	Property			Willow Oaks Apartments
18.02	Property			Riverstone Apartments
19	Loan		CGMRC	Van Dyke Commons	8,276,443	0	209,836	30,873,278	0		30,009,166	249,365	272,192	0	342,555	30,873,278	Hard	Springing
20	Loan		JLC	Adara Apartment Portfolio	55,000	0	0	22,405,000	20,672,617		0	538,690	1,193,694	0	0	22,405,000	Soft	In Place
20.01	Property			Timberlake Apartments
20.02	Property			Madison Pointe Apartments
21	Loan	13	GSMC	High Desert Gateway	0	0	0	19,670,000	0		0	190,118	154,664	19,325,218	0	19,670,000	Springing	Springing
22	Loan	20	JLC	Fairplain Plaza	0	0	0	18,750,000	13,838,083		0	519,791	4,369,665	22,461	0	18,750,000	Hard	In Place
23	Loan		JLC	DoubleTree El Paso	0	0	0	16,250,000	14,172,139		0	328,104	754,354	995,403	0	16,250,000	Hard	Springing
24	Loan		MC FiveMile	Arrowhead and Entrada Apartments	68,740	0		16,018,740	15,043,873			572,346	402,520		0	16,018,740	Soft	Springing
24.01	Property			Entrada Apartments
24.02	Property			Arrowhead Apartments
25	Loan		GSMC	Turnpike Distribution Center	5,424,062	0	0	20,424,062	0		20,000,000	233,670	190,392	0	0	20,424,062	Hard	Springing
26	Loan	13, 21	CGMRC	Paoli Medical Office Park	0	0	50,000	14,550,000	10,222,509		0	346,691	3,063,603	917,197	0	14,550,000	Hard	Springing
27	Loan		JLC	Coral Springs Trade Center	0	0	0	14,500,000	12,309,254	��	0	251,628	1,110,000	829,118	0	14,500,000	Hard	Springing
28	Loan		GSMC	Ross Plaza	0	0	0	11,300,000	7,403,874		0	205,374	40,744	3,650,008	0	11,300,000	Springing	Springing
29	Loan	13, 22	GSMC	Hampton Inn University Charlottesville	0	0	0	11,100,000	5,812,952		0	372,000	28,000	4,887,049	0	11,100,000	Springing	Springing
30	Loan		CGMRC	1021 Swan Creek Drive	0	0	50,000	10,050,000	0		0	117,837	414,618	9,422,828	94,718	10,050,000	Hard	Springing
31	Loan	23	CGMRC	The Shoppes at Beville Road	0	0	50,000	10,050,000	2,778,034		0	634,967	718,303	5,918,696	0	10,050,000	Springing	Springing
32	Loan		JLC	Imperial Chase	0	0	0	9,500,000	5,400,706		0	422,444	633,193	3,043,657	0	9,500,000	Soft	In Place
33	Loan		AMF I	Sethi Hotel Portfolio	15,894	0	0	9,415,894	8,948,417		0	372,623	94,854	0	0	9,415,894	Soft Springing	Springing
33.01	Property			Holiday Inn Express Hotel & Suites Scott-Lafayette West
33.02	Property			Hampton Inn & Suites Grenada
34	Loan		JLC	Brickyard Tower	65,000	0	0	9,065,000	7,131,579		0	178,032	1,755,389	0	0	9,065,000	Hard	Springing
35	Loan		JLC	Pine Hill Apartments	80,805	0	0	9,080,805	8,800,000		0	200,917	79,887	0	0	9,080,805	Soft	In Place
36	Loan		CGMRC	266 Broadway	0	0	47,500	8,547,500	7,058,238		0	17,034	14,475	0	1,457,752	8,547,500	Hard	Springing
37	Loan		MC FiveMile	Memorial Shopping Center	0	0	0	8,000,000	5,964,054		0	193,382	62,025	1,780,540	0	8,000,000	Springing	Springing
38	Loan	13, 24	GSMC	Courtyard - Portland	0	0	0	7,862,000	6,848,286		0	177,673	722,159	113,882	0	7,862,000	Springing	Springing

A-21

GSMS 2013-GCJ12 Annex A


Control	Loan /		Mortgage		Principal's New Cash	Subordinate							Principal Equity				Cash
Number	Property Flag	Footnotes	Loan Seller	Property Name	Contribution (7)	Debt	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves	Distribution	Other Uses	Total Uses	Lockbox	Management
39	Loan		JLC	North Heights Plaza	1,146,103	0	0	8,896,103	8,334,592	0	159,708	401,804	0	0	8,896,103	Hard	In Place
40	Loan	25	CGMRC	Medallion Corporate Center	111,347	0	0	7,611,347	7,403,409	0	188,138	19,801	0	0	7,611,347	Springing	Springing
41	Loan		MC FiveMile	Highwoods Square	0	0	0	7,450,000	7,218,330	0	135,864	35,867	59,940	0	7,450,000	Hard	Springing
42	Loan	26	JLC	Bennett Street Retail	0	0	0	7,150,000	6,275,159	0	353,022	429,592	92,228	0	7,150,000	None	NAP
43	Loan	13	CGMRC	Devon Self Storage - Amsdell	2,426,072	0	76,460	9,477,532	0	8,535,000	193,821	602,900	0	145,811	9,477,532	Springing	Springing
44	Loan	27, 28	GSMC	Millstone Lakes Apartments	0	0	0	6,770,000	5,184,657	0	168,718	181,568	1,235,056	0	6,770,000	None	NAP
45	Loan		JLC	Iron Gate Apartments	50,000	0	0	6,800,000	6,226,171	0	318,487	255,342	0	0	6,800,000	Soft	In Place
46	Loan	13	CGMRC	Wingate Inn	0	0	0	6,650,000	2,871,292	0	168,583	25,584	3,584,541	0	6,650,000	Springing	Springing
47	Loan		AMF I	Professional Village of West Bloomfield	469,447	0	0	6,919,447	6,389,990	0	162,635	366,822	0	0	6,919,447	Springing	Springing
48	Loan		JLC	Woods on the Fairway	0	0	0	6,260,000	4,874,259	0	300,214	674,875	410,652	0	6,260,000	Soft	In Place
49	Loan		CGMRC	International Plaza	2,116,198	0	50,000	8,266,198	0	8,100,000	811	12,630	0	152,757	8,266,198	Hard	Springing
50	Loan		CGMRC	Off Broadway	1,369,235	0	0	7,234,235	0	6,900,000	271,305	62,930	0	0	7,234,235	Soft	Springing
51	Loan		CGMRC	Frisco Corners	6,973	0	2,080,168	7,717,141	0	7,500,000	129,821	87,320	0	0	7,717,141	Hard	Springing
52	Loan		JLC	Werner MHP Portfolio	14,452	0	0	5,514,452	4,921,235	0	481,129	112,088	0	0	5,514,452	Soft	In Place
52.01	Property			Flamingo Village
52.02	Property			Triple T
52.03	Property			Forest Park
53	Loan		MC FiveMile	Louetta Professional Plaza	152,462	0	0	5,352,462	5,089,814	0	125,958	136,690	0	0	5,352,462	Hard	Springing
54	Loan	29	JLC	Cedar Hill Apartments	1,329,267	0	0	6,379,267	677,652	5,233,216	339,519	128,880	0	0	6,379,267	Springing	Springing
55	Loan	13	CGMRC	Candlewood Suites Bellevue	0	0	40,000	5,040,000	4,780,945	0	17,288	21,016	61,187	159,564	5,040,000	Hard	Springing
56	Loan	30	AMF I	Holiday Inn Express Marietta	0	0	0	4,900,000	3,698,882	0	118,347	47,053	1,035,717	0	4,900,000	Springing	Springing
57	Loan		JLC	Village at Waterford	0	0	0	4,900,000	1,786,852	0	161,264	197,975	2,753,909	0	4,900,000	Hard	Springing
58	Loan	31	MC FiveMile	Reynolds Portfolio	0	0	0	4,850,000	3,194,126	0	303,374	529,109	823,391	0	4,850,000	Soft	Springing
58.01	Property			Northwood MHP (Urbana, IL)
58.02	Property			Marshfield MHP (Marshfield, WI)
58.03	Property			Evergreen Village MHP (Platteville, WI)
58.04	Property			Country Village MHP (Norfolk, NE)
59	Loan		JLC	MainStay Suites - Texas Medical Center	53,357	0	0	4,793,357	4,335,181	0	433,610	24,565	0	0	4,793,357	Hard	In Place
60	Loan		CGMRC	54 Great Jones Street/70 West 3rd Street	0	0	40,000	4,740,000	4,118,502	0	169,332	39,581	412,585	0	4,740,000	Hard	Springing
60.01	Property			70 West 3rd Street
60.02	Property	32		54 Great Jones Street
61	Loan		CGMRC	Midtown Small Shops	1,500	0	43,200	4,709,700	4,337,037	0	126,180	23,687	222,795	0	4,709,700	Hard	Springing
62	Loan		JLC	Station at Vinings	25,061	0	0	4,525,061	3,703,161	0	161,838	660,063	0	0	4,525,061	None	NAP
63	Loan	13, 33	CGMRC	Home Depot Plaza	75,166	0	0	4,425,166	4,214,014	0	126,900	84,252	0	0	4,425,166	Hard	Springing
64	Loan		JLC	Greg Street Commerce Center	1,543,728	0	0	5,856,228	0	5,750,000	87,451	18,778	0	0	5,856,228	Soft Springing	In Place
65	Loan		CGMRC	Diamond Valley	1,628,038	0	50,000	5,978,038	0	5,850,000	60,547	67,491	0	0	5,978,038	Hard	Springing
66	Loan		CGMRC	Greenwood Farms Apartments	0	0	0	4,150,000	3,815,494	0	124,454	52,725	157,326	0	4,150,000	Springing	Springing
67	Loan		MC FiveMile	Grogan's Mill Center	131,698	0	0	4,251,698	3,855,876	0	139,328	256,493	0	0	4,251,698	Soft	Springing
68	Loan		CGMRC	Palms Cabanas Apartments	0	0	42,500	3,742,500	3,295,569	0	48,351	74,390	241,578	82,613	3,742,500	Springing	Springing
69	Loan		CGMRC	508-514 Willis Avenue	0	0	30,000	3,730,000	1,673,623	0	170,351	51,897	1,834,129	0	3,730,000	Hard	Springing
70	Loan		CGMRC	AtlantiCare	2,224,094	0	46,413	5,970,508	0	5,650,000	108,145	45,295	0	167,067	5,970,508	Hard	Springing
71	Loan		CGMRC	Capstone Apartments	0	0	0	3,650,000	2,044,681	0	114,926	108,935	1,381,458	0	3,650,000	Springing	Springing
72	Loan	34, 35	AMF I	1392 Third Avenue	0	0	0	3,640,000	3,211,244	0	114,700	28,261	285,795	0	3,640,000	Springing	Springing
73	Loan		CGMRC	Beethoven Apartments	0	0	50,000	3,550,000	3,175,986	0	250,469	63,737	59,808	0	3,550,000	Hard	Springing
74	Loan		CGMRC	3275 West Hillsboro	0	0	40,000	3,385,000	3,072,803	0	101,542	125,197	85,458	0	3,385,000	Springing	Springing
75	Loan	36	MC FiveMile	Cinco Ranch Village	999,987	0	0	3,864,987	0	3,709,882	98,874	56,231	0	0	3,864,987	Hard	Springing
76	Loan		MC FiveMile	Santa Grande MHC	0	0	0	2,700,000	2,144,594	0	86,780	235,632	232,993	0	2,700,000	Soft	Springing
77	Loan	37	MC FiveMile	Rite Aid Virginia Beach	1,385,678	0	0	4,035,678	0	3,891,348	143,794	535	0	0	4,035,678	Hard	In Place
78	Loan		CGMRC	Walgreens Savannah TN	0	0	35,000	2,485,000	2,305,990	0	26,682	33,750	50,008	68,570	2,485,000	Springing	Springing

A-22

GSMS 2013-GCJ12 Annex A

Cut-off Date

Control

Loan /

Mortgage

Cash Management

Ground

Ground Lease

Annual Ground

Cut-off Date

B Note

Mezzanine

Mezzanine Debt

Terrorism Insurance

Control

Number

Property Flag

Footnotes

Loan Seller

Property Name

Triggers

Lease Y/N

Expiration Date

Lease Payment ($)

B Note Balance ($)

Interest Rate

Debt Balance($)

Interest Rate

Required

Number

Loan

GSMC

Friendly Center

(i) the occurrence of an Event of Default, (ii) DSCR drops below 1.40x, (iii) failure to

deliver financial statements as required in the Loan Agreement

Yes

Loan

9, 10

JLC

Queens Crossing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.50%

10,000,000

13.50000%

Yes

Loan

JLC

Eagle Ridge Village

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50%, (iii) occupancy less than 85.0%

Yes

Loan

CGMRC

Condyne Industrial Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Mezzanine Event of Default

2,000,000

11.00000%

Yes

4.01

Property

Condyne Portfolio-Littleton

Yes

4.01

4.02

Property

Condyne Portfolio-Fall River

Yes

10/1/2019

93,000

Yes

4.02

4.03

Property

Condyne Portfolio-Taunton

Yes

4.03

4.04

Property

Condyne Portfolio-Brockton

Yes

4.04

Loan

JLC

W Minneapolis

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50%

6,500,000

5.46200%

Yes

Loan

13, 14

CGMRC

Marketplace at Huntingdon Valley

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period

Yes

Loan

GSMC

Bradley Fair Shopping Center

NAP

Yes

Loan

CGMRC

250 Livingston Street

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period

Yes

Loan

CGMRC

Amalfi Hotel

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x

Yes

Loan

JLC

Cabana Club Apartments

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.25%

Yes

Loan

MC FiveMile

Woodhawk Club Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x for any quarter or 1.20x for two consecutive quarters, (iii) Debt Yield is less than 7.25% for any quarter or 7.5% for two consecutive quarters or (iv) a Management Trigger Event

Yes

Loan

AMF I

Northeast Philadelphia Industrial Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x

Yes

12.01

Property

10981 Decatur Road

Yes

12.01

12.02

Property

10360 Drummond Road

Yes

12.02

12.03

Property

9815 Roosevelt Boulevard

Yes

12.03

12.04

Property

3031 Red Lion Road

Yes

12.04

12.05

Property

2800 Comly Road

Yes

12.05

12.06

Property

275 Geiger Road

Yes

12.06

12.07

Property

11600 Caroline Road

Yes

12.07

12.08

Property

11620 Caroline Road

Yes

12.08

12.09

Property

10195 Northeast Avenue

Yes

12.09

12.10

Property

12700 Townsend Road

Yes

12.10

12.11

Property

13430 Damar Drive

Yes

12.11

12.12

Property

14001 Townsend Road

Yes

12.12

12.13

Property

10380 Drummond Road

Yes

12.13

12.14

Property

12600 Townsend Road

Yes

12.14

Loan

CGMRC

Stetson Village

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period

Yes

1/22/2072

611,254

Yes

Loan

17, 18

JLC

Commerce Park

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Lease Sweep Period

4,947,514

11.68991%

Yes

Loan

CGMRC

A&P Mahwah

(i) the occurrence of an Event of Default, (ii) the DSCR is less than 1.20x, (iii) the occurrence of a Replacement Reserve Trigger, (iv) the occurrence of any of the following regarding a Specified Tenant: (a) Bankruptcy trigger, (b) termination of lease, (c) material default, (d) going dark, (e) notice of lease termination, (f) failure to extend lease, (g) annual sales have fallen below $27,500,000

Yes

Loan

AMF I

Village at Pittsburgh Mills

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Best Buy or Office Max defaulting under the terms of its lease, going dark, filing bankruptcy, or failing to extend its lease term

1,750,000

10.00000%

Yes

Loan

JLC

Merage Tampa Hotel Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x

Yes

17.01

Property

Residence Inn - Northpointe

Yes

17.01

17.02

Property

Courtyard by Marriott - Oldsmar

Yes

17.02

17.03

Property

Residence Inn - Oldsmar

Yes

17.03

Loan

JLC

Bryan Apartments

Upon the occurrence of an Event of Default

Yes

18.01

Property

Willow Oaks Apartments

Yes

18.01

18.02

Property

Riverstone Apartments

Yes

18.02

Loan

CGMRC

Van Dyke Commons

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Manager Bankruptcy Event, (iv) the occurrence of a Specified Tenant Trigger Period

Yes

Loan

JLC

Adara Apartment Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

20.01

Property

Timberlake Apartments

Yes

20.01

20.02

Property

Madison Pointe Apartments

Yes

20.02

Loan

GSMC

High Desert Gateway

(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, first measured on the last day of the Fiscal Quarter ending December 31, 2013, (iii) Anchor Tenant Sweep unless borrower provides sufficient letters of credit (iv) failure to deliver financial statements as required in the Loan Agreement

Yes

Loan

JLC

Fairplain Plaza

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period

Yes

Loan

JLC

DoubleTree El Paso

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x

Yes

Loan

MC FiveMile

Arrowhead and Entrada Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25%

Yes

24.01

Property

Entrada Apartments

Yes

24.01

24.02

Property

Arrowhead Apartments

Yes

24.02

Loan

GSMC

Turnpike Distribution Center

(i) the occurrence of an Event of Default, (ii) Cash flow sweep shall commence in the event that any tenant greater than 50,000 sf gives notice to vacate and ceases paying rent, (iii) failure to deliver financial statements as required in the Loan Agreement

Yes

Loan

13, 21

CGMRC

Paoli Medical Office Park

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

JLC

Coral Springs Trade Center

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.50%

Yes

Loan

GSMC

Ross Plaza

(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) PetSmart or Michael's vacates, (iv) failure to deliver financial statements as required in the Loan Agreement

Yes

Loan

13, 22

GSMC

Hampton Inn University Charlottesville

(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) January 1, 2016 or satisfaction of the New License Conditions, (iv) failure to deliver financial statements as required in the Loan Agreement

Yes

Loan

CGMRC

1021 Swan Creek Drive

(i) the occurrence of an Event of Default, (ii) the DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Bankruptcy Trigger, (iv) the termination, default, notice of termination, or failure of lease renewal for any Specified Tenant Lease

Yes

Loan

CGMRC

The Shoppes at Beville Road

(i) the occurrence of an Event of Default, (ii) Non-renewal of Publix lease as of February 1, 2016

Yes

Loan

JLC

Imperial Chase

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

AMF I

Sethi Hotel Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) cancellation, termination or expiration of any Franchise Agreement, (iv) the Holiday Inn Franchise Extension shall not have been effectuated prior to June 1, 2015.

Yes

33.01

Property

Holiday Inn Express Hotel & Suites Scott-Lafayette West

Yes

33.01

33.02

Property

Hampton Inn & Suites Grenada

Yes

33.02

Loan

JLC

Brickyard Tower

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iv) the commencement of a Lease Sweep Period

Yes

Loan

JLC

Pine Hill Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

CGMRC

266 Broadway

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period

Yes

Loan

MC FiveMile

Memorial Shopping Center

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.0%

Yes

Loan

13, 24

GSMC

Courtyard - Portland

(i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement

Yes

A-23

GSMS 2013-GCJ12 Annex A

Cut-off Date

Control

Loan /

Mortgage

Cash Management

Ground

Ground Lease

Annual Ground

Cut-off Date

B Note

Mezzanine

Mezzanine Debt

Terrorism Insurance

Control

Number

Property Flag

Footnotes

Loan Seller

Property Name

Triggers

Lease Y/N

Expiration Date

Lease Payment ($)

B Note Balance ($)

Interest Rate

Debt Balance($)

Interest Rate

Required

Number

Loan

JLC

North Heights Plaza

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.08x

Yes

Loan

CGMRC

Medallion Corporate Center

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

MC FiveMile

Highwoods Square

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the Debt Yield is less than 8.75%, (iv) occurrence of a Trigger Lease Event

Yes

Loan

JLC

Bennett Street Retail

NAP

Yes

Loan

CGMRC

Devon Self Storage - Amsdell

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 8.75%

Yes

Loan

27, 28

GSMC

Millstone Lakes Apartments

(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

Yes

Loan

JLC

Iron Gate Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

CGMRC

Wingate Inn

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x, (iii) 24 months prior to the expiration date of the Franchise Agreement

Yes

Loan

AMF I

Professional Village of West Bloomfield

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

JLC

Woods on the Fairway

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

CGMRC

International Plaza

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a 7-Eleven Trigger Event, (iv) the occurrence of a CVS Trigger Event

Yes

Loan

CGMRC

Off Broadway

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x

Yes

Loan

CGMRC

Frisco Corners

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

JLC

Werner MHP Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Casualty Sweep Period

Yes

52.01

Property

Flamingo Village

Yes

52.01

52.02

Property

Triple T

Yes

52.02

52.03

Property

Forest Park

Yes

52.03

Loan

MC FiveMile

Louetta Professional Plaza

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 7.60%, (iv) the occurrence of a Lease Trigger Event

Yes

Loan

JLC

Cedar Hill Apartments

(i) the occurrence of an Event of Default, (ii) the Debt Yield is less than 8.0%

Yes

Loan

CGMRC

Candlewood Suites Bellevue

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) any default under or termination of the Franchise Agreement, (iv) the date upon which Franchisor gives written notice it is exercising its termination option under the Franchise Agreement, (v) the date that is one (1) year prior to the Franchise Agreement expiration date

Yes

Loan

AMF I

Holiday Inn Express Marietta

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the termination or expiration of the Franchise Agreement, (iv) the occurrence of a Franchise Trigger Event

Yes

Loan

JLC

Village at Waterford

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Lease Sweep Period

Yes

Loan

MC FiveMile

Reynolds Portfolio

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) Debt Yield is less than 9.50%, (iv) occurrence of an event of default under the Mobile Home Lease

Yes

58.01

Property

Northwood MHP (Urbana, IL)

Yes

58.01

58.02

Property

Marshfield MHP (Marshfield, WI)

Yes

58.02

58.03

Property

Evergreen Village MHP (Platteville, WI)

Yes

58.03

58.04

Property

Country Village MHP (Norfolk, NE)

Yes

58.04

Loan

JLC

MainStay Suites - Texas Medical Center

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Borrower's receipt of notice from Franchisor terminating the Franchise Agreement

Yes

Loan

CGMRC

54 Great Jones Street/70 West 3rd Street

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

60.01

Property

70 West 3rd Street

Yes

60.01

60.02

Property

54 Great Jones Street

Yes

60.02

Loan

CGMRC

Midtown Small Shops

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x

Yes

Loan

JLC

Station at Vinings

NAP

Yes

Loan

13, 33

CGMRC

Home Depot Plaza

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x; (iii) the occurrence of a Specified Tenant Trigger Period

Yes

Loan

JLC

Greg Street Commerce Center

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

CGMRC

Diamond Valley

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x

Yes

Loan

CGMRC

Greenwood Farms Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

MC FiveMile

Grogan's Mill Center

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 8.75%, (iv)the occurrence of a Trigger Lease Event, (v)the occurrence of a Chilled Water Event, and (vi)receipt of Dry Cleaner Remediation Program Rejection Notice

Yes

Loan

CGMRC

Palms Cabanas Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x

Yes

Loan

CGMRC

508-514 Willis Avenue

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x

Yes

Loan

CGMRC

AtlantiCare

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Bankruptcy Trigger, (iv) any termination or cancellation of any Specified Tenant Lease, (v) any monetary default by any Specified Tenant, (vi) any Specified Tenant "going dark" with respect to 50% of one floor, (vii) any specified tenant giving notice that it is terminating 50% of one floor, (viii) failure to make the leasing reserve deposit or deliver a letter of credit, (ix) failure of a Specified tenant to give notice to Borrower for a renewal term of at least five years beyond the current expiration, (x) bonds issued by AtlantiCare Regional Medical Center, Inc. being downgraded below Baa3 by Moody's, BBB- by S&P, or an equivalent rating

Yes

Loan

CGMRC

Capstone Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x

Yes

Loan

34, 35

AMF I

1392 Third Avenue

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Scottrade Trigger Event

Yes

Loan

CGMRC

Beethoven Apartments

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x

Yes

Loan

CGMRC

3275 West Hillsboro

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x

Yes

Loan

MC FiveMile

Cinco Ranch Village

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 8.50%, (iv) the occurrence of a Lease Trigger Event

Yes

Loan

MC FiveMile

Santa Grande MHC

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) Debt Yield is less than 9.50%

Yes

Loan

MC FiveMile

Rite Aid Virginia Beach

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 10.50%, and (iv) the occurrence of a Trigger Lease Event

Yes

Loan

CGMRC

Walgreens Savannah TN

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period

Yes

A-24

Footnotes to Annex A

(1)	The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate and the Trustee/Certificate Administrator 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 is 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 is 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)	Sears (182,086 SF) is subleasing 34,000 SF of its space to Whole Foods.

(9)	The other reserve is a static condominium charges reserve which must maintain a balance equal to three monthly installments of common charges owed by borrower to the board of managers under the condominium regime. At closing, the amount equal to three months of common charges installment was estimated to be $236,500 which was reserved upfront.

(10)	From the related mezzanine loan‘s origination date through November 5, 2014, the related mezzanine loan will have a fixed interest rate of 13.50% per annum; during the period commencing on November 6, 2014 and continuing until maturity, the mezzanine loan will have an interest rate equal to the sum of (i) 13.00% plus (ii) the greater of (x) LIBOR for such interest period and (y) 0.50%. The Mezzanine Debt Interest Rate reflects the current 13.50% per annum interest rate.

(11)	The Condyne Industrial Portfolio Loan was used to recapitalize the Condyne Portfolio – Littleton Property, Condyne Portfolio – Fall River Property, and Condyne Portfolio – Taunton Property and to refinance existing debt on the Condyne Portfolio – Brockton Property.

(12)	Provided that the operating agreement of Foshay Hotel Tenant, LLC is in full force and effect, borrower shall not be required to pay to lender any funds for deposit into the Capital/FF&E Subaccount.

(13)	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 in whole or in part on the basis of the “as stabilized” Appraised Value.

(14)	Weis Markets has executed a lease but has not yet taken occupancy or commenced paying rent. Rental payments will commence upon the earlier of (a) Weis Markets opening for business and (b) March 8, 2014.

(15)	The property was built in stages in 1990, 1991, 1993, 1994, 1995, 1997, 1998, 2000, 2001, 2003, 2004 and 2008.

(16)	Upon the property achieving a 6.50% debt yield for two consecutive quarters after the loan‘s origination date, the reserve will be capped at $200,000.

A-25

Footnotes to Annex A

(17)	The related mezzanine loan accrues interest according to a schedule of increasing per annum interest rates, which scheduled rates are based on the difference between (a) the monthly interest component due under a hypothetical $31.0 million loan with a 25-year amortization schedule based on a 5.99% per annum interest rate and a $199,543.98 monthly P&I payment and (b) the monthly interest component due under the Commerce Park Mortgage Loan. The related mezzanine loan provides for the payment of principal based on the difference between (a) the monthly principal component due under a hypothetical $31.0 million loan with a 25-year amortization schedule based on a 5.99% per annum interest rate and a $199,543.98 monthly P&I payment and (b) the monthly principal component due under the Commerce Park Mortgage Loan. The Mezzanine Debt Interest Rate reflects the mezzanine interest rate applicable to the scheduled payment of interest on the June 2013 Due Date and the Total Debt DSCR reflects the monthly P&I payment for the related mezzanine loan due on the June 2013 Due Date.

(18)	Commerce Park includes 15 buildings all located in Danbury, CT: (i) a 60,000 sf building located at 37 Apple Ridge Road, (ii)a 72,710 sf building located at 7 Commerce Drive, (iii) a 83,930 sf building located at 4 Old Newtown Road, (iv) two buildings totaling 46,401 sf located at 6-16 Finance Drive, (v) a 30,000 sf building located at 14 Commerce Drive (vi) a 26,904 sf building located at 20 Commerce Drive, (vii) a 15,800 sf building located at 22 Eagle Road, (viii) a 15,065 sf building located at 10 Eagle Road, (ix) a 3,494 sf building located at 1 Eagle Road, (x) a 10,000 sf building located at 4 Eagle Road, (xi) a 8,100 sf building located at 19 Eagle Road, (xii) a 7,000 sf building located at 3 Commerce Drive, (xiii) a 5,000 sf building located at 18 Commerce Drive, (xiv) a 3,600 sf building located at 17 Eagle Road; each of which are 100% occupied.

(19)	Ongoing TI/LC Reserves are capped at $750,000, such cap subject to being reduced to $375,000 in the event that certain conditions are met.

(20)	If, at any time, the amount of funds on deposit in the Ongoing TI/LC Reserve is less than $500,000, the borrower is required to deposit $23,351.33 on each monthly due date until the amount of such funds on deposit in the Ongoing TI/LC Reserve is equal to $500,000.

(21)	Underwritten EGI for Paoli Medical Office Park includes potential revenue from vacant space at the Mortgaged Property. At loan origination, the Borrower deposited $2,838,299 into a reserve account in connection with future leasing spread between three different accounts.

(22)	Ongoing Replacement Reserve is $14,435.56 for the first through the twelfth Due Dates and 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 of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined on the anniversary of the last day of the calendar month in which the loan origination date occurs.

(23)	Underwritten EGI for The Shoppes at Beville Road includes potential revenue from vacant space. At loan origination, the Borrower deposited $700,000 into a reserve account in connection with future leasing.

(24)	Ongoing Replacement Reserve is $12,061.75 for the first through the twelfth Due Dates 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 of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined on the anniversary of the last day of the calendar month in which the loan origination date occurs.

(25)	If TI/LC escrow is less than $79,024 the borrower will pay an amount equal to $4,939 on each Due Date.

(26)	The rollover reserve was funded at loan closing with an initial deposit of $85,000. If, at any time, the balance of the funds in the Rollover Reserve Account is less than $85,000, the borrower is required to deposit $6,275.00 on each monthly Due Date.

(27)	The borrower funded the replacement reserves after the loan origination date to the cap amount of $86,400. Ongoing Replacement Reserves will not be necessary unless the account is drawn upon.

(28)	There is not a lockbox or cash management structure for this Mortgage Loan, but the triggers that result in a cash flow sweep to the lender are listed in the Cash Management Triggers field.

(29)	Cedar Hill Apartments includes (i) a 100.0% occupied, three-story, 18-unit apartment building built/renovated in 1942/2012 and located at 1300-1302 Morris Road Southeast, (ii) a 93.8% occupied, four-building, three-story, 48-unit apartment complex built in 1964 and located at 2941, 2944, 2951 and 2954 Nash Place Southeast and (iii) a 100.0% occupied three-story, 29-unit apartment building built in 1965 and located at 2020 19th Place Southeast.

A-26

Footnotes to Annex A

(30)	The borrower is required to deposit one-twelfth of an amount equal to 2% of annual gross revenue into the Ongoing Replacement Reserve on each monthly Due Date through May 1, 2015, which amount is initially $3,013.42. Commencing on the Due Date on June 1, 2015 and on each monthly Due Date thereafter through maturity of the loan, the borrower is required to deposit one-twelfth of an amount equal to 4% of annual gross revenue into the Ongoing Replacement Reserve.

(31)	The sponsor purchased the subject properties at various points in time between 2010 - 2012. The sellers did not provide full financial statements for the Country Village MHP (Norfolk, NE), the Marshfield MHP (Marshfield, WI), and the Northwood MHP (Urbana, IL). Full financial statements were provided for the Evergreen Village MHP (Platteville, WI).

(32)	54 Great Jones Street Mortgaged Property consists of a three residential units and one ground floor retail space.

(33)	If TI/LC escrow is less than $36,765 the borrower will pay an amount equal to $3,063.75 on each Due Date.

(34)	Rental income from Essentials Plus, an affiliate of the borrower occupying 1,000 SF at the Mortgaged Property, was excluded from the Underwritten Net Cash Flow.

(35)	The Mortgaged Property is comprised of three retail spaces totaling approximately 2,200 SF and 6 apartment units totaling approximately 3,600 SF.

(36)	A reserve for the tenant Smart Drinks was funded with $15,000 at closing. This amount is approximately equal to four months of base rent and CAM reimbursements for this tenant, which is in place and open for business. The reserve will be released when the tenant‘s remaining free rent period ends in July 2013, and begins paying full unabated rent.

(37)	Historical property operating information was not made available by the seller at acquisition.

A-27

GS Mortgage Securities Corp Ii FWPFree writing prospectus