| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-191331-01 | ||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | General | Detailed | ||||||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | ||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | NAP | NAP | 300 Gravier Street | New Orleans | Louisiana | 70130 | Hospitality | Full Service | 1984 | 2011-2012 | ||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | NAP | NAP | 3663 Las Vegas Boulevard South | Las Vegas | Nevada | 89109 | Retail | Super Regional Mall | 2000 | 2007-2008 | ||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | NAP | NAP | ||||||||||||||||||||||
| 3.01 | Property | Westbridge Manor | 45301 Chateau Thierry Drive | Macomb | Michigan | 48044 | Manufactured Housing | Manufactured Housing | 1973, 1978, 1987, 1991 | NAP | ||||||||||||||||||
| 3.02 | Property | Westbrook | 45013 Catalpa Boulevard | Macomb | Michigan | 48044 | Manufactured Housing | Manufactured Housing | 1996 | NAP | ||||||||||||||||||
| 3.03 | Property | Avon on the Lake | 2889 Sandpiper Street | Rochester Hills | Michigan | 48309 | Manufactured Housing | Manufactured Housing | 1969 | NAP | ||||||||||||||||||
| 3.04 | Property | Oakland Glens | 41875 Carousel Street | Novi | Michigan | 48377 | Manufactured Housing | Manufactured Housing | 1971 | 2012 | ||||||||||||||||||
| 3.05 | Property | Green Park South | 301 Green Park South | Pelham | Alabama | 35124 | Manufactured Housing | Manufactured Housing | 1965 | 1999, 2012 | ||||||||||||||||||
| 3.06 | Property | Fairchild Lake | 49645 Au Lac Drive East | Chesterfield | Michigan | 48051 | Manufactured Housing | Manufactured Housing | 1969, 1984 | NAP | ||||||||||||||||||
| 3.07 | Property | Cranberry Lake | 9620 Highland Road | White Lake | Michigan | 48386 | Manufactured Housing | Manufactured Housing | 1966 | NAP | ||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | 8225 Embury Road | Grand Blanc | Michigan | 48439 | Manufactured Housing | Manufactured Housing | 1989 | NAP | ||||||||||||||||||
| 3.09 | Property | Holly Hills | 16181 Lancaster Way | Holly | Michigan | 48442 | Manufactured Housing | Manufactured Housing | 1998 | NAP | ||||||||||||||||||
| 3.10 | Property | Royal Estates | 8300 Ravine Road | Kalamazoo | Michigan | 49009 | Manufactured Housing | Manufactured Housing | 1969 | NAP | ||||||||||||||||||
| 3.11 | Property | Old Orchard | 10500 Lapeer Road | Davison | Michigan | 48423 | Manufactured Housing | Manufactured Housing | 1974 | NAP | ||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | NAP | NAP | 1950 Northern Boulevard | Manhasset | New York | 11030 | Retail | Anchored | 1955 | 2013 | ||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | NAP | NAP | ||||||||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | 5460 South 56th Street | Lincoln | Nebraska | 68516 | Retail | Anchored | 1981-1993 | NAP | ||||||||||||||||||
| 5.02 | Property | Baken Park Center | 2001 West Main Street | Rapid City | South Dakota | 57702 | Retail | Anchored | 1957, 1999 | 2012 | ||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | 3405 L Street | Omaha | Nebraska | 68107 | Retail | Anchored | 1988 | NAP | ||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | 1900 Center Drive | Norfolk | Nebraska | 68701 | Retail | Anchored | 1984, 1987, 1989 | NAP | ||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | 2840 South 70th Street | Lincoln | Nebraska | 68506 | Retail | Anchored | 1987 | NAP | ||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | 2601 Cornhusker Drive | South Sioux City | Nebraska | 68776 | Retail | Anchored | 1991 | 2002, 2008 | ||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | 2700 East 23rd Street | Fremont | Nebraska | 68025 | Retail | Anchored | 1985 | NAP | ||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | 606 North 114th Street | Omaha | Nebraska | 68154 | Retail | Shadow Anchored | 1986 | NAP | |||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | 4915 2nd Avenue | Kearney | Nebraska | 68847 | Retail | Single Tenant Retail | 1984-1990 | 1998 | ||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | 4200 South 27th Street | Lincoln | Nebraska | 68502 | Retail | Shadow Anchored | 1970 | NAP | ||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | NAP | NAP | 50, 60 & 90 Boston Providence Highway | Walpole | Massachusetts | 02081 | Retail | Anchored | 1974 | 2009-2011 | ||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | NAP | NAP | ||||||||||||||||||||||
| 7.01 | Property | Prestonsburg Village | 477 Village Drive | Prestonsburg | Kentucky | 41653 | Retail | Anchored | 1983 | 2012 | ||||||||||||||||||
| 7.02 | Property | Jackson Park | 1224 East Tipton Street | Seymour | Indiana | 47274 | Retail | Anchored | 1970 | 2000 | ||||||||||||||||||
| 7.03 | Property | River Creek Village | 918 US 50 | Aurora | Indiana | 47001 | Retail | Anchored | 1988 | 1999 | ||||||||||||||||||
| 7.04 | Property | Oak Station | 4700 Highway 90 | Marianna | Florida | 32446 | Retail | Anchored | 1989 | 2013 | ||||||||||||||||||
| 7.05 | Property | Village Center | 1501 East Tipton Street | Seymour | Indiana | 47274 | Retail | Anchored | 1987 | NAP | ||||||||||||||||||
| 7.06 | Property | Twin County Plaza | 1065 East Stuart Drive | Galax | Virginia | 24333 | Retail | Anchored | 1987 | NAP | ||||||||||||||||||
| 7.07 | Property | Jackson Square | 2415 College Avenue | Jackson | Alabama | 36545 | Retail | Anchored | 1974 | 2011 | ||||||||||||||||||
| 7.08 | Property | Flint River Plaza | 506 Spaulding Road | Montezuma | Georgia | 31063 | Retail | Anchored | 1981 | NAP | ||||||||||||||||||
| 7.09 | Property | Country Roads | 293-308 Stokes Drive | Hinton | West Virginia | 25951 | Retail | Anchored | 1978 | NAP | ||||||||||||||||||
| 7.10 | Property | Village Square | 502 Central Avenue West | Wiggins | Mississippi | 39577 | Retail | Anchored | 1997 | NAP | ||||||||||||||||||
| 7.11 | Property | T&C Center | 1130 Warm Springs Highway | Manchester | Georgia | 31816 | Retail | Anchored | 1979 | NAP | ||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | 102 East 1st Avenue | Havana | Florida | 32333 | Retail | Anchored | 1986 | NAP | |||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | 11628 US Highway 57 | Vancleave | Mississippi | 39565 | Retail | Anchored | 1997 | NAP | |||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | 548 South Archusa Avenue | Quitman | Mississippi | 39355 | Retail | Anchored | 1997 | NAP | |||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | NAP | NAP | 6415 North Decatur Boulevard | Las Vegas | Nevada | 89131 | Retail | Anchored | 2007 | NAP | |||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | NAP | NAP | 1245 16th Street | Santa Monica | California | 90404 | Office | Medical | 1988 | 2011 | ||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | NAP | NAP | 2355 North Main Street | Walnut Creek | California | 94596 | Hospitality | Full Service | 1986 | 2006, 2012 | ||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | NAP | NAP | 3100 Tower Boulevard | Durham | North Carolina | 27707 | Office | General Suburban | 1986 | NAP | ||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | NAP | NAP | ||||||||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | 3901 South Tamiami Trail | Sarasota | Florida | 34231 | Retail | Single Tenant Retail | 1999 | NAP | ||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | 4320 26th Street West | Bradenton | Florida | 34205 | Retail | Single Tenant Retail | 1998 | NAP | ||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | 2990 Five Forks Trickum Road | Lawrenceville | Georgia | 30044 | Retail | Single Tenant Retail | 2000 | NAP | ||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | 90 South Sykes Creek Parkway | Merritt Island | Florida | 32952 | Retail | Single Tenant Retail | 1998 | NAP | ||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | 10563 Park Boulevard | Seminole | Florida | 33772 | Retail | Single Tenant Retail | 1995 | NAP | ||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | NAP | NAP | 8670 Wilshire Boulevard | Beverly Hills | California | 90211 | Office | Medical | 1986 | 2002 | |||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | NAP | NAP | ||||||||||||||||||||||
| 14.01 | Property | Mariner’s Landing | 2656 Bridgeway Boulevard, 403 Coloma Street, 442 Coloma Street & 150 Gate 5 Road | Sausalito | California | 94965 | Mixed Use | Industrial/Office/Retail | 1970 | 2008 | ||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | 2401 Bert Drive | Hollister | California | 95023 | Industrial | Warehouse/Distribution | 1999, 2001 | NAP | ||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | NAP | NAP | ||||||||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | 9850 South Kirkwood Road | Houston | Texas | 77099 | Multifamily | Garden | 1981 | 2011 | |||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | 9550 Long Point Road | Houston | Texas | 77055 | Multifamily | Garden | 1971 | 2012 | ||||||||||||||||||
| 15.03 | Property | The Forest Apartments | 22820 Imperial Valley Drive | Houston | Texas | 77073 | Multifamily | Garden | 1979 | 2011 | ||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | 470 Maxey Road | Houston | Texas | 77013 | Multifamily | Garden | 1979 | 2012 | ||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | NAP | NAP | 9601 McAllister Freeway | San Antonio | Texas | 78216 | Office | General Suburban | 1982 | 2009 | |||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | NAP | NAP | 6601 Harbor Town Drive and 8100 Bellaire Boulevard | Houston | Texas | 77036 | Multifamily | Garden | 1968, 1982 | 2011-2012 | |||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | NAP | NAP | 808 Southwest Taylor Street | Portland | Oregon | 97205 | Hospitality | Full Service | 2000 | 2009-2013 | |||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | NAP | NAP | 5250 Stewart Avenue | Las Vegas | Nevada | 89110 | Multifamily | Garden | 1999 | 2012 | |||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | Group 3 | NAP | 1900, 1924 & 1942 Southeast Hillmoor Drive | Port St. Lucie | Florida | 34952 | Multifamily | Garden | 1991, 1994 | 2011-2012 | |||||||||||||||
| 21 | Loan | RMF | Villages on the River | NAP | NAP | 100 Riverview Place | Jonesboro | Georgia | 30238 | Multifamily | Garden | 2001 | NAP | |||||||||||||||
| 22 | Loan | RMF | The Brittany | Group 1 | NAP | 1874 Brittany Drive | Indialantic | Florida | 32903 | Multifamily | Garden | 1985 | NAP | |||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | NAP | NAP | 45 West Orchard Park Drive | Greenville | South Carolina | 29615 | Hospitality | Full Service | 1987 | 2012-2013 | |||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | Group 2 | NAP | ||||||||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | 26397-26461 Johnson Road | Evans Mills | New York | 13637 | Retail | Shadow Anchored | 2007 | NAP | ||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | 200-266 Segler Drive | Oak Grove | Kentucky | 42262 | Retail | Shadow Anchored | 2007 | NAP | |||||||||||||||||
| 24.03 | Property | Salem Shopping Center | 103 Baldridge Road | Salem | Illinois | 62881 | Retail | Shadow Anchored | 2007 | NAP | ||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | 2406 Williamson County Parkway | Marion | Illinois | 62959 | Retail | Shadow Anchored | 2007 | NAP | ||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | General | Detailed | ||||||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | ||||||||||||||
| 25 | Loan | RMF | Candlewood | Group 1 | NAP | 2002 Airline Road | Corpus Christi | Texas | 78412 | Multifamily | Garden | 1982 | NAP | |||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | NAP | NAP | 2560 Bruckner Boulevard | Bronx | New York | 10465 | Land | Land | NAP | NAP | ||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | Group 4 | NAP | 700 Old Holcomb Bridge Road | Roswell | Georgia | 30076 | Multifamily | Garden | 1979 | 2007-2012 | |||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | Group 3 | NAP | 5410 Northwest Rabbit Run | Port St. Lucie | Florida | 34986 | Multifamily | Garden | 2001 | 2012 | |||||||||||||||
| 29 | Loan | JLC | The Camp | NAP | NAP | 2937 Bristol Street and 725 Baker Street | Costa Mesa | California | 92626 | Retail | Unanchored | 1970, 2002 | NAP | |||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | NAP | NAP | 5401 Highway 41 North | Evansville | Indiana | 47711 | Industrial | Flex | 1942 | 1960s, 1990s, 2012-2013 | |||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | NAP | NAP | 2445 Beaver Ruin Road | Norcross | Georgia | 30071 | Multifamily | Garden | 1972 | 2012-2013 | |||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | NAP | NAP | 5607-5625 Baum Boulevard | Pittsburgh | Pennsylvania | 15206 | Mixed Use | Office/Retail | 1930 | 2012 | |||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | NAP | NAP | Various | Muncie | Indiana | Various | Multifamily | Student Housing | 1984-1992 | Various | ||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | NAP | NAP | 10249 Irving Park Road | Schiller Park | Illinois | 60176 | Hospitality | Full Service | 1985 | 2008 | ||||||||||||||
| 35 | Loan | JLC | Village Manor | NAP | NAP | 9501 East Highland Road | Hartland Township | Michigan | 48843 | Multifamily | Senior Living | 2007-2008 | NAP | |||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | NAP | NAP | 4135 LaVista Road | Tucker | Georgia | 30084 | Retail | Anchored | 1988 | 1995-2013 | |||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | Group 2 | NAP | ||||||||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | 1030 Freeland Drive | Salisbury | North Carolina | 28144 | Retail | Shadow Anchored | 2005-2006 | NAP | ||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | 2550-2570 Douglas Avenue | Brewton | Alabama | 36426 | Retail | Shadow Anchored | 2009 | NAP | ||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | 2414 Kimble Road | Selma | Alabama | 36703 | Retail | Shadow Anchored | 2003 | NAP | ||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | 517 Radford Boulevard | Dillon | South Carolina | 29536 | Retail | Shadow Anchored | 2008 | NAP | ||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | NAP | NAP | 12813 Ware Lane | Dade City | Florida | 33525 | Multifamily | Garden | 2006 | NAP | |||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | NAP | NAP | |||||||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | 1010 Reservation Road | Hays | Kansas | 67601 | Manufactured Housing | Manufactured Housing | 1970 | NAP | ||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | 1661 West Republic Avenue | Salina | Kansas | 67401 | Manufactured Housing | Manufactured Housing | 1980 | NAP | ||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | 745 Cedar Creek Drive | Salina | Kansas | 67401 | Manufactured Housing | Manufactured Housing | 1980 | NAP | ||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | 1319 West Cloud Street | Salina | Kansas | 67401 | Manufactured Housing | Manufactured Housing | 1980 | NAP | ||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | Group 2 | NAP | ||||||||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | 105-165 Steve Barry Boulevard | Pryor | Oklahoma | 74361 | Retail | Shadow Anchored | 2005 | NAP | ||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | 2300 Leopard Lane | Malvern | Arkansas | 72104 | Retail | Shadow Anchored | 2005 | NAP | |||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | 215 Sligo Street | Cortez | Colorado | 81321 | Retail | Shadow Anchored | 2005 | NAP | ||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | 5503-5515 West Owen K. Garriott Road | Enid | Oklahoma | 73703 | Retail | Shadow Anchored | 2003-2004 | NAP | |||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | NAP | NAP | 11840 Sudley Manor Drive | Manassas | Virginia | 20109 | Self Storage | Self Storage | 2008 | NAP | |||||||||||||||
| 42 | Loan | RMF | Randolph Park | Group 1 | NAP | 4616 Randolph Road | Charlotte | North Carolina | 28211 | Multifamily | Garden | 1971 | NAP | |||||||||||||||
| 43 | �� | Loan | 13 | RMF | Fairfield Inn & Suites | NAP | NAP | 8970 Eastchase Parkway | Montgomery | Alabama | 36117 | Hospitality | Limited Service | 2010 | NAP | |||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | Group 7 | NAP | 3285 Boardwalk Street | Ann Arbor | Michigan | 48108 | Hospitality | Limited Service | 1989 | 2008 | |||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | NAP | NAP | 9221 Pagewood Lane | Houston | Texas | 77063 | Multifamily | Garden | 1978 | 2010, 2012-2013 | |||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | Group 5 | NAP | 135 Willow Lane | McDonough | Georgia | 30253 | Retail | Shadow Anchored | 2003 | NAP | |||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | Group 6 | NAP | 3585 South Highland Drive; 3580 Polaris Avenue; 3695 South Highland Drive; 3595 South Highland Drive; 3301 Spring Mountain Road; 3101 Spring Mountain Road; 3555 South Highland Drive; 3566 Polaris Avenue | Las Vegas | Nevada | 89102 & 89103 | Mixed Use | Warehouse/Office/Self Storage | 1976-1978 | NAP | |||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | NAP | NAP | 1402 North Capitol Avenue | Indianapolis | Indiana | 46202 | Mixed Use | Office/Retail | 1919, 2007 | 2006 | ||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | Group 8 | NAP | 13210 Prestonwood Forest Drive | Houston | Texas | 77070 | Multifamily | Garden | 1978 | NAP | |||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | Group 4 | NAP | 125 Baxter Drive, 190 Baxter Drive & 160 Dudley Drive | Athens | Georgia | 30606 | Multifamily | Garden | 1964, 1965, 1970 | 2013 | |||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | NAP | NAP | 531 Virginia Avenue | Indianapolis | Indiana | 46203 | Multifamily | Conventional | 2013 | NAP | ||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | NAP | NAP | |||||||||||||||||||||||
| 52.01 | Property | Urbane on Center | 612-620 South Center Street | Royal Oak | Michigan | 48067 | Multifamily | Garden | 1976 | 2007 | ||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | 1923 Crooks Road | Royal Oak | Michigan | 48073 | Multifamily | Garden | 1956 | 2007 | ||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | 346 West Breckenridge Street | Ferndale | Michigan | 48220 | Multifamily | Garden | 1925 | 2008-2009 | ||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | 2575 Catalpa Drive | Berkley | Michigan | 48072 | Multifamily | Garden | 1969 | 2006 | ||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | NAP | NAP | 215 West Ohio Street | Chicago | Illinois | 60610 | Office | CBD | 1909 | 2006 | ||||||||||||||
| 54 | Loan | GSMC | Norton Commons | Group 5 | NAP | 647-702 Commonwealth Drive | Norton | Virginia | 24273 | Retail | Shadow Anchored | 2005 | NAP | |||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | NAP | NAP | 5665 and 5693 South Westridge Drive | New Berlin | Wisconsin | 53151 | Industrial | Flex | 1999 | NAP | |||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | NAP | NAP | 920 Studemont Street | Houston | Texas | 77007 | Retail | Shadow Anchored | 2000 | NAP | |||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | NAP | NAP | 1022 Dix Avenue and 25 Triangle Park Road | Various | New York | Various | Self Storage | Self Storage | 1985, 2001 | NAP | ||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | NAP | NAP | 1057-1069 B Street | Hayward | California | 94541 | Retail | Anchored | 2008 | NAP | ||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | Group 6 | NAP | 2550 & 2595 Chandler Avenue | Las Vegas | Nevada | 89120 | Self Storage | Self Storage | 1983, 1985, 1989 | NAP | |||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | NAP | NAP | 800 Wilcrest Drive | Houston | Texas | 77042 | Office | CBD | 1982 | NAP | |||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | NAP | NAP | ||||||||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | 910 Lincoln Highway West | New Haven | Indiana | 46774 | Retail | Unanchored | 1967, 2011 | NAP | |||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | 1103 Volunteer Parkway | Bristol | Tennessee | 37620 | Retail | Anchored | 1972 | 2003-2010 | |||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | Group 7 | NAP | 4201 West Bethel Avenue | Muncie | Indiana | 47304 | Hospitality | Limited Service | 1997 | 2007 | |||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | NAP | NAP | 1122 Milledge Street | East Point | Georgia | 30344 | Industrial | Warehouse/Distribution | 1954 | 2005-2006 | |||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | Group 9 | NAP | 5300-5324 North Broadway Street | Chicago | Illinois | 60640 | Retail | Unanchored | 1918, 1921, 1964 | NAP | |||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | NAP | NAP | 257 West 17th Street | New York | New York | 10011 | Retail | Single Tenant Retail | 1907 | 2013 | |||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | NAP | NAP | 1350 Witte Road | Houston | Texas | 77055 | Multifamily | Garden | 1965 | NAP | |||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | NAP | NAP | 925 Adams Road and 8810 Pocahontas Trail | Williamsburg | Virginia | 23185 | Manufactured Housing | Manufactured Housing | 1960 | NAP | |||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | Group 8 | NAP | 11650 West Bellfort Street | Houston | Texas | 77099 | Multifamily | Garden | 1982 | NAP | |||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | NAP | NAP | 321-337 East 35th Street and 3500 South Drive Martin Luther King Junior Drive | Chicago | Illinois | 60653 | Retail | Unanchored | 1929 | NAP | |||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | NAP | NAP | 301 Tri City Beach Road | Baytown | Texas | 77520 | Multifamily | Garden | 1964-1967 | 2009 | |||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | NAP | NAP | 10553 East NC Highway 97 | Rocky Mount | North Carolina | 27803 | Retail | Anchored | 2003 | NAP | |||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | NAP | NAP | 14411 West Lake Houston Parkway | Houston | Texas | 77044 | Self Storage | Self Storage | 2009 | NAP | |||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | Group 4 | NAP | 2453 Coronet Way Northwest | Atlanta | Georgia | 30318 | Multifamily | Garden | 1965 | 2012-2013 | |||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | Group 9 | NAP | 5893-5915 South Archer Avenue | Chicago | Illinois | 60638 | Retail | Unanchored | 1987 | NAP | |||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | Group 10 | NAP | 4413 Madison Boulevard | New Port Richey | Florida | 34652 | Self Storage | Self Storage | 2007 | NAP | |||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | NAP | NAP | 13000 Woodforest Boulevard | Houston | Texas | 77015 | Multifamily | Garden | 1980 | 2011 | |||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | Group 10 | NAP | 2556 Bernice Road | Lansing | Illinois | 60438 | Self Storage | Self Storage | 2008 | NAP | |||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | NAP | NAP | 3801 West Gandy Boulevard | Tampa | Florida | 33611 | Retail | Unanchored | 1997 | NAP | |||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||||||||
| Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Units, Pads, | Unit | 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 | Rooms, Sq Ft | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | ||||||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 316 | Rooms | 230,787.30 | Fee Simple | 73,000,000 | 72,928,787 | 72,928,787 | 6.4% | 60,703,171 | 5.357000% | 0.013050% | 5.343950% | 407,960.21 | 4,895,522.52 | ||||||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 448,835 | SF | 1,292.23 | Fee Simple | 70,000,000 | 70,000,000 | 70,000,000 | 6.2% | 64,796,322 | 5.250000% | 0.058050% | 5.191950% | 386,542.59 | 4,638,511.08 | ||||||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 5,347 | Pads | 25,247.80 | 69,500,000 | 69,500,000 | 69,500,000 | 6.1% | 66,299,296 | 6.274500% | 0.023050% | 6.251450% | 426,914.65 | 5,122,975.80 | |||||||||||||||||||
| 3.01 | Property | Westbridge Manor | 1,426 | Pads | Fee Simple | 12,927,000 | ||||||||||||||||||||||||||||||
| 3.02 | Property | Westbrook | 388 | Pads | Fee Simple | 11,004,167 | ||||||||||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | 617 | Pads | Fee Simple | 8,710,667 | ||||||||||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | 725 | Pads | Fee Simple | 7,645,000 | ||||||||||||||||||||||||||||||
| 3.05 | Property | Green Park South | 415 | Pads | Fee Simple | 7,181,667 | ||||||||||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | 345 | Pads | Fee Simple | 5,652,667 | ||||||||||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | 328 | Pads | Fee Simple | 5,606,333 | ||||||||||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | 478 | Pads | Fee Simple | 3,892,000 | ||||||||||||||||||||||||||||||
| 3.09 | Property | Holly Hills | 242 | Pads | Fee Simple | 2,386,167 | ||||||||||||||||||||||||||||||
| 3.10 | Property | Royal Estates | 183 | Pads | Fee Simple | 2,270,333 | ||||||||||||||||||||||||||||||
| 3.11 | Property | Old Orchard | 200 | Pads | Fee Simple | 2,224,000 | ||||||||||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 106,442 | SF | 563.69 | Fee Simple | 60,000,000 | 60,000,000 | 60,000,000 | 5.3% | 48,343,768 | 4.405000% | 0.023050% | 4.381950% | 300,633.78 | 3,607,605.36 | ||||||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 1,110,263 | SF | 42.78 | 47,500,000 | 47,500,000 | 47,500,000 | 4.2% | 42,609,717 | 5.640000% | 0.103050% | 5.536950% | 273,886.81 | 3,286,641.72 | |||||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | 174,632 | SF | Fee Simple | 12,150,000 | ||||||||||||||||||||||||||||||
| 5.02 | Property | Baken Park Center | 195,526 | SF | Fee Simple | 9,000,000 | ||||||||||||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | 103,649 | SF | Fee Simple | 6,000,000 | ||||||||||||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | 159,515 | SF | Fee Simple | 4,050,000 | ||||||||||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | 67,840 | SF | Fee Simple | 4,000,000 | ||||||||||||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | 84,083 | SF | Fee Simple | 3,000,000 | ||||||||||||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | 133,436 | SF | Fee Simple | 2,800,000 | ||||||||||||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | 69,810 | SF | Fee Simple | 2,500,000 | |||||||||||||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | 87,384 | SF | Fee Simple | 2,425,000 | ||||||||||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | 34,388 | SF | Fee Simple | 1,575,000 | ||||||||||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 397,971 | SF | 162.07 | Fee Simple | 47,000,000 | 47,000,000 | 47,000,000 | 4.1% | 42,316,349 | 5.300000% | 0.023050% | 5.276950% | 260,993.19 | 3,131,918.28 | ||||||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 1,362,551 | SF | 32.15 | 43,800,000 | 43,800,000 | 43,800,000 | 3.9% | 36,260,955 | 5.220000% | 0.013050% | 5.206950% | 241,052.00 | 2,892,624.00 | |||||||||||||||||||
| 7.01 | Property | Prestonsburg Village | 175,646 | SF | Fee Simple | 6,304,830 | ||||||||||||||||||||||||||||||
| 7.02 | Property | Jackson Park | 123,778 | SF | Fee Simple | 5,933,950 | ||||||||||||||||||||||||||||||
| 7.03 | Property | River Creek Village | 131,553 | SF | Fee Simple | 5,785,610 | ||||||||||||||||||||||||||||||
| 7.04 | Property | Oak Station | 170,745 | SF | Fee Simple | 5,488,910 | ||||||||||||||||||||||||||||||
| 7.05 | Property | Village Center | 142,760 | SF | Fee Simple | 4,969,690 | ||||||||||||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | 160,975 | SF | Fee Simple | 3,560,370 | ||||||||||||||||||||||||||||||
| 7.07 | Property | Jackson Square | 73,612 | SF | Fee Simple | 2,225,230 | ||||||||||||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | 76,247 | SF | Fee Simple | 1,909,990 | ||||||||||||||||||||||||||||||
| 7.09 | Property | Country Roads | 78,245 | SF | Fee Simple | 1,557,660 | ||||||||||||||||||||||||||||||
| 7.10 | Property | Village Square | 52,980 | SF | Fee Simple | 1,483,490 | ||||||||||||||||||||||||||||||
| 7.11 | Property | T&C Center | 68,451 | SF | Fee Simple | 1,298,050 | ||||||||||||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | 35,416 | SF | Fee Simple | 1,260,970 | |||||||||||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | 37,364 | SF | Fee Simple | 1,131,160 | |||||||||||||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | 34,779 | SF | Fee Simple | 890,090 | |||||||||||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 201,044 | SF | 189.01 | Fee Simple | 38,000,000 | 38,000,000 | 38,000,000 | 3.4% | 33,484,184 | 5.750000% | 0.103050% | 5.646950% | 221,757.69 | 2,661,092.28 | |||||||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 57,457 | SF | 643.96 | Fee Simple | 37,000,000 | 37,000,000 | 37,000,000 | 3.3% | 37,000,000 | 4.927500% | 0.013050% | 4.914450% | 154,041.41 | 1,848,496.92 | ||||||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 338 | Rooms | 92,544.38 | Fee Simple | 31,280,000 | 31,280,000 | 31,280,000 | 2.8% | 29,181,882 | 5.044550% | 0.103050% | 4.941500% | 171,914.52 | 2,062,974.24 | ||||||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 184,969 | SF | 145.81 | Fee Simple | 27,000,000 | 26,970,629 | 26,970,629 | 2.4% | 24,862,508 | 4.900000% | 0.013050% | 4.886950% | 143,296.21 | 1,719,554.52 | ||||||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 79,245 | SF | 286.83 | 22,730,000 | 22,730,000 | 22,730,000 | 2.0% | 22,730,000 | 5.020000% | 0.023050% | 4.996950% | 96,407.82 | 1,156,893.84 | |||||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | 17,145 | SF | Fee Simple | 5,700,000 | ||||||||||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | 15,930 | SF | Fee Simple | 4,770,000 | ||||||||||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | 15,120 | SF | Fee Simple | 4,230,000 | ||||||||||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | 15,120 | SF | Fee Simple | 4,220,000 | ||||||||||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | 15,930 | SF | Fee Simple | 3,810,000 | ||||||||||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 51,256 | SF | 438.97 | Fee Simple | 22,500,000 | 22,500,000 | 22,500,000 | 2.0% | 21,071,587 | 6.089000% | 0.103050% | 5.985950% | 136,189.00 | 1,634,268.00 | |||||||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 257,829 | SF | 86.34 | 22,300,000 | 22,260,866 | 22,260,866 | 2.0% | 19,010,692 | 5.850000% | 0.103050% | 5.746950% | 130,095.36 | 1,561,144.32 | |||||||||||||||||||
| 14.01 | Property | Mariner’s Landing | 82,504 | SF | Fee Simple | 12,527,976 | ||||||||||||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | 175,325 | SF | Fee Simple | 9,732,890 | ||||||||||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 984 | Units | 19,787.10 | 19,500,000 | 19,470,503 | 19,470,503 | 1.7% | 17,378,174 | 5.100000% | 0.013050% | 5.086950% | 115,134.06 | 1,381,608.72 | |||||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | 264 | Units | Fee Simple | 6,235,554 | |||||||||||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | 228 | Units | Fee Simple | 5,568,564 | ||||||||||||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | 192 | Units | Fee Simple | 4,160,697 | ||||||||||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | 300 | Units | Fee Simple | 3,505,689 | ||||||||||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 190,223 | SF | 94.63 | Fee Simple | 18,000,000 | 18,000,000 | 18,000,000 | 1.6% | 15,318,154 | 5.280000% | 0.123050% | 5.156950% | 99,731.39 | 1,196,776.68 | |||||||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 655 | Units | 25,572.52 | Fee Simple | 16,750,000 | 16,750,000 | 16,750,000 | 1.5% | 14,937,019 | 5.350000% | 0.023050% | 5.326950% | 93,534.29 | 1,122,411.48 | |||||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 154 | Rooms | 103,666.11 | Fee Simple | 16,000,000 | 15,964,581 | 15,964,581 | 1.4% | 13,203,447 | 5.119000% | 0.103050% | 5.015950% | 87,058.86 | 1,044,706.32 | |||||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | 344 | Units | 45,348.84 | Fee Simple | 15,600,000 | 15,600,000 | 15,600,000 | 1.4% | 14,894,613 | 4.883000% | 0.103050% | 4.779950% | 82,632.25 | 991,587.00 | |||||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 230 | Units | 64,130.43 | Fee Simple | 14,750,000 | 14,750,000 | 14,750,000 | 1.3% | 13,004,915 | 5.775000% | 0.103050% | 5.671950% | 86,311.39 | 1,035,736.68 | |||||||||||||||||||
| 21 | Loan | RMF | Villages on the River | 324 | Units | 44,290.12 | Fee Simple | 14,350,000 | 14,350,000 | 14,350,000 | 1.3% | 13,421,887 | 4.642000% | 0.023050% | 4.618950% | 73,925.09 | 887,101.08 | |||||||||||||||||||
| 22 | Loan | RMF | The Brittany | 210 | Units | 67,142.86 | Fee Simple | 14,100,000 | 14,100,000 | 14,100,000 | 1.2% | 13,055,651 | 5.270000% | 0.023050% | 5.246950% | 78,035.48 | 936,425.76 | |||||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 256 | Rooms | 52,343.75 | Fee Simple | 13,400,000 | 13,400,000 | 13,400,000 | 1.2% | 11,997,807 | 5.385000% | 0.103050% | 5.281950% | 81,369.99 | 976,439.88 | |||||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 120,561 | SF | 107.31 | 12,938,000 | 12,938,000 | 12,938,000 | 1.1% | 10,593,136 | 4.879000% | 0.058050% | 4.820950% | 68,500.38 | 822,004.56 | |||||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | 35,900 | SF | Fee Simple | 4,164,300 | ||||||||||||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | 32,660 | SF | Fee Simple | 3,594,900 | |||||||||||||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | 27,501 | SF | Fee Simple | 2,633,900 | ||||||||||||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | 24,500 | SF | Fee Simple | 2,544,900 | ||||||||||||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||||||||
| Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Units, Pads, | Unit | 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 | Rooms, Sq Ft | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | ||||||||||||||||||
| 25 | Loan | RMF | Candlewood | 288 | Units | 44,496.53 | Fee Simple | 12,815,000 | 12,815,000 | 12,815,000 | 1.1% | 11,853,640 | 5.200000% | 0.023050% | 5.176950% | 70,368.56 | 844,422.72 | |||||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 135,000 | SF | 200.00 | Leasehold | 12,600,000 | 12,600,000 | 12,600,000 | 1.1% | 12,600,000 | 4.905000% | 0.023050% | 4.881950% | 52,217.81 | 626,613.72 | ||||||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 304 | Units | 39,967.11 | Fee Simple | 12,150,000 | 12,150,000 | 12,150,000 | 1.1% | 10,769,305 | 6.003000% | 0.103050% | 5.899950% | 72,868.82 | 874,425.84 | |||||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 284 | Units | 42,253.52 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 1.1% | 10,660,419 | 6.107000% | 0.103050% | 6.003950% | 72,773.64 | 873,283.68 | |||||||||||||||||||
| 29 | Loan | JLC | The Camp | 44,556 | SF | 269.32 | Fee Simple | 12,000,000 | 12,000,000 | 12,000,000 | 1.1% | 11,103,276 | 5.329000% | 0.103050% | 5.225950% | 66,852.83 | 802,233.96 | |||||||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 1,287,274 | SF | 9.31 | Fee Simple | 12,000,000 | 11,990,570 | 11,990,570 | 1.1% | 10,235,300 | 6.200000% | 0.103050% | 6.096950% | 73,496.28 | 881,955.36 | |||||||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | 318 | Units | 36,949.69 | Fee Simple | 11,750,000 | 11,750,000 | 11,750,000 | 1.0% | 10,785,845 | 4.699000% | 0.013050% | 4.685950% | 60,932.88 | 731,194.56 | |||||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 71,072 | SF | 164.62 | Fee Simple | 11,700,000 | 11,700,000 | 11,700,000 | 1.0% | 10,416,570 | 6.205000% | 0.103050% | 6.101950% | 71,696.84 | 860,362.08 | |||||||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 332 | Units | 34,698.80 | Fee Simple | 11,520,000 | 11,520,000 | 11,520,000 | 1.0% | 10,294,070 | 5.450000% | 0.103050% | 5.346950% | 65,048.36 | 780,580.32 | ||||||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 295 | Rooms | 38,983.05 | Fee Simple | 11,500,000 | 11,500,000 | 11,500,000 | 1.0% | 8,858,232 | 5.850000% | 0.013050% | 5.836950% | 73,043.80 | 876,525.60 | ||||||||||||||||||
| 35 | Loan | JLC | Village Manor | 116 | Units | 92,153.12 | Fee Simple | 10,700,000 | 10,689,762 | 10,689,762 | 0.9% | 8,919,648 | 5.436000% | 0.103050% | 5.332950% | 60,324.47 | 723,893.64 | |||||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 82,578 | SF | 127.05 | Fee Simple | 10,500,000 | 10,491,689 | 10,491,689 | 0.9% | 8,948,913 | 6.173000% | 0.103050% | 6.069950% | 64,125.39 | 769,504.68 | |||||||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 106,193 | SF | 90.40 | 9,600,000 | 9,600,000 | 9,600,000 | 0.8% | 7,860,111 | 4.879000% | 0.058050% | 4.820950% | 50,827.30 | 609,927.60 | |||||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | 29,722 | SF | Fee Simple | 3,450,000 | ||||||||||||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | 30,020 | SF | Fee Simple | 2,587,500 | ||||||||||||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | 24,851 | SF | Fee Simple | 1,987,500 | ||||||||||||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | 21,600 | SF | Fee Simple | 1,575,000 | ||||||||||||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 176 | Units | 52,272.73 | Fee Simple | 9,200,000 | 9,200,000 | 9,200,000 | 0.8% | 8,639,718 | 4.970000% | 0.013050% | 4.956950% | 49,219.05 | 590,628.60 | |||||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 585 | Pads | 14,871.79 | 8,700,000 | 8,700,000 | 8,700,000 | 0.8% | 7,370,173 | 5.970000% | 0.013050% | 5.956950% | 51,993.21 | 623,918.52 | ||||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | 209 | Pads | Fee Simple | 2,650,000 | ||||||||||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | 124 | Pads | Fee Simple | 2,350,000 | ||||||||||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | 150 | Pads | Fee Simple | 2,325,000 | ||||||||||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | 102 | Pads | Fee Simple | 1,375,000 | ||||||||||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 107,302 | SF | 77.20 | 8,284,000 | 8,284,000 | 8,284,000 | 0.7% | 6,782,621 | 4.879000% | 0.058050% | 4.820950% | 43,859.72 | 526,316.64 | |||||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | 26,371 | SF | Fee Simple | 2,436,500 | ||||||||||||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | 38,050 | SF | Fee Simple | 2,362,600 | |||||||||||||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | 20,400 | SF | Fee Simple | 1,749,800 | ||||||||||||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | 22,481 | SF | Fee Simple | 1,735,100 | |||||||||||||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 73,400 | SF | 108.88 | Fee Simple | 8,000,000 | 7,991,850 | 7,991,850 | 0.7% | 6,614,682 | 5.178000% | 0.013050% | 5.164950% | 43,820.21 | 525,842.52 | |||||||||||||||||||
| 42 | Loan | RMF | Randolph Park | 152 | Units | 52,565.79 | Fee Simple | 7,990,000 | 7,990,000 | 7,990,000 | 0.7% | 7,396,037 | 5.250000% | 0.023050% | 5.226950% | 44,121.08 | 529,452.96 | |||||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 105 | Rooms | 76,084.05 | Fee Simple | 8,000,000 | 7,988,825 | 7,988,825 | 0.7% | 6,095,262 | 5.530000% | 0.023050% | 5.506950% | 49,270.43 | 591,245.16 | ||||||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 109 | Rooms | 67,297.64 | Fee Simple | 7,350,000 | 7,335,443 | 7,335,443 | 0.6% | 6,165,315 | 5.640000% | 0.013050% | 5.626950% | 42,380.38 | 508,564.56 | |||||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 310 | Units | 23,548.39 | Fee Simple | 7,300,000 | 7,300,000 | 7,300,000 | 0.6% | 6,300,148 | 4.897000% | 0.058050% | 4.838950% | 38,729.74 | 464,756.88 | |||||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 63,154 | SF | 115.19 | Fee Simple | 7,275,000 | 7,275,000 | 7,275,000 | 0.6% | 6,286,411 | 4.948000% | 0.013050% | 4.934950% | 38,822.90 | 465,874.80 | |||||||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 225,856 | SF | 31.84 | Fee Simple | 7,200,000 | 7,190,247 | 7,190,247 | 0.6% | 5,516,711 | 5.692000% | 0.103050% | 5.588950% | 45,043.65 | 540,523.80 | |||||||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 60,431 | SF | 113.96 | Fee Simple | 6,900,000 | 6,886,931 | 6,886,931 | 0.6% | 5,823,631 | 5.844000% | 0.053050% | 5.790950% | 40,679.50 | 488,154.00 | ||||||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 155 | Units | 43,548.39 | Fee Simple | 6,750,000 | 6,750,000 | 6,750,000 | 0.6% | 5,656,699 | 5.610000% | 0.013050% | 5.596950% | 38,792.91 | 465,514.92 | |||||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | 357 | Units | 18,262.48 | Fee Simple | 6,525,000 | 6,519,704 | 6,519,704 | 0.6% | 5,545,949 | 6.079000% | 0.103050% | 5.975950% | 39,452.69 | 473,432.28 | |||||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 65 | Units | 98,364.50 | Fee Simple | 6,400,000 | 6,393,692 | 6,393,692 | 0.6% | 5,314,876 | 5.315000% | 0.053050% | 5.261950% | 35,599.14 | 427,189.68 | ||||||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 88 | Units | 61,231.77 | 5,400,000 | 5,388,396 | 5,388,396 | 0.5% | 4,476,316 | 5.260000% | 0.103050% | 5.156950% | 29,852.46 | 358,229.52 | ||||||||||||||||||||
| 52.01 | Property | Urbane on Center | 31 | Units | Fee Simple | 2,045,595 | ||||||||||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | 19 | Units | Fee Simple | 1,147,529 | ||||||||||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | 22 | Units | Fee Simple | 1,097,636 | ||||||||||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | 16 | Units | Fee Simple | 1,097,636 | ||||||||||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 47,880 | SF | 110.48 | Fee Simple | 5,300,000 | 5,289,857 | 5,289,857 | 0.5% | 4,466,927 | 5.797000% | 0.103050% | 5.693950% | 31,087.79 | 373,053.48 | ||||||||||||||||||
| 54 | Loan | GSMC | Norton Commons | 81,297 | SF | 63.75 | Fee Simple | 5,182,500 | 5,182,500 | 5,182,500 | 0.5% | 4,535,130 | 5.457000% | 0.013050% | 5.443950% | 29,286.00 | 351,432.00 | |||||||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 102,859 | SF | 50.11 | Fee Simple | 5,165,000 | 5,154,433 | 5,154,433 | 0.5% | 4,312,542 | 5.490000% | 0.053050% | 5.436950% | 29,293.90 | 351,526.80 | |||||||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 18,900 | SF | 271.30 | Fee Simple | 5,138,000 | 5,127,488 | 5,127,488 | 0.5% | 4,289,997 | 5.490000% | 0.053050% | 5.436950% | 29,140.77 | 349,689.24 | |||||||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 86,550 | SF | 58.87 | Fee Simple | 5,100,000 | 5,094,986 | 5,094,986 | 0.4% | 4,236,630 | 5.325000% | 0.023050% | 5.301950% | 28,399.77 | 340,797.24 | ||||||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 52,953 | SF | 94.33 | Leasehold | 5,000,000 | 4,995,256 | 4,995,256 | 0.4% | 4,172,478 | 5.470000% | 0.013050% | 5.456950% | 28,295.41 | 339,544.92 | ||||||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 171,669 | SF | 29.09 | Fee Simple | 5,000,000 | 4,993,262 | 4,993,262 | 0.4% | 3,834,620 | 5.719000% | 0.103050% | 5.615950% | 31,361.72 | 376,340.64 | |||||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 65,564 | SF | 70.16 | Fee Simple | 4,600,000 | 4,600,000 | 4,600,000 | 0.4% | 3,817,918 | 5.300000% | 0.053050% | 5.246950% | 25,544.01 | 306,528.12 | |||||||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 130,175 | SF | 34.57 | 4,500,000 | 4,500,000 | 4,500,000 | 0.4% | 3,746,690 | 5.400000% | 0.013050% | 5.386950% | 25,268.89 | 303,226.68 | |||||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | 65,750 | SF | Fee Simple | 2,650,000 | |||||||||||||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | 64,425 | SF | Fee Simple | 1,850,000 | |||||||||||||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 76 | Rooms | 59,210.53 | Fee Simple | 4,500,000 | 4,500,000 | 4,500,000 | 0.4% | 3,423,402 | 5.490000% | 0.013050% | 5.476950% | 27,607.07 | 331,284.84 | |||||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 267,000 | SF | 16.28 | Fee Simple | 4,350,000 | 4,345,913 | 4,345,913 | 0.4% | 3,634,566 | 5.510000% | 0.013050% | 5.496950% | 24,726.12 | 296,713.44 | |||||||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 27,383 | SF | 149.04 | Fee Simple | 4,085,000 | 4,081,200 | 4,081,200 | 0.4% | 3,797,735 | 5.550000% | 0.013050% | 5.536950% | 23,322.49 | 279,869.88 | |||||||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 13,168 | SF | 303.77 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.4% | 3,483,551 | 5.260000% | 0.103050% | 5.156950% | 22,112.93 | 265,355.16 | |||||||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 138 | Units | 28,943.87 | Fee Simple | 4,000,000 | 3,994,253 | 3,994,253 | 0.4% | 3,379,470 | 5.380000% | 0.053050% | 5.326950% | 24,277.67 | 291,332.04 | |||||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 122 | Pads | 31,147.54 | Fee Simple | 3,800,000 | 3,800,000 | 3,800,000 | 0.3% | 3,130,795 | 5.070000% | 0.013050% | 5.056950% | 20,562.10 | 246,745.20 | |||||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 152 | Units | 24,671.05 | Fee Simple | 3,750,000 | 3,750,000 | 3,750,000 | 0.3% | 3,140,685 | 5.590000% | 0.013050% | 5.576950% | 21,504.32 | 258,051.84 | |||||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 20,880 | SF | 174.63 | Fee Simple | 3,650,000 | 3,646,346 | 3,646,346 | 0.3% | 3,024,897 | 5.250000% | 0.103050% | 5.146950% | 20,155.44 | 241,865.28 | |||||||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 158 | Units | 22,151.90 | Fee Simple | 3,500,000 | 3,500,000 | 3,500,000 | 0.3% | 3,182,145 | 5.300000% | 0.013050% | 5.286950% | 19,435.66 | 233,227.92 | |||||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 52,207 | SF | 67.04 | Fee Simple | 3,500,000 | 3,500,000 | 3,500,000 | 0.3% | 2,875,276 | 5.560000% | 0.013050% | 5.546950% | 21,618.65 | 259,423.80 | |||||||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 60,373 | SF | 56.32 | Fee Simple | 3,400,000 | 3,400,000 | 3,400,000 | 0.3% | 2,826,393 | 5.350000% | 0.023050% | 5.326950% | 18,986.07 | 227,832.84 | |||||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 171 | Units | 19,883.04 | Fee Simple | 3,400,000 | 3,400,000 | 3,400,000 | 0.3% | 2,895,818 | 6.154000% | 0.103050% | 6.050950% | 20,722.56 | 248,670.72 | |||||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 30,487 | SF | 108.14 | Fee Simple | 3,300,000 | 3,296,969 | 3,296,969 | 0.3% | 3,070,097 | 5.600000% | 0.013050% | 5.586950% | 18,944.61 | 227,335.32 | |||||||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 77,385 | SF | 40.62 | Fee Simple | 3,150,000 | 3,143,430 | 3,143,430 | 0.3% | 2,622,740 | 5.400000% | 0.153050% | 5.246950% | 17,688.22 | 212,258.64 | |||||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 120 | Units | 25,833.33 | Fee Simple | 3,100,000 | 3,100,000 | 3,100,000 | 0.3% | 2,643,821 | 5.770000% | 0.023050% | 5.746950% | 18,130.16 | 217,561.92 | |||||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 52,925 | SF | 46.29 | Fee Simple | 2,450,000 | 2,450,000 | 2,450,000 | 0.2% | 2,088,353 | 5.340000% | 0.153050% | 5.186950% | 13,665.89 | 163,990.68 | |||||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 12,655 | SF | 191.13 | Fee Simple | 2,418,750 | 2,418,750 | 2,418,750 | 0.2% | 2,004,338 | 5.250000% | 0.023050% | 5.226950% | 13,356.43 | 160,277.16 | |||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||||
| Companion Loan | Companion Loan | Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Monthly Debt | Annual Debt | Accrual | Interest-Only | Interest-Only | Maturity / ARD | Term To | Amortization Term | Amortization Term | Origination | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Service ($) | Service ($) | Amortization Type | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity / ARD (Mos.) | (Mos.) | (Mos.) | Date | ||||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/19/2013 | ||||||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 2,816,238.89 | 33,794,866.68 | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 9/3/2013 | ||||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 402,344.01 | 4,828,128.14 | Interest Only, Then Amortizing | Actual/360 | 3 | 12 | 9 | 60 | 57 | 360 | 360 | 7/22/2013 | ||||||||||||||||
| 3.01 | Property | Westbridge Manor | ||||||||||||||||||||||||||||||
| 3.02 | Property | Westbrook | ||||||||||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | ||||||||||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | ||||||||||||||||||||||||||||||
| 3.05 | Property | Green Park South | ||||||||||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | ||||||||||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | ||||||||||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | ||||||||||||||||||||||||||||||
| 3.09 | Property | Holly Hills | ||||||||||||||||||||||||||||||
| 3.10 | Property | Royal Estates | ||||||||||||||||||||||||||||||
| 3.11 | Property | Old Orchard | ||||||||||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/11/2013 | ||||||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | Interest Only, Then Amortizing | Actual/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 10/22/2013 | ||||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | ||||||||||||||||||||||||||||||
| 5.02 | Property | Baken Park Center | ||||||||||||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | ||||||||||||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | ||||||||||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | ||||||||||||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | ||||||||||||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | ||||||||||||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | |||||||||||||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | ||||||||||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | ||||||||||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 97,178.31 | 1,166,139.72 | Interest Only, Then Amortizing | Actual/360 | 2 | 42 | 40 | 120 | 118 | 360 | 360 | 8/23/2013 | ||||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/11/2013 | ||||||||||||||||||
| 7.01 | Property | Prestonsburg Village | ||||||||||||||||||||||||||||||
| 7.02 | Property | Jackson Park | ||||||||||||||||||||||||||||||
| 7.03 | Property | River Creek Village | ||||||||||||||||||||||||||||||
| 7.04 | Property | Oak Station | ||||||||||||||||||||||||||||||
| 7.05 | Property | Village Center | ||||||||||||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | ||||||||||||||||||||||||||||||
| 7.07 | Property | Jackson Square | ||||||||||||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | ||||||||||||||||||||||||||||||
| 7.09 | Property | Country Roads | ||||||||||||||||||||||||||||||
| 7.10 | Property | Village Square | ||||||||||||||||||||||||||||||
| 7.11 | Property | T&C Center | ||||||||||||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | |||||||||||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | |||||||||||||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | |||||||||||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/11/2013 | |||||||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 9/25/2013 | ||||||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | Interest Only, Then Amortizing | Actual/360 | 1 | 11 | 10 | 59 | 58 | 300 | 300 | 10/11/2013 | ||||||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | Amortizing | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 9/20/2013 | ||||||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | Interest Only - ARD | Actual/360 | 0 | 60 | 60 | 60 | 60 | 0 | 0 | 10/18/2013 | ||||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | ||||||||||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | ||||||||||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | ||||||||||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | ||||||||||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | ||||||||||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | Interest Only, Then Amortizing | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 10/7/2013 | |||||||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/29/2013 | ||||||||||||||||||
| 14.01 | Property | Mariner’s Landing | ||||||||||||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | ||||||||||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | Amortizing | Actual/360 | 1 | 0 | 0 | 60 | 59 | 300 | 299 | 9/27/2013 | ||||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | |||||||||||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | ||||||||||||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | ||||||||||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | ||||||||||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 9/12/2013 | |||||||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | Interest Only, Then Amortizing | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 9/18/2013 | |||||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/22/2013 | |||||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 60 | 58 | 360 | 360 | 8/21/2013 | |||||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 8/19/2013 | |||||||||||||||||||
| 21 | Loan | RMF | Villages on the River | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 60 | 60 | 360 | 360 | 10/16/2013 | |||||||||||||||||||
| 22 | Loan | RMF | The Brittany | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 9/11/2013 | |||||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 300 | 300 | 10/30/2013 | |||||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/15/2013 | ||||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | ||||||||||||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | |||||||||||||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | ||||||||||||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | ||||||||||||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||||
| Companion Loan | Companion Loan | Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Monthly Debt | Annual Debt | Accrual | Interest-Only | Interest-Only | Maturity / ARD | Term To | Amortization Term | Amortization Term | Origination | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Service ($) | Service ($) | Amortization Type | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity / ARD (Mos.) | (Mos.) | (Mos.) | Date | ||||||||||||||||
| 25 | Loan | RMF | Candlewood | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 9/11/2013 | |||||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 59,677.50 | 716,130.00 | Interest Only | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 10/3/2013 | ||||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 9/26/2013 | |||||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/10/2013 | |||||||||||||||||||
| 29 | Loan | JLC | The Camp | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 121 | 119 | 360 | 360 | 9/3/2013 | |||||||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 10/2/2013 | |||||||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 60 | 60 | 360 | 360 | 10/18/2013 | |||||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/11/2013 | |||||||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | Interest Only, Then Amortizing | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 8/29/2013 | ||||||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 10/18/2013 | ||||||||||||||||||
| 35 | Loan | JLC | Village Manor | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/25/2013 | |||||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/10/2013 | |||||||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/15/2013 | ||||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | ||||||||||||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | ||||||||||||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | ||||||||||||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | ||||||||||||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 12 | 11 | 60 | 59 | 360 | 360 | 9/27/2013 | |||||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/9/2013 | |||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | ||||||||||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | ||||||||||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | ||||||||||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | ||||||||||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/15/2013 | ||||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | ||||||||||||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | |||||||||||||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | ||||||||||||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | |||||||||||||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/18/2013 | |||||||||||||||||||
| 42 | Loan | RMF | Randolph Park | Interest Only, Then Amortizing | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 9/11/2013 | |||||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 9/17/2013 | ||||||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/15/2013 | |||||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 9/27/2013 | |||||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/17/2013 | |||||||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 10/1/2013 | |||||||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/29/2013 | ||||||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/10/2013 | |||||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/16/2013 | |||||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/24/2013 | ||||||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/29/2013 | |||||||||||||||||||
| 52.01 | Property | Urbane on Center | ||||||||||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | ||||||||||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | ||||||||||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | ||||||||||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/16/2013 | ||||||||||||||||||
| 54 | Loan | GSMC | Norton Commons | Interest Only, Then Amortizing | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 9/4/2013 | |||||||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/15/2013 | |||||||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/15/2013 | |||||||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 10/11/2013 | ||||||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 10/4/2013 | ||||||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 9/13/2013 | |||||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/18/2013 | |||||||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/18/2013 | ||||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | |||||||||||||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | |||||||||||||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 10/17/2013 | |||||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/11/2013 | |||||||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | Amortizing | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 9/24/2013 | |||||||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | Interest Only, Then Amortizing | Actual/360 | 0 | 24 | 24 | 120 | 120 | 360 | 360 | 10/15/2013 | |||||||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | Amortizing | Actual/360 | 1 | 0 | 0 | 84 | 83 | 300 | 299 | 9/20/2013 | |||||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/15/2013 | |||||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/11/2013 | |||||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 9/26/2013 | |||||||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | Interest Only, Then Amortizing | Actual/360 | 0 | 12 | 12 | 84 | 84 | 360 | 360 | 10/9/2013 | |||||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | Interest Only, Then Amortizing | Actual/360 | 1 | 24 | 23 | 120 | 119 | 300 | 300 | 9/10/2013 | |||||||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/16/2013 | |||||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/16/2013 | |||||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | Amortizing | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 9/23/2013 | |||||||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | Amortizing | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 8/22/2013 | |||||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | Interest Only, Then Amortizing | Actual/360 | 2 | 6 | 4 | 120 | 118 | 360 | 360 | 9/5/2013 | |||||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | Interest Only, Then Amortizing | Actual/360 | 2 | 12 | 10 | 120 | 118 | 360 | 360 | 8/21/2013 | |||||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | Amortizing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 10/16/2013 | |||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||
| Grace | Grace | Third | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Due | First | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | |||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Date | Due Date | Due Date | Due Date | Maturity Date / ARD | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | |||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 5 days grace, once per calendar year | 5 days grace, one time over the life of the loan, other than the payment due on the Maturity Date | Lockout/25_Defeasance/90_0%/5 | 4,150,812 | |||||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 6 | 10/6/2013 | 9/6/2018 | 10/6/2018 | 9/6/2023 | No | 0 | 3 days grace, once per calendar year, other than the payment due on the Maturity Date | Lockout/26_Defeasance/90_0%/4 | 41,869,045 | ||||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 6 | 9/6/2013 | 8/6/2014 | 9/6/2014 | 8/6/2018 | No | 0 | 0 | Lockout/27_Defeasance/30_0%/3 | 14,089,375 | ||||||||||||||||
| 3.01 | Property | Westbridge Manor | 3,165,586 | |||||||||||||||||||||||||||
| 3.02 | Property | Westbrook | 2,321,412 | |||||||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | 1,832,368 | |||||||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | 1,466,574 | |||||||||||||||||||||||||||
| 3.05 | Property | Green Park South | 1,063,901 | |||||||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | 1,086,390 | |||||||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | 1,121,142 | |||||||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | 684,572 | |||||||||||||||||||||||||||
| 3.09 | Property | Holly Hills | 394,874 | |||||||||||||||||||||||||||
| 3.10 | Property | Royal Estates | 500,270 | |||||||||||||||||||||||||||
| 3.11 | Property | Old Orchard | 452,286 | |||||||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 3,359,890 | |||||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 6 | 12/6/2013 | 11/6/2016 | 12/6/2016 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 5,415,607 | ||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | 1,239,767 | |||||||||||||||||||||||||||
| 5.02 | Property | Baken Park Center | 896,633 | |||||||||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | 683,855 | |||||||||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | 604,497 | |||||||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | 423,331 | |||||||||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | 293,513 | |||||||||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | 245,425 | |||||||||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | 505,045 | ||||||||||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | 342,666 | |||||||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | 180,875 | |||||||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 6 | 10/6/2013 | 3/6/2017 | 4/6/2017 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 4,451,710 | ||||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_>YM or 1%/91_0%/5 | 4,682,863 | |||||||||||||||||
| 7.01 | Property | Prestonsburg Village | 703,727 | |||||||||||||||||||||||||||
| 7.02 | Property | Jackson Park | 529,095 | |||||||||||||||||||||||||||
| 7.03 | Property | River Creek Village | 498,539 | |||||||||||||||||||||||||||
| 7.04 | Property | Oak Station | 484,360 | |||||||||||||||||||||||||||
| 7.05 | Property | Village Center | 498,445 | |||||||||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | 422,115 | |||||||||||||||||||||||||||
| 7.07 | Property | Jackson Square | 240,231 | |||||||||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | 248,466 | |||||||||||||||||||||||||||
| 7.09 | Property | Country Roads | 244,836 | |||||||||||||||||||||||||||
| 7.10 | Property | Village Square | 244,743 | |||||||||||||||||||||||||||
| 7.11 | Property | T&C Center | 124,870 | |||||||||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | 140,052 | ||||||||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | 169,467 | ||||||||||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | 133,917 | ||||||||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 6 | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 3,764,617 | |||||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 6 | 11/6/2013 | 10/6/2023 | 10/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/25_Defeasance/88_0%/7 | 3,503,648 | |||||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 6 | 11/6/2013 | 9/6/2014 | 10/6/2014 | 9/6/2018 | No | 0 | 0 | Lockout/25_Defeasance/30_0%/4 | 2,001,558 | ||||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 1 | 11/1/2013 | 11/1/2013 | 10/1/2018 | No | 0 | 5 | Lockout/25_Defeasance/30_0%/5 | 2,100,953 | |||||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 6 | 12/6/2013 | 11/6/2018 | 11/6/2018 | Yes | 11/6/2023 | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 2,044,859 | ||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | 520,493 | |||||||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | 415,493 | |||||||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | 382,887 | |||||||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | 400,493 | |||||||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | 325,493 | |||||||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 6 | 12/6/2013 | 11/6/2018 | 12/6/2018 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,153,799 | |||||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 2,446,966 | |||||||||||||||||
| 14.01 | Property | Mariner’s Landing | N/A | |||||||||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | N/A | |||||||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 6 | 11/6/2013 | 11/6/2013 | 10/6/2018 | No | 10 | 0 | Lockout/25_>YM or 1%/30_0%/5 | (317,114) | |||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | (145,683) | ||||||||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | (252,289) | |||||||||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | 35,532 | |||||||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | 45,326 | |||||||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 6 | 11/6/2013 | 10/6/2014 | 11/6/2014 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 1,147,507 | |||||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 6 | 11/6/2013 | 10/6/2016 | 11/6/2016 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 897,986 | |||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,807,202 | ||||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | 6 | 10/6/2013 | 9/6/2015 | 10/6/2015 | 9/6/2018 | No | 0 | 0 | Lockout/26_Defeasance/30_0%/4 | N/A | |||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 6 | 10/6/2013 | 9/6/2015 | 10/6/2015 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 817,355 | |||||||||||||||||
| 21 | Loan | RMF | Villages on the River | 6 | 12/6/2013 | 11/6/2014 | 12/6/2014 | 11/6/2018 | No | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 697,606 | |||||||||||||||||
| 22 | Loan | RMF | The Brittany | 6 | 10/6/2013 | 9/6/2018 | 10/6/2018 | 9/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/26_Defeasance/90_0%/4 | 1,139,490 | |||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 6 | 12/6/2013 | 12/6/2013 | 11/6/2018 | No | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 1,544,386 | ||||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/23_>YM or 1%/93_0%/4 | 1,712,396 | |||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | 527,559 | |||||||||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | 470,436 | ||||||||||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | 382,034 | |||||||||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | 332,367 | |||||||||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||
| Grace | Grace | Third | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Due | First | Last IO | First P&I | ARD | Final | Period- | Period- | Most Recent | |||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Date | Due Date | Due Date | Due Date | Maturity Date / ARD | (Yes / No) | Maturity Date | Late Fee | Default | Prepayment Provision (3) | NOI ($) | |||||||||||||||
| 25 | Loan | RMF | Candlewood | 6 | 10/6/2013 | 9/6/2018 | 10/6/2018 | 9/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/26_Defeasance/90_0%/4 | 1,079,651 | |||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 6 | 11/6/2013 | 10/6/2023 | 10/6/2023 | No | 5 days grace, twice per calendar year | 0 | Lockout/25_Defeasance/88_0%/7 | 1,922,270 | |||||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 6 | 11/6/2013 | 10/6/2015 | 11/6/2015 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 836,994 | |||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 6 | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 933,005 | |||||||||||||||||
| 29 | Loan | JLC | The Camp | 6 | 10/6/2013 | 9/6/2018 | 10/6/2018 | 10/6/2023 | No | 5 | 0 | Lockout/26_Defeasance/92_0%/3 | 1,049,666 | |||||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | ||||||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | 6 | 12/6/2013 | 12/6/2013 | 11/6/2018 | No | 0 | 0 | Lockout/24_>YM or 1%/32_0%/4 | N/A | ||||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 6 | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | |||||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 6 | 10/6/2013 | 9/6/2016 | 10/6/2016 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,316,214 | ||||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,376,654 | |||||||||||||||||
| 35 | Loan | JLC | Village Manor | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 607,303 | ||||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 1,203,319 | ||||||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/23_>YM or 1%/93_0%/4 | 1,149,243 | |||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | 360,660 | |||||||||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | 333,580 | |||||||||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | 228,468 | |||||||||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | 226,535 | |||||||||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 6 | 11/6/2013 | 10/6/2014 | 11/6/2014 | 10/6/2018 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | |||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 837,403 | ||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | 203,496 | |||||||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | 251,498 | |||||||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | 222,648 | |||||||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | 159,761 | |||||||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/23_>YM or 1%/93_0%/4 | 989,765 | |||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | 295,663 | |||||||||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | 267,744 | ||||||||||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | 229,371 | |||||||||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | 196,987 | ||||||||||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 667,255 | ||||||||||||||||||
| 42 | Loan | RMF | Randolph Park | 6 | 10/6/2013 | 9/6/2018 | 10/6/2018 | 9/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/26_Defeasance/90_0%/4 | 534,958 | |||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 677,781 | |||||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 980,000 | ||||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 6 | 11/6/2013 | 10/6/2015 | 11/6/2015 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/90_0%/5 | 633,704 | |||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 6 | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 857,289 | |||||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_>YM or 1%/91_0%/4 | 607,985 | ||||||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 789,842 | |||||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 10 | 0 | Lockout/24_Defeasance/92_0%/4 | 406,764 | ||||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | ||||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 5 days grace, once per calendar year | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | |||||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 523,237 | ||||||||||||||||||
| 52.01 | Property | Urbane on Center | 204,900 | |||||||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | 97,721 | |||||||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | 107,031 | |||||||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | 113,586 | |||||||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | N/A | |||||||||||||||||
| 54 | Loan | GSMC | Norton Commons | 6 | 10/6/2013 | 9/6/2015 | 10/6/2015 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 607,212 | |||||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 478,611 | ||||||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 380,184 | ||||||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 359,237 | |||||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | |||||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 635,754 | ||||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 479,978 | ||||||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 414,568 | |||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | 200,713 | ||||||||||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | 213,855 | ||||||||||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 700,249 | ||||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | ||||||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 6 | 11/6/2013 | 11/6/2013 | 10/6/2018 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | 365,737 | ||||||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 6 | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | |||||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 6 | 11/6/2013 | 11/6/2013 | 10/6/2020 | No | 0 | 0 | Lockout/25_Defeasance/55_0%/4 | 412,275 | ||||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 415,339 | ||||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 10 | 0 | Lockout/24_Defeasance/92_0%/4 | 425,273 | ||||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 6 | 11/6/2013 | 11/6/2013 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 460,079 | ||||||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 6 | 12/6/2013 | 11/6/2014 | 12/6/2014 | 11/6/2020 | No | 0 | 0 | Lockout/24_Defeasance/56_0%/4 | 269,233 | |||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 6 | 11/6/2013 | 10/6/2015 | 11/6/2015 | 10/6/2023 | No | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 468,252 | |||||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 93,202 | ||||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | ||||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 6 | 11/6/2013 | 11/6/2013 | 10/6/2018 | No | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | 367,215 | ||||||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 6 | 10/6/2013 | 10/6/2013 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 150,305 | ||||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 6 | 10/6/2013 | 3/6/2014 | 4/6/2014 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/87_0%/7 | N/A | |||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 6 | 10/6/2013 | 9/6/2014 | 10/6/2014 | 9/6/2023 | No | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 155,431 | |||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 6 | 12/6/2013 | 12/6/2013 | 11/6/2023 | No | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 145,857 | ||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||
| Third | Second | Second | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Underwritten | Underwritten | |||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | NOI Date | NOI ($) | NOI Date | EGI (if past 2012) ($) | Expenses (if past 2012) ($) | NOI (if past 2012) ($) | NOI Date (if past 2012) | # of months | Description | EGI ($) | Expenses ($) | |||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 12/31/2011 | 7,708,292 | 12/31/2012 | 33,601,330 | 24,002,535 | 9,598,795 | 7/31/2013 | 12 | Trailing 12 | 33,601,330 | 24,024,931 | |||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 12/31/2011 | 43,644,243 | 12/31/2012 | 65,659,282 | 19,757,604 | 45,901,678 | 6/30/2013 | 12 | Trailing 12 | 67,175,766 | 18,739,813 | |||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 12/31/2011 | 14,726,016 | 12/31/2012 | 24,436,717 | 8,930,961 | 15,505,756 | 6/30/2013 | 12 | Trailing 12 | 24,867,276 | 9,840,909 | |||||||||||||||
| 3.01 | Property | Westbridge Manor | 12/31/2011 | 3,104,446 | 12/31/2012 | 5,391,826 | 2,087,269 | 3,304,557 | 6/30/2013 | 12 | Trailing 12 | 5,637,448 | 2,348,286 | |||||||||||||||||
| 3.02 | Property | Westbrook | 12/31/2011 | 2,425,104 | 12/31/2012 | 3,054,208 | 539,805 | 2,514,403 | 6/30/2013 | 12 | Trailing 12 | 3,050,577 | 676,981 | |||||||||||||||||
| 3.03 | Property | Avon on the Lake | 12/31/2011 | 1,807,244 | 12/31/2012 | 2,986,703 | 1,054,497 | 1,932,206 | 6/30/2013 | 12 | Trailing 12 | 2,987,722 | 1,174,871 | |||||||||||||||||
| 3.04 | Property | Oakland Glens | 12/31/2011 | 1,759,217 | 12/31/2012 | 2,984,936 | 1,092,440 | 1,892,496 | 6/30/2013 | 12 | Trailing 12 | 3,015,487 | 1,214,533 | |||||||||||||||||
| 3.05 | Property | Green Park South | 12/31/2011 | 1,138,906 | 12/31/2012 | 2,062,666 | 898,290 | 1,164,376 | 6/30/2013 | 12 | Trailing 12 | 2,139,592 | 793,022 | |||||||||||||||||
| 3.06 | Property | Fairchild Lake | 12/31/2011 | 1,156,930 | 12/31/2012 | 1,782,486 | 573,945 | 1,208,541 | 6/30/2013 | 12 | Trailing 12 | 1,814,210 | 658,019 | |||||||||||||||||
| 3.07 | Property | Cranberry Lake | 12/31/2011 | 1,083,091 | 12/31/2012 | 1,737,876 | 628,349 | 1,109,527 | 6/30/2013 | 12 | Trailing 12 | 1,764,233 | 714,030 | |||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | 12/31/2011 | 938,797 | 12/31/2012 | 1,867,730 | 883,703 | 984,027 | 6/30/2013 | 12 | Trailing 12 | 1,877,085 | 987,238 | |||||||||||||||||
| 3.09 | Property | Holly Hills | 12/31/2011 | 458,739 | 12/31/2012 | 964,056 | 475,819 | 488,237 | 6/30/2013 | 12 | Trailing 12 | 974,463 | 514,931 | |||||||||||||||||
| 3.10 | Property | Royal Estates | 12/31/2011 | 412,354 | 12/31/2012 | 811,680 | 380,660 | 431,020 | 6/30/2013 | 12 | Trailing 12 | 806,566 | 407,436 | |||||||||||||||||
| 3.11 | Property | Old Orchard | 12/31/2011 | 441,188 | 12/31/2012 | 792,550 | 316,184 | 476,366 | 6/30/2013 | 12 | Trailing 12 | 799,893 | 351,562 | |||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 12/31/2011 | 5,341,869 | 12/31/2012 | 7,748,155 | 2,467,813 | 5,280,342 | 6/30/2013 | 12 | Trailing 12 | 9,795,902 | 2,206,596 | |||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 12/31/2011 | 5,345,556 | 12/31/2012 | 8,657,365 | 2,782,865 | 5,874,500 | 7/31/2013 | 12 | Trailing 12 | 8,514,523 | 3,077,423 | |||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | 12/31/2011 | 1,025,748 | 12/31/2012 | 1,964,881 | 615,742 | 1,349,139 | 7/31/2013 | 12 | Trailing 12 | 1,794,315 | 659,706 | |||||||||||||||||
| 5.02 | Property | Baken Park Center | 12/31/2011 | 895,191 | 12/31/2012 | 1,392,483 | 478,127 | 914,356 | 7/31/2013 | 12 | Trailing 12 | 1,500,889 | 533,371 | |||||||||||||||||
| 5.03 | Property | Stockyards Plaza | 12/31/2011 | 672,324 | 12/31/2012 | 1,064,148 | 377,416 | 686,732 | 7/31/2013 | 12 | Trailing 12 | 988,221 | 393,518 | |||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | 12/31/2011 | 604,625 | 12/31/2012 | 1,028,468 | 183,511 | 844,957 | 7/31/2013 | 12 | Trailing 12 | 928,912 | 211,636 | |||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | 12/31/2011 | 475,524 | 12/31/2012 | 692,845 | 234,230 | 458,615 | 7/31/2013 | 12 | Trailing 12 | 681,270 | 240,779 | |||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | 12/31/2011 | 264,734 | 12/31/2012 | 539,294 | 256,278 | 283,016 | 7/31/2013 | 12 | Trailing 12 | 631,807 | 256,520 | |||||||||||||||||
| 5.07 | Property | Eastgate Plaza | 12/31/2011 | 338,855 | 12/31/2012 | 573,426 | 225,833 | 347,593 | 7/31/2013 | 12 | Trailing 12 | 580,115 | 251,771 | |||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | 12/31/2011 | 496,833 | 12/31/2012 | 757,987 | 315,078 | 442,909 | 7/31/2013 | 12 | Trailing 12 | 592,297 | 324,720 | ||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | 12/31/2011 | 355,497 | 12/31/2012 | 345,483 | N/A | 345,483 | 7/31/2013 | 12 | Trailing 12 | 454,740 | 109,259 | |||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | 12/31/2011 | 216,226 | 12/31/2012 | 298,350 | 96,650 | 201,700 | 7/31/2012 | 12 | Trailing 12 | 361,956 | 96,144 | |||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 12/31/2011 | 4,696,472 | 12/31/2012 | 7,293,423 | 2,254,190 | 5,039,234 | 6/30/2013 | 12 | Trailing 12 | 8,025,274 | 2,082,722 | |||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 12/31/2011 | 5,259,345 | 12/31/2012 | 7,094,586 | 1,973,810 | 5,120,776 | 8/31/2013 | 12 | Trailing 12 | 7,341,110 | 2,118,747 | |||||||||||||||
| 7.01 | Property | Prestonsburg Village | 12/31/2011 | 612,024 | 12/31/2012 | 872,982 | 232,485 | 640,497 | 8/31/2013 | 10 | Annualized | 979,497 | 242,975 | |||||||||||||||||
| 7.02 | Property | Jackson Park | 12/31/2011 | 614,774 | 12/31/2012 | 868,343 | 205,669 | 662,674 | 8/31/2013 | 12 | Trailing 12 | 879,408 | 213,922 | |||||||||||||||||
| 7.03 | Property | River Creek Village | 12/31/2011 | 567,317 | 12/31/2012 | 877,827 | 294,980 | 582,847 | 8/31/2013 | 12 | Trailing 12 | 907,001 | 329,205 | |||||||||||||||||
| 7.04 | Property | Oak Station | 12/31/2011 | 1,063,759 | 12/31/2012 | 953,442 | 210,198 | 743,244 | 8/31/2013 | 2 | Annualized | 889,499 | 254,019 | |||||||||||||||||
| 7.05 | Property | Village Center | 12/31/2011 | 532,701 | 12/31/2012 | 767,944 | 231,427 | 536,517 | 8/31/2013 | 12 | Trailing 12 | 794,872 | 249,529 | |||||||||||||||||
| 7.06 | Property | Twin County Plaza | 12/31/2011 | 400,292 | 12/31/2012 | 621,259 | 148,969 | 472,290 | 8/31/2013 | 10 | Annualized | 652,420 | 155,914 | |||||||||||||||||
| 7.07 | Property | Jackson Square | 12/31/2011 | 317,368 | 12/31/2012 | 409,896 | 73,090 | 336,806 | 8/31/2013 | 12 | Trailing 12 | 398,411 | 78,035 | |||||||||||||||||
| 7.08 | Property | Flint River Plaza | 12/31/2011 | 237,103 | 12/31/2012 | 328,008 | 87,854 | 240,154 | 8/31/2013 | 12 | Trailing 12 | 346,309 | 94,250 | |||||||||||||||||
| 7.09 | Property | Country Roads | 12/31/2011 | 220,543 | 12/31/2012 | 296,703 | 82,022 | 214,681 | 8/31/2013 | 7 | Annualized | 327,969 | 93,525 | |||||||||||||||||
| 7.10 | Property | Village Square | 12/31/2011 | 175,816 | 12/31/2012 | 284,650 | 97,596 | 187,054 | 8/31/2013 | 12 | Trailing 12 | 306,447 | 102,697 | |||||||||||||||||
| 7.11 | Property | T&C Center | 12/31/2011 | 157,638 | 12/31/2012 | 258,260 | 95,599 | 162,661 | 8/31/2013 | 12 | Trailing 12 | 252,232 | 87,799 | |||||||||||||||||
| 7.12 | Property | 13 | Green Acres | 12/31/2011 | 103,880 | 12/31/2012 | 177,938 | 89,148 | 88,790 | 8/31/2013 | 12 | Trailing 12 | 189,679 | 80,418 | ||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | 12/31/2011 | 136,318 | 12/31/2012 | 194,374 | 61,903 | 132,471 | 8/31/2013 | 12 | Trailing 12 | 232,526 | 70,693 | ||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | 12/31/2011 | 119,812 | 12/31/2012 | 182,960 | 62,870 | 120,090 | 8/31/2013 | 12 | Trailing 12 | 184,840 | 65,766 | ||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 12/31/2011 | 3,833,931 | 12/31/2012 | 4,587,652 | 636,582 | 3,951,070 | 6/1/2013 | 12 | Trailing 12 | 4,723,832 | 893,948 | ||||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 12/31/2011 | 3,536,443 | 12/31/2012 | 4,420,971 | 996,598 | 3,424,374 | 7/31/2013 | 12 | Trailing 12 | 4,773,157 | 977,386 | |||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 12/31/2011 | 3,073,961 | 12/31/2012 | 16,175,791 | 12,420,598 | 3,755,193 | 9/30/2013 | 12 | Trailing 12 | 16,308,133 | 12,692,804 | |||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 12/31/2011 | 2,516,045 | 12/31/2012 | 4,043,309 | 1,351,276 | 2,692,033 | 7/31/2013 | 12 | Trailing 12 | 4,053,875 | 1,409,763 | |||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 12/31/2011 | 2,046,929 | 12/31/2012 | 1,968,750 | 17,165 | 1,951,585 | 7/31/2013 | 12 | Trailing 12 | 1,859,354 | 53,223 | |||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | 12/31/2011 | 521,071 | 12/31/2012 | 525,000 | 3,702 | 521,298 | 7/31/2013 | 12 | Trailing 12 | 468,195 | 12,592 | |||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | 12/31/2011 | 416,071 | 12/31/2012 | 385,000 | 3,702 | 381,298 | 7/31/2013 | 12 | Trailing 12 | 374,556 | 10,719 | |||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | 12/31/2011 | 382,644 | 12/31/2012 | 385,000 | 2,356 | 382,644 | 7/31/2013 | 12 | Trailing 12 | 332,024 | 9,765 | |||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | 12/31/2011 | 400,929 | 12/31/2012 | 371,250 | 3,702 | 367,548 | 7/31/2013 | 12 | Trailing 12 | 361,179 | 10,451 | |||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | 12/31/2011 | 326,214 | 12/31/2012 | 302,500 | 3,702 | 298,798 | 7/31/2013 | 12 | Trailing 12 | 323,400 | 9,696 | |||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 12/31/2011 | 2,277,896 | 12/31/2012 | 3,300,530 | 1,043,004 | 2,257,526 | 6/30/2013 | 12 | Trailing 12 | 3,299,596 | 1,175,416 | ||||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 12/31/2011 | 2,061,336 | 12/31/2012 | N/A | N/A | N/A | N/A | N/A | Not Available | 2,980,826 | 787,639 | |||||||||||||||
| 14.01 | Property | Mariner’s Landing | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 12/31/2011 | 1,253,690 | 12/31/2012 | 6,067,175 | 4,211,770 | 1,855,405 | 5/31/2013 | 12 | Trailing 12 | 6,333,945 | 4,114,275 | |||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | 12/31/2011 | 465,267 | 12/31/2012 | 1,788,238 | 1,165,309 | 622,929 | 5/31/2013 | 12 | Trailing 12 | 1,811,726 | 1,133,182 | ||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | 12/31/2011 | 97,443 | 12/31/2012 | 1,508,995 | 1,077,425 | 431,570 | 5/31/2013 | 12 | Trailing 12 | 1,636,413 | 1,026,197 | |||||||||||||||||
| 15.03 | Property | The Forest Apartments | 12/31/2011 | 439,635 | 12/31/2012 | 1,281,082 | 800,316 | 480,766 | 5/31/2013 | 12 | Trailing 12 | 1,239,245 | 779,644 | |||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | 12/31/2011 | 251,345 | 12/31/2012 | 1,488,860 | 1,168,720 | 320,140 | 5/31/2013 | 12 | Trailing 12 | 1,646,561 | 1,175,252 | |||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 12/31/2011 | 1,869,742 | 12/31/2012 | 4,051,527 | 1,859,233 | 2,192,294 | 7/31/2013 | 12 | Trailing 12 | 4,224,772 | 1,989,156 | ||||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 12/31/2011 | 1,602,546 | 12/31/2012 | 4,602,416 | 2,915,243 | 1,687,173 | 6/30/2013 | 12 | Trailing 12 | 4,609,414 | 2,852,908 | ||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 12/31/2011 | 2,546,571 | 12/31/2012 | 6,850,266 | 3,966,031 | 2,884,235 | 8/31/2013 | 12 | Trailing 12 | 6,654,359 | 3,874,159 | ||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | N/A | 1,265,887 | 12/31/2012 | 2,664,306 | 1,343,540 | 1,320,766 | 7/31/2013 | 12 | Trailing 12 | 2,738,251 | 1,345,518 | ||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 12/31/2011 | 961,175 | 12/31/2012 | 2,143,603 | 887,585 | 1,256,018 | 8/31/2013 | 12 | Trailing 12 | 2,225,699 | 905,908 | ||||||||||||||||
| 21 | Loan | RMF | Villages on the River | 12/31/2011 | 1,724,588 | 12/31/2012 | 2,534,807 | 982,920 | 1,551,887 | 9/30/2013 | 12 | Trailing 12 | 2,535,366 | 1,240,772 | ||||||||||||||||
| 22 | Loan | RMF | The Brittany | 12/31/2011 | 1,146,484 | 12/31/2012 | 2,244,228 | 1,049,902 | 1,194,326 | 7/31/2013 | 12 | Trailing 12 | 2,210,311 | 996,688 | ||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 12/31/2011 | 1,725,661 | 12/31/2012 | 9,114,889 | 6,798,661 | 2,316,228 | 8/31/2013 | 12 | Trailing 12 | 9,057,203 | 6,890,600 | ||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 12/31/2011 | 1,602,330 | 12/31/2012 | 1,966,037 | 445,411 | 1,520,626 | 8/31/2013 | 8 | Annualized | 2,039,841 | 488,893 | |||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | 12/31/2011 | 468,733 | 12/31/2012 | 576,150 | 128,628 | 447,522 | 8/31/2013 | 8 | Annualized | 612,750 | 142,918 | |||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | 12/31/2011 | 480,033 | 12/31/2012 | 531,523 | 102,492 | 429,031 | 8/31/2013 | 8 | Annualized | 545,057 | 116,662 | ||||||||||||||||
| 24.03 | Property | Salem Shopping Center | 12/31/2011 | 339,843 | 12/31/2012 | 456,328 | 118,759 | 337,569 | 8/31/2013 | 8 | Annualized | 456,585 | 125,103 | |||||||||||||||||
| 24.04 | Property | Marion Shopping Center | 12/31/2011 | 313,721 | 12/31/2012 | 402,036 | 95,532 | 306,504 | 8/31/2013 | 8 | Annualized | 425,449 | 104,210 | |||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||
| Third | Second | Second | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Underwritten | Underwritten | |||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | NOI Date | NOI ($) | NOI Date | EGI (if past 2012) ($) | Expenses (if past 2012) ($) | NOI (if past 2012) ($) | NOI Date (if past 2012) | # of months | Description | EGI ($) | Expenses ($) | |||||||||||||||
| 25 | Loan | RMF | Candlewood | 12/31/2011 | 1,090,530 | 12/31/2012 | 2,517,647 | 1,292,859 | 1,224,788 | 7/31/2013 | 12 | Trailing 12 | 2,571,654 | 1,249,192 | ||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 12/31/2011 | 2,154,793 | 12/31/2012 | 4,010,701 | 1,827,350 | 2,183,351 | 5/31/2013 | 12 | Trailing 12 | 4,148,134 | 2,001,746 | |||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 12/31/2011 | 925,807 | 12/31/2012 | 2,354,820 | 1,317,724 | 1,037,096 | 7/31/2013 | 12 | Trailing 12 | 2,356,068 | 1,266,854 | ||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 12/31/2011 | 1,058,025 | 12/31/2012 | 2,300,735 | 1,182,196 | 1,118,539 | 8/31/2013 | 12 | Trailing 12 | 2,353,693 | 1,156,132 | ||||||||||||||||
| 29 | Loan | JLC | The Camp | 12/31/2011 | 943,902 | 12/31/2012 | 1,598,383 | 447,880 | 1,150,502 | 6/30/2013 | 12 | Trailing 12 | 1,759,924 | 566,284 | ||||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | N/A | 1,970,607 | 12/31/2012 | 2,801,627 | 913,179 | 1,888,449 | 7/31/2013 | 12 | Trailing 12 | 2,921,704 | 1,089,762 | ||||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | N/A | 310,372 | 12/31/2012 | 2,203,219 | 1,280,046 | 923,173 | 8/30/2013 | 12 | Trailing 12 | 2,602,615 | 1,363,252 | ||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | N/A | N/A | N/A | 1,228,836 | 399,262 | 829,573 | 6/30/2013 | 9 | Annualized | 1,739,876 | 561,441 | ||||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 12/31/2011 | 1,268,675 | 12/31/2012 | 2,826,675 | 1,524,940 | 1,301,735 | 6/30/2013 | 12 | Trailing 12 | 2,852,211 | 1,578,376 | |||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 12/31/2011 | 1,534,804 | 12/31/2012 | 7,945,832 | 6,023,508 | 1,922,324 | 7/31/2013 | 12 | Trailing 12 | 7,783,849 | 6,120,063 | |||||||||||||||
| 35 | Loan | JLC | Village Manor | 12/31/2011 | 1,016,694 | 12/31/2012 | 2,817,119 | 1,768,755 | 1,048,364 | 6/30/2013 | 12 | Trailing 12 | 3,162,056 | 1,778,956 | ||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 12/31/2011 | 1,236,033 | 12/31/2012 | 1,644,679 | 388,825 | 1,255,854 | 7/31/2013 | 12 | Trailing 12 | 1,549,938 | 367,816 | ||||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 12/31/2011 | 1,104,437 | 12/31/2012 | 1,448,175 | 315,036 | 1,133,139 | 8/31/2013 | 8 | Annualized | 1,480,842 | 324,183 | |||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | 12/31/2011 | 367,495 | 12/31/2012 | 497,309 | 97,115 | 400,194 | 8/31/2013 | 8 | Annualized | 498,294 | 95,187 | |||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | 12/31/2011 | 312,544 | 12/31/2012 | 380,000 | 60,835 | 319,165 | 8/31/2013 | 8 | Annualized | 374,881 | 66,149 | |||||||||||||||||
| 37.03 | Property | Selma Shopping Center | 12/31/2011 | 215,011 | 12/31/2012 | 273,799 | 61,525 | 212,274 | 8/31/2013 | 8 | Annualized | 304,926 | 61,098 | |||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | 12/31/2011 | 209,387 | 12/31/2012 | 297,067 | 95,561 | 201,506 | 8/31/2013 | 8 | Annualized | 302,741 | 101,749 | |||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | N/A | 760,873 | 12/31/2012 | 1,764,341 | 957,878 | 806,463 | 9/30/2013 | 12 | Trailing 12 | 1,834,661 | 927,867 | ||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 12/31/2011 | 779,098 | 12/31/2012 | 1,454,321 | 626,515 | 827,806 | 9/30/2013 | 12 | Trailing 12 | 1,515,964 | 580,148 | ||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | 12/31/2011 | 243,146 | 12/31/2012 | 492,779 | 230,879 | 261,900 | 9/30/2013 | 12 | Trailing 12 | 514,425 | 230,815 | |||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | 12/31/2011 | 213,109 | 12/31/2012 | 372,259 | 148,993 | 223,266 | 9/30/2013 | 12 | Trailing 12 | 383,438 | 132,385 | |||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | 12/31/2011 | 183,680 | 12/31/2012 | 354,889 | 152,238 | 202,651 | 9/30/2013 | 12 | Trailing 12 | 381,478 | 128,427 | |||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | 12/31/2011 | 139,163 | 12/31/2012 | 234,394 | 94,405 | 139,989 | 9/30/2013 | 12 | Trailing 12 | 236,623 | 88,521 | |||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 12/31/2011 | 948,490 | 12/31/2012 | 1,241,698 | 255,998 | 985,700 | 8/31/2013 | 8 | Annualized | 1,281,977 | 279,657 | |||||||||||||||
| 40.01 | Property | Pryor Shopping Center | 12/31/2011 | 261,380 | 12/31/2012 | 342,794 | 60,127 | 282,667 | 8/31/2013 | 8 | Annualized | 351,994 | 60,459 | |||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | 12/31/2011 | 264,677 | 12/31/2012 | 341,582 | 80,715 | 260,867 | 8/31/2013 | 8 | Annualized | 354,333 | 85,477 | ||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | 12/31/2011 | 219,646 | 12/31/2012 | 286,248 | 66,396 | 219,853 | 8/31/2013 | 8 | Annualized | 300,566 | 71,774 | |||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | 12/31/2011 | 202,787 | 12/31/2012 | 271,074 | 48,761 | 222,314 | 8/31/2013 | 8 | Annualized | 275,084 | 61,948 | ||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 12/31/2011 | 745,187 | 12/31/2012 | 1,210,405 | 445,121 | 765,284 | 8/31/2013 | 12 | Trailing 12 | 1,229,257 | 427,948 | ||||||||||||||||
| 42 | Loan | RMF | Randolph Park | 12/31/2011 | 616,200 | 12/31/2012 | 1,456,672 | 800,886 | 655,786 | 7/31/2013 | 12 | Trailing 12 | 1,475,410 | 752,429 | ||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 12/31/2011 | 852,467 | 12/31/2012 | 2,434,053 | 1,529,964 | 904,089 | 5/31/2013 | 12 | Trailing 12 | 2,434,053 | 1,505,625 | |||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 12/31/2011 | 951,000 | 12/31/2012 | 2,890,000 | 1,968,000 | 922,000 | 5/31/2013 | 12 | Trailing 12 | 2,890,000 | 2,006,137 | ||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 12/31/2011 | 613,106 | 12/31/2012 | 2,010,398 | 1,252,595 | 757,803 | 8/31/2013 | 12 | Trailing 12 | 2,071,069 | 1,274,115 | ||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 12/31/2011 | 875,262 | 12/31/2012 | 1,087,852 | 220,336 | 867,516 | 6/30/2013 | 12 | Trailing 12 | 1,110,992 | 264,834 | ||||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 12/31/2011 | 723,577 | 12/31/2012 | 1,158,102 | 438,724 | 719,377 | 8/31/2013 | 12 | Trailing 12 | 1,365,073 | 456,725 | ||||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 12/31/2011 | 810,290 | 12/31/2012 | 1,356,953 | 561,140 | 795,813 | 2/28/2013 | 12 | Trailing 12 | 1,337,940 | 579,592 | |||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 12/31/2011 | 552,715 | 12/31/2012 | 1,279,635 | 597,118 | 682,517 | 8/31/2013 | 12 | Trailing 12 | 1,285,674 | 640,238 | ||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | N/A | 468,697 | 12/31/2012 | 1,835,694 | 1,171,014 | 664,680 | 7/31/2013 | 12 | Trailing 12 | 1,892,705 | 1,124,413 | ||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 886,489 | 327,348 | |||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 12/31/2011 | 577,884 | 12/31/2012 | 999,219 | 386,015 | 613,205 | 6/30/2013 | 12 | Trailing 12 | 996,953 | 415,649 | ||||||||||||||||
| 52.01 | Property | Urbane on Center | 12/31/2011 | 210,104 | 12/31/2012 | 350,015 | 120,402 | 229,613 | 6/30/2013 | 12 | Trailing 12 | 350,015 | 127,780 | |||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | 12/31/2011 | 116,787 | 12/31/2012 | 220,965 | 92,410 | 128,555 | 6/30/2013 | 12 | Trailing 12 | 220,965 | 95,237 | |||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | 12/31/2011 | 119,742 | 12/31/2012 | 224,422 | 94,500 | 129,923 | 6/30/2013 | 12 | Trailing 12 | 224,422 | 108,352 | |||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | 12/31/2011 | 131,251 | 12/31/2012 | 203,817 | 78,703 | 125,114 | 6/30/2013 | 12 | Trailing 12 | 201,551 | 84,280 | |||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | N/A | 412,182 | 12/31/2012 | 819,759 | 338,230 | 481,529 | 4/30/2013 | 12 | Trailing 12 | 969,295 | 408,566 | |||||||||||||||
| 54 | Loan | GSMC | Norton Commons | 12/31/2011 | 871,977 | 12/31/2012 | 1,077,540 | 214,168 | 863,372 | 6/30/2013 | 12 | Trailing 12 | 956,099 | 212,959 | ||||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 12/31/2011 | 614,243 | 12/31/2012 | 855,920 | 202,668 | 653,252 | 6/30/2013 | 12 | Trailing 12 | 802,510 | 235,549 | ||||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 12/31/2011 | 451,088 | 12/31/2012 | 737,029 | 218,986 | 518,043 | 6/30/2013 | 12 | Trailing 12 | 721,552 | 224,217 | ||||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 12/31/2011 | 381,425 | 12/31/2012 | 645,126 | 161,345 | 483,781 | 8/31/2013 | 12 | Trailing 12 | 668,059 | 187,713 | |||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | N/A | 439,698 | 12/31/2012 | 887,012 | 350,576 | 536,436 | 5/31/2013 | 12 | Trailing 12 | 932,356 | 387,349 | |||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 12/31/2011 | 689,192 | 12/31/2012 | 1,027,597 | 349,664 | 677,933 | 6/30/2013 | 12 | Trailing 12 | 1,045,538 | 365,181 | ||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 12/31/2011 | 499,355 | 12/31/2012 | 916,891 | 382,134 | 534,757 | 8/31/2013 | 12 | Trailing 12 | 891,552 | 394,826 | ||||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 12/31/2011 | 498,967 | 12/31/2012 | 624,980 | 141,746 | 483,234 | 6/30/2013 | 12 | Trailing 12 | 674,546 | 183,855 | |||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | 12/31/2011 | 269,019 | 12/31/2012 | 357,702 | 83,367 | 274,335 | 6/30/2013 | 12 | Trailing 12 | 397,425 | 118,790 | ||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | 12/31/2011 | 229,948 | 12/31/2012 | 267,278 | 58,379 | 208,899 | 6/30/2013 | 12 | Trailing 12 | 277,121 | 65,065 | ||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 12/31/2011 | 595,770 | 12/31/2012 | 1,907,000 | 1,197,230 | 709,770 | 5/31/2013 | 12 | Trailing 12 | 1,907,000 | 1,221,712 | ||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 522,622 | 15,679 | ||||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 12/31/2011 | 306,605 | 12/31/2012 | 485,880 | 223,208 | 262,672 | 7/31/2013 | 12 | Trailing 12 | 674,535 | 252,469 | ||||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 510,433 | 150,769 | ||||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 12/31/2011 | 432,287 | 12/31/2012 | 1,085,254 | 543,027 | 542,227 | 7/31/2013 | 12 | Trailing 12 | 1,053,310 | 593,145 | ||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 12/31/2011 | 412,210 | 12/31/2012 | N/A | N/A | N/A | N/A | N/A | Not Available | 600,458 | 220,115 | ||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 12/31/2011 | 317,457 | 12/31/2012 | 1,062,688 | 705,382 | 357,306 | 8/31/2013 | 12 | Trailing 12 | 1,097,146 | 704,493 | ||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 12/31/2011 | 402,873 | 12/31/2012 | 562,048 | 179,058 | 382,990 | 6/30/2013 | 12 | Trailing 12 | 549,514 | 185,059 | ||||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 12/31/2011 | 441,359 | 12/31/2012 | 1,158,387 | 712,232 | 446,155 | 8/31/2013 | 12 | Trailing 12 | 1,158,387 | 761,094 | ||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 12/31/2011 | 506,979 | 12/31/2012 | 636,363 | 130,193 | 506,170 | 6/30/2013 | 12 | Trailing 12 | 539,206 | 126,306 | ||||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 12/31/2011 | 245,192 | 12/31/2012 | 603,475 | 275,618 | 327,858 | 8/31/2013 | 12 | Trailing 12 | 644,475 | 300,119 | ||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | N/A | 344,591 | 12/31/2012 | 1,019,451 | 623,320 | 396,131 | 9/30/2013 | 12 | Trailing 12 | 1,098,561 | 746,355 | ||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 12/31/2011 | 470,280 | 12/31/2012 | 637,360 | 172,202 | 465,158 | 6/30/2013 | 12 | Trailing 12 | 612,407 | 226,704 | ||||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 12/31/2011 | 283,753 | 12/31/2012 | 569,839 | 220,167 | 349,672 | 5/31/2013 | 12 | Trailing 12 | 569,839 | 259,843 | ||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | N/A | 192,579 | 12/31/2012 | 809,384 | 484,530 | 324,854 | 8/31/2013 | 8 | Annualized | 809,384 | 492,547 | ||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 12/31/2011 | 284,263 | 12/31/2012 | 594,596 | 301,628 | 292,968 | 6/30/2013 | 12 | Trailing 12 | 602,333 | 358,530 | ||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 12/31/2011 | 234,302 | 12/31/2012 | 339,110 | 98,027 | 241,083 | 4/30/2013 | 12 | Trailing 12 | 335,326 | 99,151 | ||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||
| Debt Yield on | Underwritten | Debt Yield on | ||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Underwritten Net | Underwritten Net | Replacement / | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | As Stabilized | ||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Appraised Value ($) | ||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 9,576,399 | 13.1% | 1,344,053 | 0 | 8,232,345 | 1.68 | 11.3% | 106,000,000 | 8/20/2013 | NAP | ||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 48,435,953 | 8.4% | 89,767 | 673,253 | 47,672,934 | 1.24 | 8.2% | 925,000,000 | 7/11/2013 | NAP | ||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 15,026,367 | 11.1% | 372,350 | 0 | 14,654,017 | 1.47 | 10.9% | 194,560,000 | Various | NAP | ||||||||||||||
| 3.01 | Property | Westbridge Manor | 3,289,162 | 101,925 | 0 | 3,187,237 | 39,860,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.02 | Property | Westbrook | 2,373,596 | 34,150 | 0 | 2,339,446 | 28,040,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.03 | Property | Avon on the Lake | 1,812,851 | 34,725 | 0 | 1,778,126 | 24,000,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.04 | Property | Oakland Glens | 1,800,953 | 51,125 | 0 | 1,749,828 | 21,780,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.05 | Property | Green Park South | 1,346,570 | 20,750 | 0 | 1,325,820 | 18,200,000 | 7/5/2013 | NAP | |||||||||||||||||||
| 3.06 | Property | Fairchild Lake | 1,156,191 | 28,375 | 0 | 1,127,816 | 15,230,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.07 | Property | Cranberry Lake | 1,050,203 | 20,775 | 0 | 1,029,428 | 15,530,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | 889,846 | 38,650 | 0 | 851,196 | 11,070,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.09 | Property | Holly Hills | 459,532 | 17,600 | 0 | 441,932 | 7,700,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.10 | Property | Royal Estates | 399,130 | 10,525 | 0 | 388,605 | 7,150,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 3.11 | Property | Old Orchard | 448,332 | 13,750 | 0 | 434,582 | 6,000,000 | 6/27/2013 | NAP | |||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 7,589,305 | 12.6% | 21,288 | 159,663 | 7,408,354 | 2.05 | 12.3% | 138,000,000 | 9/13/2013 | 142,000,000 | ||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 5,437,100 | 11.4% | 307,302 | 445,752 | 4,684,046 | 1.43 | 9.9% | 69,650,000 | Various | 76,600,000 | ||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | 1,134,609 | 77,574 | 49,665 | 1,007,370 | 17,000,000 | 8/6/2013 | 18,700,000 | |||||||||||||||||||
| 5.02 | Property | Baken Park Center | 967,519 | 60,613 | 66,205 | 840,701 | 12,600,000 | 8/6/2013 | 15,500,000 | |||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | 594,703 | 29,022 | 86,069 | 479,612 | 8,800,000 | 8/12/2013 | NAP | |||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | 717,276 | 44,664 | 63,619 | 608,993 | 5,400,000 | 8/13/2013 | NAP | |||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | 440,491 | 21,030 | 26,237 | 393,223 | 5,400,000 | 8/6/2013 | NAP | |||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | 375,287 | 11,772 | 38,947 | 324,568 | 4,100,000 | 8/6/2013 | 4,450,000 | |||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | 328,345 | 28,022 | 45,748 | 254,575 | 5,300,000 | 8/13/2013 | 6,400,000 | |||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | 267,577 | 19,547 | 18,161 | 229,869 | 5,700,000 | 8/9/2013 | 6,600,000 | ||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | 345,481 | 6,117 | 35,181 | 304,183 | 3,250,000 | 8/7/2013 | NAP | |||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | 265,813 | 8,941 | 15,920 | 240,952 | 2,100,000 | 8/6/2013 | NAP | |||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 5,942,553 | 9.2% | 59,696 | 146,231 | 5,736,626 | 1.33 | 8.9% | 86,000,000 | 5/14/2013 | 91,200,000 | ||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 5,222,362 | 11.9% | 272,510 | 549,593 | 4,400,258 | 1.52 | 10.0% | 59,025,000 | Various | 59,175,000 | ||||||||||||||
| 7.01 | Property | Prestonsburg Village | 736,522 | 35,129 | 72,947 | 628,446 | 8,500,000 | 8/14/2013 | NAP | |||||||||||||||||||
| 7.02 | Property | Jackson Park | 665,485 | 24,756 | 80,994 | 559,736 | 8,000,000 | 8/13/2013 | NAP | |||||||||||||||||||
| 7.03 | Property | River Creek Village | 577,796 | 26,311 | 55,692 | 495,794 | 7,800,000 | 8/13/2013 | NAP | |||||||||||||||||||
| 7.04 | Property | Oak Station | 635,480 | 34,149 | 56,298 | 545,033 | 7,400,000 | 8/13/2013 | NAP | |||||||||||||||||||
| 7.05 | Property | Village Center | 545,342 | 28,552 | 46,871 | 469,919 | 6,700,000 | 8/13/2013 | NAP | |||||||||||||||||||
| 7.06 | Property | Twin County Plaza | 496,506 | 32,195 | 51,349 | 412,962 | 4,800,000 | 8/22/2013 | NAP | |||||||||||||||||||
| 7.07 | Property | Jackson Square | 320,376 | 14,722 | 27,461 | 278,192 | 3,000,000 | 8/20/2013 | NAP | |||||||||||||||||||
| 7.08 | Property | Flint River Plaza | 252,059 | 15,249 | 29,095 | 207,714 | 2,575,000 | 8/27/2013 | NAP | |||||||||||||||||||
| 7.09 | Property | Country Roads | 234,444 | 15,649 | 18,104 | 200,691 | 2,100,000 | 8/28/2013 | NAP | |||||||||||||||||||
| 7.10 | Property | Village Square | 203,750 | 10,596 | 30,433 | 162,721 | 2,000,000 | 8/12/2013 | NAP | |||||||||||||||||||
| 7.11 | Property | T&C Center | 164,434 | 13,690 | 34,073 | 116,671 | 1,725,000 | 8/27/2013 | NAP | |||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | 109,261 | 7,083 | 7,406 | 94,772 | 1,700,000 | 8/13/2013 | 1,800,000 | ||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | 161,833 | 7,473 | 21,117 | 133,242 | 1,525,000 | 8/12/2013 | 1,550,000 | ||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | 119,074 | 6,956 | 17,753 | 94,365 | 1,200,000 | 8/12/2013 | 1,225,000 | ||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 3,829,883 | 10.1% | 40,209 | 79,474 | 3,710,200 | 1.39 | 9.8% | 54,000,000 | 8/8/2013 | NAP | |||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 3,795,770 | 10.3% | 21,259 | 119,832 | 3,654,679 | 1.98 | 9.9% | 61,600,000 | 8/23/2013 | NAP | ||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 3,615,329 | 11.6% | 619,709 | 0 | 2,995,620 | 1.45 | 9.6% | 48,100,000 | 7/29/2013 | 51,800,000 | ||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 2,644,112 | 9.8% | 36,994 | 215,179 | 2,391,939 | 1.39 | 8.9% | 36,250,000 | 8/6/2013 | NAP | ||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 1,806,131 | 7.9% | 7,925 | 11,887 | 1,786,319 | 1.54 | 7.9% | 31,700,000 | Various | NAP | ||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | 455,603 | 1,715 | 2,572 | 451,317 | 8,300,000 | 8/26/2013 | NAP | |||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | 363,837 | 1,593 | 2,390 | 359,855 | 6,370,000 | 8/26/2013 | NAP | |||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | 322,259 | 1,512 | 2,268 | 318,479 | 5,650,000 | 8/21/2013 | NAP | |||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | 350,728 | 1,512 | 2,268 | 346,948 | 6,300,000 | 8/31/2013 | NAP | |||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | 313,704 | 1,593 | 2,390 | 309,722 | 5,080,000 | 8/24/2013 | NAP | |||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 2,124,180 | 9.4% | 1,025 | 51,256 | 2,071,899 | 1.27 | 9.2% | 33,500,000 | 8/23/2013 | NAP | |||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 2,193,187 | 9.9% | 28,258 | 129,140 | 2,035,789 | 1.30 | 9.1% | 29,800,000 | Various | 30,900,000 | ||||||||||||||
| 14.01 | Property | Mariner’s Landing | N/A | N/A | 0 | N/A | 15,700,000 | 7/19/2013 | 16,800,000 | |||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | N/A | N/A | 0 | N/A | 14,100,000 | 7/22/2013 | NAP | |||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 2,219,670 | 11.4% | 374,904 | 0 | 1,844,766 | 1.34 | 9.5% | 30,750,000 | 8/16/2013 | 30,850,000 | ||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | 678,544 | 100,584 | 0 | 577,960 | 7,850,000 | 8/16/2013 | 7,950,000 | ||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | 610,216 | 86,868 | 0 | 523,348 | 9,250,000 | 8/16/2013 | NAP | |||||||||||||||||||
| 15.03 | Property | The Forest Apartments | 459,601 | 73,152 | 0 | 386,449 | 6,350,000 | 8/16/2013 | NAP | |||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | 471,309 | 114,300 | 0 | 357,009 | 7,300,000 | 8/16/2013 | NAP | |||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 2,235,616 | 12.4% | 28,533 | 324,600 | 1,882,482 | 1.57 | 10.5% | 27,000,000 | 7/18/2013 | NAP | |||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 1,756,507 | 10.5% | 163,750 | 0 | 1,592,757 | 1.42 | 9.5% | 22,490,000 | 8/19/2013 | NAP | |||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 2,780,200 | 17.4% | 332,718 | 0 | 2,447,482 | 2.34 | 15.3% | 36,400,000 | 6/27/2013 | 38,500,000 | |||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | 1,392,733 | 8.9% | 90,472 | 0 | 1,302,261 | 1.31 | 8.3% | 21,400,000 | 6/18/2013 | NAP | |||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 1,319,791 | 8.9% | 67,850 | 0 | 1,251,941 | 1.21 | 8.5% | 19,300,000 | 7/10/2013 | NAP | |||||||||||||||
| 21 | Loan | RMF | Villages on the River | 1,294,594 | 9.0% | 81,972 | 0 | 1,212,622 | 1.37 | 8.5% | 20,400,000 | 9/18/2013 | NAP | |||||||||||||||
| 22 | Loan | RMF | The Brittany | 1,213,623 | 8.6% | 52,500 | 0 | 1,161,123 | 1.24 | 8.2% | 18,800,000 | 7/15/2013 | NAP | |||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 2,166,604 | 16.2% | 407,574 | 0 | 1,759,029 | 1.80 | 13.1% | 19,500,000 | 9/1/2013 | NAP | |||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 1,550,947 | 12.0% | 19,310 | 83,951 | 1,447,685 | 1.76 | 11.2% | 18,175,000 | Various | 18,275,000 | ||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | 469,832 | 5,750 | 23,482 | 440,600 | 5,850,000 | 9/5/2013 | NAP | |||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | 428,395 | 5,231 | 17,201 | 405,962 | 5,050,000 | 8/30/2013 | 5,150,000 | ||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | 331,481 | 4,405 | 23,383 | 303,693 | 3,700,000 | 8/30/2013 | NAP | |||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | 321,239 | 3,924 | 19,885 | 297,430 | 3,575,000 | 8/30/2013 | NAP | |||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||
| Debt Yield on | Underwritten | Debt Yield on | ||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Underwritten Net | Underwritten Net | Replacement / | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | As Stabilized | ||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | Appraised Value ($) | ||||||||||||||
| 25 | Loan | RMF | Candlewood | 1,322,462 | 10.3% | 72,000 | 0 | 1,250,462 | 1.48 | 9.8% | 17,100,000 | 7/10/2013 | NAP | |||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 2,146,389 | 7.9% | 0 | 0 | 2,146,389 | 1.60 | 7.9% | 48,200,000 | 7/18/2013 | NAP | ||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 1,089,213 | 9.0% | 36,400 | 0 | 1,052,813 | 1.20 | 8.7% | 16,100,000 | 8/21/2013 | NAP | |||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 1,197,561 | 10.0% | 85,768 | 0 | 1,111,793 | 1.27 | 9.3% | 16,000,000 | 9/6/2013 | NAP | |||||||||||||||
| 29 | Loan | JLC | The Camp | 1,193,640 | 9.9% | 9,357 | 48,435 | 1,135,848 | 1.42 | 9.5% | 20,500,000 | 8/14/2013 | NAP | |||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 1,831,942 | 15.3% | 86,586 | 205,964 | 1,539,393 | 1.75 | 12.8% | 23,750,000 | 9/16/2013 | NAP | |||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | 1,239,363 | 10.5% | 95,400 | 0 | 1,143,963 | 1.56 | 9.7% | 16,700,000 | 9/18/2013 | NAP | |||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 1,178,435 | 10.1% | 17,768 | 71,072 | 1,089,595 | 1.27 | 9.3% | 15,600,000 | 7/11/2013 | NAP | |||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 1,273,835 | 11.1% | 135,937 | 0 | 1,137,897 | 1.46 | 9.9% | 16,770,000 | 6/17/2013 | NAP | ||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 1,663,786 | 14.5% | 311,354 | 0 | 1,352,432 | 1.54 | 11.8% | 17,100,000 | 8/2/2013 | 20,600,000 | ||||||||||||||
| 35 | Loan | JLC | Village Manor | 1,383,100 | 12.9% | 39,672 | 0 | 1,343,428 | 1.86 | 12.6% | 17,050,000 | 7/26/2013 | NAP | |||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 1,182,123 | 11.3% | 20,645 | 27,431 | 1,134,048 | 1.47 | 10.8% | 15,300,000 | 8/14/2013 | NAP | |||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 1,156,657 | 12.0% | 16,859 | 64,562 | 1,075,236 | 1.76 | 11.2% | 12,800,000 | Various | NAP | ||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | 403,107 | 4,719 | 17,892 | 380,496 | 4,600,000 | 9/1/2013 | NAP | |||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | 308,732 | 4,766 | 18,795 | 285,171 | 3,450,000 | 9/1/2013 | NAP | |||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | 243,827 | 3,945 | 15,903 | 223,979 | 2,650,000 | 9/1/2013 | NAP | |||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | 200,991 | 3,429 | 11,972 | 185,590 | 2,100,000 | 9/2/2013 | NAP | |||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 906,795 | 9.9% | 48,400 | 0 | 858,395 | 1.45 | 9.3% | 12,400,000 | 9/19/2013 | NAP | |||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 935,817 | 10.8% | 29,250 | 0 | 906,567 | 1.45 | 10.4% | 12,350,000 | 7/31/2013 | NAP | |||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | 283,610 | 10,450 | 0 | 273,160 | 3,600,000 | 7/31/2013 | NAP | |||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | 251,053 | 6,200 | 0 | 244,853 | 3,100,000 | 7/31/2013 | NAP | |||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | 253,052 | 7,500 | 0 | 245,552 | 3,500,000 | 7/31/2013 | NAP | |||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | 148,102 | 5,100 | 0 | 143,002 | 2,150,000 | 7/31/2013 | NAP | |||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 1,002,319 | 12.1% | 16,095 | 66,213 | 920,012 | 1.75 | 11.1% | 11,220,000 | Various | 11,460,000 | ||||||||||||||
| 40.01 | Property | Pryor Shopping Center | 291,535 | 3,956 | 16,204 | 271,375 | 3,300,000 | 9/1/2013 | NAP | |||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | 268,856 | 5,708 | 24,138 | 239,011 | 3,200,000 | 9/3/2013 | NAP | ||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | 228,792 | 3,060 | 13,781 | 211,952 | 2,370,000 | 9/6/2013 | NAP | |||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | 213,136 | 3,372 | 12,089 | 197,674 | 2,350,000 | 9/1/2013 | 2,590,000 | ||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 801,309 | 10.0% | 10,697 | 0 | 790,612 | 1.50 | 9.9% | 11,050,000 | 8/22/2013 | NAP | |||||||||||||||
| 42 | Loan | RMF | Randolph Park | 722,981 | 9.0% | 38,000 | 0 | 684,981 | 1.29 | 8.6% | 12,150,000 | 7/16/2013 | NAP | |||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 928,428 | 11.6% | 97,362 | 0 | 831,066 | 1.41 | 10.4% | 12,300,000 | 8/6/2013 | 13,100,000 | ||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 883,863 | 12.0% | 115,600 | 0 | 768,263 | 1.51 | 10.5% | 10,600,000 | 6/24/2013 | NAP | |||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 796,954 | 10.9% | 77,103 | 0 | 719,851 | 1.55 | 9.9% | 10,900,000 | 8/28/2013 | NAP | |||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 846,158 | 11.6% | 12,225 | 44,171 | 789,761 | 1.70 | 10.9% | 9,700,000 | 6/11/2013 | NAP | |||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 908,348 | 12.6% | 56,464 | 30,165 | 821,719 | 1.52 | 11.4% | 12,740,000 | 8/29/2013 | NAP | |||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 758,348 | 11.0% | 12,086 | 42,043 | 704,219 | 1.44 | 10.2% | 9,200,000 | 8/12/2013 | NAP | ||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 645,436 | 9.6% | 38,500 | 0 | 606,936 | 1.30 | 9.0% | 9,000,000 | 9/18/2013 | NAP | |||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | 768,292 | 11.8% | 109,242 | 0 | 659,050 | 1.39 | 10.1% | 9,650,000 | 7/31/2013 | NAP | |||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 559,142 | 8.7% | 16,250 | 0 | 542,892 | 1.27 | 8.5% | 9,500,000 | 8/2/2013 | 9,600,000 | ||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 581,304 | 10.8% | 26,400 | 0 | 554,904 | 1.55 | 10.3% | 7,820,000 | Various | NAP | |||||||||||||||
| 52.01 | Property | Urbane on Center | 222,235 | 9,300 | 0 | 212,935 | 3,000,000 | 7/11/2013 | NAP | |||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | 125,728 | 5,700 | 0 | 120,028 | 1,670,000 | 7/11/2013 | NAP | |||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | 116,070 | 6,600 | 0 | 109,470 | 1,600,000 | 8/2/2013 | NAP | |||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | 117,270 | 4,800 | 0 | 112,470 | 1,550,000 | 7/11/2013 | NAP | |||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 560,730 | 10.6% | 5,750 | 61,820 | 493,160 | 1.32 | 9.3% | 7,400,000 | 6/7/2013 | NAP | ||||||||||||||
| 54 | Loan | GSMC | Norton Commons | 743,140 | 14.3% | 22,763 | 50,434 | 669,943 | 1.91 | 12.9% | 8,375,000 | 8/2/2013 | NAP | |||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 566,960 | 11.0% | 10,286 | 41,477 | 515,197 | 1.47 | 10.0% | 7,860,000 | 6/6/2013 | NAP | |||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 497,335 | 9.7% | 6,804 | 26,033 | 464,497 | 1.33 | 9.1% | 7,200,000 | 3/13/2013 | NAP | |||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 480,346 | 9.4% | 12,983 | 0 | 467,363 | 1.37 | 9.2% | 6,980,000 | 8/22/2013 | 8,910,000 | ||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 545,007 | 10.9% | 10,586 | 61,485 | 472,937 | 1.39 | 9.5% | 6,950,000 | 6/26/2013 | NAP | ||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 680,357 | 13.6% | 25,740 | 0 | 654,617 | 1.74 | 13.1% | 9,820,000 | 8/10/2013 | NAP | |||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 496,726 | 10.8% | 15,120 | 58,991 | 422,615 | 1.38 | 9.2% | 6,500,000 | 9/20/2013 | NAP | |||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 490,691 | 10.9% | 21,517 | 62,388 | 406,786 | 1.34 | 9.0% | 6,000,000 | Various | 6,280,000 | ||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | 278,635 | 11,853 | 27,535 | 239,247 | 3,350,000 | 8/5/2013 | 3,530,000 | ||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | 212,056 | 9,664 | 34,853 | 167,539 | 2,650,000 | 7/26/2013 | 2,750,000 | ||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 685,288 | 15.2% | 76,280 | 0 | 609,008 | 1.84 | 13.5% | 6,700,000 | 6/25/2013 | NAP | |||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 506,943 | 11.7% | 26,836 | 38,878 | 441,230 | 1.49 | 10.2% | 5,825,000 | 7/19/2013 | NAP | |||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 422,065 | 10.3% | 4,107 | 27,320 | 390,638 | 1.40 | 9.6% | 5,450,000 | 7/19/2013 | NAP | |||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 359,664 | 9.0% | 1,317 | 18,000 | 340,347 | 1.28 | 8.5% | 7,000,000 | 9/1/2013 | NAP | |||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 460,165 | 11.5% | 41,400 | 0 | 418,765 | 1.44 | 10.5% | 5,450,000 | 8/16/2013 | NAP | |||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 380,343 | 10.0% | 6,100 | 0 | 374,243 | 1.52 | 9.8% | 5,860,000 | 7/5/2013 | NAP | |||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 392,653 | 10.5% | 40,280 | 0 | 352,373 | 1.37 | 9.4% | 5,270,000 | 9/18/2013 | NAP | |||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 364,454 | 10.0% | 6,473 | 14,933 | 343,048 | 1.42 | 9.4% | 5,300,000 | 8/7/2013 | NAP | |||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 397,293 | 11.4% | 47,400 | 0 | 349,893 | 1.50 | 10.0% | 5,200,000 | 7/18/2013 | NAP | |||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 412,900 | 11.8% | 10,000 | 33,089 | 369,811 | 1.43 | 10.6% | 5,500,000 | 7/25/2013 | NAP | |||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 344,356 | 10.1% | 6,037 | 0 | 338,319 | 1.48 | 10.0% | 5,500,000 | 9/7/2013 | NAP | |||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 352,206 | 10.4% | 51,129 | 0 | 301,077 | 1.21 | 8.9% | 5,500,000 | 8/22/2013 | NAP | |||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 385,704 | 11.7% | 7,951 | 24,551 | 353,203 | 1.55 | 10.7% | 5,180,000 | 7/26/2013 | NAP | |||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 309,995 | 9.9% | 11,608 | 0 | 298,388 | 1.41 | 9.5% | 4,200,000 | 7/26/2013 | NAP | |||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 316,837 | 10.2% | 31,680 | 0 | 285,157 | 1.31 | 9.2% | 4,200,000 | 7/20/2013 | NAP | |||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 243,803 | 10.0% | 7,939 | 0 | 235,864 | 1.44 | 9.6% | 3,700,000 | 7/31/2013 | NAP | |||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 236,174 | 9.8% | 4,176 | 12,655 | 219,343 | 1.37 | 9.1% | 3,275,000 | 8/31/2013 | NAP | |||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | As Stabilized | Cut-off Date | LTV Ratio | Largest Tenant | Largest Tenant | |||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Appraisal Date | LTV Ratio (%) | at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | ||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | NAP | 68.8% | 57.3% | 71.6% | 7/31/2013 | 278.88 | 199.56 | NAP | ||||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | NAP | 62.7% | 58.0% | 98.1% | 7/3/2013 | NAP | NAP | V Theater | 30,883 | 12/31/2018 | ||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | NAP | 69.4% | 66.2% | 69.6% | NAP | NAP | ||||||||||||||||||
| 3.01 | Property | Westbridge Manor | NAP | 58.7% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.02 | Property | Westbrook | NAP | 94.3% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | NAP | 74.2% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.04 | Property | Oakland Glens | NAP | 58.2% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.05 | Property | Green Park South | NAP | 99.0% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | NAP | 75.1% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | NAP | 82.9% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | NAP | 53.6% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.09 | Property | Holly Hills | NAP | 63.6% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.10 | Property | Royal Estates | NAP | 81.4% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 3.11 | Property | Old Orchard | NAP | 70.0% | 6/30/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 7/13/2014 | 43.5% | 34.0% | 100.0% | 8/31/2013 | NAP | NAP | Crate & Barrel | 39,564 | 1/31/2017 | ||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | Various | 68.2% | 61.2% | 81.4% | NAP | NAP | ||||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | 8/6/2014 | 85.1% | 10/15/2013 | NAP | NAP | Super Saver Foods | 73,696 | 6/25/2016 | ||||||||||||||||||
| 5.02 | Property | Baken Park Center | 8/6/2015 | 68.6% | 10/15/2013 | NAP | NAP | Nash Finch Family Thrift Center | 48,684 | 3/31/2017 | ||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | NAP | 88.0% | 10/15/2013 | NAP | NAP | Hy-Vee | 59,839 | 8/22/2018 | ||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | NAP | 100.0% | 10/15/2013 | NAP | NAP | Mid-City Stereo | 71,764 | 6/30/2015 | ||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | NAP | 98.0% | 10/15/2013 | NAP | NAP | Russ’s Market | 50,000 | 3/31/2018 | ||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | 8/6/2014 | 95.0% | 10/15/2013 | NAP | NAP | Hy-Vee | 66,958 | 7/31/2017 | ||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | 2/13/2015 | 48.1% | 10/15/2013 | NAP | NAP | Tractor Supply Company | 34,156 | 11/21/2016 | ||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | 8/9/2015 | 53.5% | 10/15/2013 | NAP | NAP | DJ’s Dugout | 7,646 | 10/31/2014 | |||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | NAP | 100.0% | 10/15/2013 | NAP | NAP | Herberger’s | 87,384 | 1/31/2016 | ||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | NAP | 100.0% | 10/15/2013 | NAP | NAP | True Value Hardware | 16,992 | 1/31/2016 | ||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 6/1/2014 | 75.0% | 63.7% | 91.6% | 7/31/2013 | NAP | NAP | Kohl’s | 102,445 | 6/30/2029 | ||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | Various | 74.2% | 61.3% | 94.4% | NAP | NAP | ||||||||||||||||||
| 7.01 | Property | Prestonsburg Village | NAP | 94.4% | 8/14/2013 | NAP | NAP | Wal-Mart Stores | 77,090 | 9/6/2015 | ||||||||||||||||||
| 7.02 | Property | Jackson Park | NAP | 94.8% | 8/14/2013 | NAP | NAP | J.C. Penney | 46,176 | 8/31/2016 | ||||||||||||||||||
| 7.03 | Property | River Creek Village | NAP | 94.2% | 8/14/2013 | NAP | NAP | Big Lots | 35,730 | 6/24/2018 | ||||||||||||||||||
| 7.04 | Property | Oak Station | NAP | 98.2% | 8/14/2013 | NAP | NAP | Beall’s Outlet | 30,000 | 4/30/2018 | ||||||||||||||||||
| 7.05 | Property | Village Center | NAP | 94.2% | 8/14/2013 | NAP | NAP | Orscheln Farm and Home LLC | 42,280 | 5/31/2017 | ||||||||||||||||||
| 7.06 | Property | Twin County Plaza | NAP | 96.9% | 8/14/2013 | NAP | NAP | Magic Mart | 90,273 | 1/31/2020 | ||||||||||||||||||
| 7.07 | Property | Jackson Square | NAP | 94.6% | 8/14/2013 | NAP | NAP | Pic-N-Save Supermarket | 27,860 | 12/31/2021 | ||||||||||||||||||
| 7.08 | Property | Flint River Plaza | NAP | 87.0% | 8/14/2013 | NAP | NAP | Harvey’s | 22,197 | 8/31/2018 | ||||||||||||||||||
| 7.09 | Property | Country Roads | NAP | 100.0% | 8/14/2013 | NAP | NAP | Magic Mart | 52,149 | 10/31/2019 | ||||||||||||||||||
| 7.10 | Property | Village Square | NAP | 91.9% | 8/14/2013 | NAP | NAP | Piggly Wiggly | 25,000 | 5/31/2018 | ||||||||||||||||||
| 7.11 | Property | T&C Center | NAP | 97.8% | 8/14/2013 | NAP | NAP | Roses | 26,051 | 1/31/2015 | ||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | 9/1/2014 | 75.7% | 8/14/2013 | NAP | NAP | Harvey’s | 18,202 | 12/31/2018 | |||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | 8/12/2014 | 88.6% | 8/14/2013 | NAP | NAP | Greer’s Food Tiger | 18,400 | 10/31/2021 | |||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | 8/12/2014 | 90.0% | 8/14/2013 | NAP | NAP | Greer’s Food Tiger | 19,000 | 10/31/2021 | |||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | NAP | 70.4% | 62.0% | 96.0% | 7/1/2013 | NAP | NAP | Best Buy | 45,000 | 1/31/2018 | |||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | NAP | 60.1% | 60.1% | 100.0% | 8/1/2013 | NAP | NAP | The Regents of the University of California | 47,762 | Various | ||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 8/1/2015 | 65.0% | 56.3% | 72.3% | 9/30/2013 | 129.24 | 93.49 | NAP | ||||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | NAP | 74.4% | 68.6% | 95.0% | 7/1/2013 | NAP | NAP | Duke University Health System (sublease from BCBS) | 70,024 | 6/30/2014 | ||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | NAP | 71.7% | 71.7% | 100.0% | NAP | NAP | ||||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | NAP | 100.0% | 11/6/2013 | NAP | NAP | Walgreens | 17,145 | 7/31/2029 | ||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | NAP | 100.0% | 11/6/2013 | NAP | NAP | Walgreens | 15,930 | 8/31/2028 | ||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | NAP | 100.0% | 11/6/2013 | NAP | NAP | Walgreens | 15,120 | 8/31/2030 | ||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | NAP | 100.0% | 11/6/2013 | NAP | NAP | Walgreens | 15,120 | 8/31/2028 | ||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | NAP | 100.0% | 11/6/2013 | NAP | NAP | Walgreens | 15,930 | 10/31/2016 | ||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | NAP | 67.2% | 62.9% | 93.9% | 9/17/2013 | NAP | NAP | Affinity Healthcare Management Group | 19,774 | 8/31/2018 | |||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 8/1/2014 | 74.7% | 63.8% | 95.3% | NAP | NAP | ||||||||||||||||||
| 14.01 | Property | Mariner’s Landing | 8/1/2014 | 85.2% | 6/1/2013 | NAP | NAP | CP Shades | 16,194 | 6/30/2017 | ||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | NAP | 100.0% | 6/1/2013 | NAP | NAP | Packaging Plus | 175,325 | 6/30/2019 | ||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | Various | 63.3% | 56.3% | 89.8% | NAP | NAP | ||||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | 8/16/2013 | 93.9% | 8/5/2013 | NAP | NAP | NAP | |||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | NAP | 87.7% | 8/5/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | NAP | 91.7% | 8/5/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | NAP | 86.7% | 8/5/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | NAP | 66.7% | 56.7% | 93.3% | 6/30/2013 | NAP | NAP | Travelers | 44,311 | 10/31/2018 | |||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | NAP | 74.5% | 66.4% | 95.3% | 8/2/2013 | NAP | NAP | NAP | |||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 7/1/2016 | 43.9% | 36.3% | 80.1% | 8/31/2013 | 141.46 | 113.25 | NAP | |||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | NAP | 72.9% | 69.6% | 95.3% | 7/24/2013 | NAP | NAP | NAP | |||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | NAP | 76.4% | 67.4% | 92.2% | 7/9/2013 | NAP | NAP | NAP | |||||||||||||||||
| 21 | Loan | RMF | Villages on the River | NAP | 70.3% | 65.8% | 90.7% | 9/17/2013 | NAP | NAP | NAP | |||||||||||||||||
| 22 | Loan | RMF | The Brittany | NAP | 75.0% | 69.4% | 94.8% | 8/23/2013 | NAP | NAP | NAP | |||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | NAP | 68.7% | 61.5% | 70.5% | 8/31/2013 | 101.71 | 71.66 | NAP | |||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | Various | 71.2% | 58.0% | 95.9% | NAP | NAP | ||||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | NAP | 100.0% | 10/9/2013 | NAP | NAP | Dollar Tree | 10,000 | 9/30/2017 | ||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | 8/30/2014 | 84.7% | 10/9/2013 | NAP | NAP | China Buffet | 5,528 | 8/30/2017 | |||||||||||||||||
| 24.03 | Property | Salem Shopping Center | NAP | 100.0% | 10/9/2013 | NAP | NAP | Dollar Tree | 8,000 | 6/30/2017 | ||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | NAP | 100.0% | 10/9/2013 | NAP | NAP | Dollar Tree | 8,000 | 4/30/2017 | ||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||
| Control | Loan / | �� | Mortgage | As Stabilized | Cut-off Date | LTV Ratio | Largest Tenant | Largest Tenant | ||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Appraisal Date | LTV Ratio (%) | at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | ||||||||||||||
| 25 | Loan | RMF | Candlewood | NAP | 74.9% | 69.3% | 90.3% | 8/23/2013 | NAP | NAP | NAP | |||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | NAP | 56.0% | 56.0% | 100.0% | 11/6/2013 | NAP | NAP | Home Depot | 135,000 | 12/30/2026 | ||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | NAP | 75.5% | 66.9% | 97.7% | 8/27/2013 | NAP | NAP | NAP | |||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | NAP | 75.0% | 66.6% | 95.4% | 8/31/2013 | NAP | NAP | NAP | |||||||||||||||||
| 29 | Loan | JLC | The Camp | NAP | 58.5% | 54.2% | 100.0% | 7/31/2013 | NAP | NAP | SEED / Patagonia | 9,580 | 11/30/2021 | |||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | NAP | 50.5% | 43.1% | 89.9% | 8/30/2013 | NAP | NAP | Park 41 Logistics (GAF) - Indoor | 350,000 | 7/14/2016 | |||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | NAP | 70.4% | 64.6% | 91.8% | 9/9/2013 | NAP | NAP | NAP | |||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | NAP | 75.0% | 66.8% | 93.2% | 9/17/2013 | NAP | NAP | University of Pittsburgh of the Commonwealth System of Higher Education | 30,624 | 6/30/2019 | |||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | NAP | 68.7% | 61.4% | 87.3% | 7/16/2013 | NAP | NAP | NAP | ||||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 9/1/2016 | 67.3% | 43.0% | 86.5% | 7/31/2013 | 76.34 | 66.04 | NAP | ||||||||||||||||
| 35 | Loan | JLC | Village Manor | NAP | 62.7% | 52.3% | 83.6% | 8/22/2013 | NAP | NAP | NAP | |||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | NAP | 68.6% | 58.5% | 96.7% | 7/2/2013 | NAP | NAP | Best Buy | 52,644 | 1/31/2015 | |||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | NAP | 75.0% | 61.4% | 93.2% | NAP | NAP | ||||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | NAP | 100.0% | 10/9/2013 | NAP | NAP | Dental Care Partners | 4,200 | 5/31/2018 | ||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | NAP | 89.7% | 10/9/2013 | NAP | NAP | Dollar Tree | 8,000 | 7/31/2014 | ||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | NAP | 93.2% | 10/9/2013 | NAP | NAP | Dollar Tree | 8,000 | 1/31/2019 | ||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | NAP | 88.9% | 10/9/2013 | NAP | NAP | Dollar Tree | 8,000 | 1/31/2019 | ||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | NAP | 74.2% | 69.7% | 96.6% | 9/18/2013 | NAP | NAP | NAP | |||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | NAP | 70.4% | 59.7% | 73.2% | NAP | NAP | |||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | NAP | 69.4% | 10/2/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | NAP | 79.8% | 10/2/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | NAP | 73.3% | 10/2/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | NAP | 72.5% | 10/2/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | Various | 73.8% | 59.2% | 91.4% | NAP | NAP | ||||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | NAP | 93.9% | 10/9/2013 | NAP | NAP | Shoe Show | 4,480 | 9/30/2015 | ||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | NAP | 90.3% | 10/9/2013 | NAP | NAP | Dollar Tree | 10,000 | 1/31/2016 | |||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | NAP | 100.0% | 10/9/2013 | NAP | NAP | Dollar Tree | 8,000 | 1/31/2016 | ||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | 3/1/2014 | 82.6% | 10/9/2013 | NAP | NAP | Dollar Tree | 9,740 | 2/28/2015 | |||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | NAP | 72.3% | 59.9% | 89.1% | 8/31/2013 | NAP | NAP | NAP | |||||||||||||||||
| 42 | Loan | RMF | Randolph Park | NAP | 65.8% | 60.9% | 92.1% | 8/23/2013 | NAP | NAP | NAP | |||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 9/1/2016 | 64.9% | 46.5% | 73.6% | 5/31/2013 | 84.87 | 62.50 | NAP | ||||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | NAP | 69.2% | 58.2% | 72.1% | 5/31/2013 | 99.63 | 71.81 | NAP | |||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | NAP | 67.0% | 57.8% | 90.3% | 8/31/2013 | NAP | NAP | NAP | |||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | NAP | 75.0% | 64.8% | 93.4% | 9/18/2013 | NAP | NAP | Office Depot | 20,584 | 6/30/2016 | |||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | NAP | 56.4% | 43.3% | 72.2% | 8/31/2013 | NAP | NAP | Cashman Professional | 17,454 | 5/31/2016 | |||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | NAP | 74.9% | 63.3% | 100.0% | 8/28/2013 | NAP | NAP | Gregory & Appel | 30,000 | 1/1/2026 | ||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | NAP | 75.0% | 62.9% | 94.8% | 9/24/2013 | NAP | NAP | NAP | |||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | NAP | 67.6% | 57.5% | 92.2% | 7/31/2013 | NAP | NAP | NAP | |||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 2/1/2014 | 67.3% | 55.4% | 100.0% | 9/15/2013 | NAP | NAP | NAP | ||||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | NAP | 68.9% | 57.2% | 96.6% | NAP | NAP | |||||||||||||||||||
| 52.01 | Property | Urbane on Center | NAP | 93.5% | 7/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | NAP | 100.0% | 7/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | NAP | 100.0% | 7/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | NAP | 93.8% | 7/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | NAP | 71.5% | 60.4% | 100.0% | 8/1/2013 | NAP | NAP | Enrgi Fitness | 8,300 | 5/31/2024 | ||||||||||||||
| 54 | Loan | GSMC | Norton Commons | NAP | 61.9% | 54.2% | 98.0% | 7/10/2013 | NAP | NAP | Burke’s Outlet | 30,000 | 1/31/2018 | |||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | NAP | 65.6% | 54.9% | 100.0% | 8/15/2013 | NAP | NAP | Home Care Medical | 49,299 | 9/1/2019 | |||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | NAP | 71.2% | 59.6% | 100.0% | 6/30/2013 | NAP | NAP | Texadelphia | 3,150 | 12/30/2021 | |||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 1/22/2015 | 73.0% | 47.5% | 88.7% | 9/30/2013 | NAP | NAP | NAP | ||||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | NAP | 71.9% | 60.0% | 92.4% | 10/1/2013 | NAP | NAP | Century Theaters Inc | 35,080 | 10/31/2023 | ||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | NAP | 50.8% | 39.0% | 84.8% | 6/30/2013 | NAP | NAP | NAP | |||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | NAP | 70.8% | 58.7% | 92.6% | 8/1/2013 | NAP | NAP | Brilliant Energy, LLC | 10,665 | 1/31/2014 | |||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | Various | 75.0% | 59.7% | 93.3% | NAP | NAP | ||||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | 8/5/2014 | 88.5% | 4/17/2013 | NAP | NAP | Big Lots | 30,000 | 1/31/2019 | |||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | 7/26/2014 | 98.2% | 4/17/2013 | NAP | NAP | Big Lots | 37,500 | 1/31/2017 | |||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | NAP | 67.2% | 51.1% | 72.9% | 5/31/2013 | 92.98 | 67.77 | NAP | |||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | NAP | 74.6% | 62.4% | 100.0% | 9/9/2013 | NAP | NAP | Boles Parts Supply | 267,000 | 12/31/2022 | |||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | NAP | 74.9% | 69.7% | 100.0% | 7/1/2013 | NAP | NAP | Sleepy’s Mattress | 8,625 | 11/30/2020 | |||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | NAP | 57.1% | 49.8% | 100.0% | 8/5/2013 | NAP | NAP | BBP Fitness LLC | 13,168 | 1/31/2023 | |||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | NAP | 73.3% | 62.0% | 95.7% | 8/13/2013 | NAP | NAP | NAP | |||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | NAP | 64.8% | 53.4% | 100.0% | 8/14/2013 | NAP | NAP | NAP | |||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | NAP | 71.2% | 59.6% | 90.8% | 10/10/2013 | NAP | NAP | NAP | |||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | NAP | 68.8% | 57.1% | 90.5% | 6/30/2013 | NAP | NAP | Bank One | 8,334 | 4/30/2023 | |||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | NAP | 67.3% | 61.2% | 95.6% | 9/10/2013 | NAP | NAP | NAP | |||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | NAP | 63.6% | 52.3% | 97.5% | 7/31/2013 | NAP | NAP | Food Lion | 33,807 | 6/17/2023 | |||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | NAP | 61.8% | 51.4% | 77.8% | 10/1/2013 | NAP | NAP | NAP | |||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | NAP | 61.8% | 52.7% | 90.6% | 8/27/2013 | NAP | NAP | NAP | |||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | NAP | 63.6% | 59.3% | 100.0% | 7/1/2013 | NAP | NAP | Peaches Boutique | 19,708 | 6/30/2020 | |||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | NAP | 74.8% | 62.4% | 91.6% | 7/25/2013 | NAP | NAP | NAP | |||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | NAP | 73.8% | 62.9% | 93.3% | 8/2/2013 | NAP | NAP | NAP | |||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | NAP | 66.2% | 56.4% | 96.9% | 7/31/2013 | NAP | NAP | NAP | |||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | NAP | 73.9% | 61.2% | 100.0% | 7/1/2013 | NAP | NAP | Mattress Firm | 3,565 | 4/30/2018 | |||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||
| Second | Second | Third | Third | Fourth | Fourth | |||||||||||||||||||||
| Control | Loan / | Mortgage | Second | Largest Tenant | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | |||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | |||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | NAP | NAP | NAP | |||||||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | Saxe Theater | 22,398 | 6/30/2020 | Gap/Gap Kids/Baby Gap | 20,872 | 8/31/2015 | Playing Field Race & Sports Book | 19,647 | 7/31/2025 | |||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | ||||||||||||||||||||||
| 3.01 | Property | Westbridge Manor | NAP | NAP | NAP | |||||||||||||||||||||
| 3.02 | Property | Westbrook | NAP | NAP | NAP | |||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | NAP | NAP | NAP | |||||||||||||||||||||
| 3.04 | Property | Oakland Glens | NAP | NAP | NAP | |||||||||||||||||||||
| 3.05 | Property | Green Park South | NAP | NAP | NAP | |||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | NAP | NAP | NAP | |||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | NAP | NAP | NAP | |||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | NAP | NAP | NAP | |||||||||||||||||||||
| 3.09 | Property | Holly Hills | NAP | NAP | NAP | |||||||||||||||||||||
| 3.10 | Property | Royal Estates | NAP | NAP | NAP | |||||||||||||||||||||
| 3.11 | Property | Old Orchard | NAP | NAP | NAP | |||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | Gap | 15,936 | 1/31/2022 | Urban Outfitters | 10,859 | 1/31/2022 | Banana Republic | 8,044 | 1/31/2024 | |||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | ||||||||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | CVS | 15,100 | 1/31/2034 | Petco | 13,235 | 3/31/2019 | Party America | 11,267 | 7/14/2016 | |||||||||||||||
| 5.02 | Property | Baken Park Center | Boyd’s Drug Mart | 19,200 | 9/30/2015 | Fitness Plus | 12,430 | 12/31/2013 | Buffalo Wild Wings | 10,500 | 1/31/2020 | |||||||||||||||
| 5.03 | Property | Stockyards Plaza | Gen X Clothing | 8,000 | 4/30/2023 | Davita Omaha | 4,000 | 8/31/2014 | First National Bank of Omaha | 2,586 | 1/31/2015 | |||||||||||||||
| 5.04 | Property | Market Square Shopping Center | Hobby Lobby | 53,501 | 11/30/2015 | Hastings | 34,250 | 12/31/2015 | NAP | |||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | Brewsky’s Food & Spirits | 5,717 | 1/31/2019 | Barb’s Hallmark | 4,125 | 2/28/2014 | White or Wheat Sandwich Shoppe | 2,771 | 12/31/2013 | |||||||||||||||
| 5.06 | Property | Cornhusker Plaza | Aaron Rentals | 7,609 | 11/30/2018 | Panda Palace | 2,734 | 5/31/2014 | H&R Block | 1,717 | 4/30/2015 | |||||||||||||||
| 5.07 | Property | Eastgate Plaza | Dollar Tree | 11,200 | 5/31/2017 | Kinderversity | 10,870 | 1/31/2017 | Armed Forces Recruiting | 1,760 | 10/31/2015 | |||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | Kohll’s Pharmacy | 7,152 | 12/31/2019 | The Taj | 4,950 | 12/31/2013 | Huhot Mongolian Grill | 4,068 | 4/30/2014 | ||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | NAP | NAP | NAP | |||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | Tokyo Steakhouse | 7,725 | 11/11/2017 | Valentino’s Pizza | 5,550 | 5/31/2018 | Arby’s | 4,121 | 1/31/2020 | |||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | LA Fitness | 45,000 | 10/31/2028 | Office Max | 28,427 | 1/31/2015 | Barnes & Noble | 27,831 | 1/31/2019 | |||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | ||||||||||||||||||||||
| 7.01 | Property | Prestonsburg Village | Big Lots | 26,342 | 12/31/2013 | Save-A-Lot | 20,238 | 9/30/2018 | Goodwill | 11,963 | 11/30/2017 | |||||||||||||||
| 7.02 | Property | Jackson Park | Dollar General | 8,012 | 9/30/2014 | Hibbett Sports | 7,761 | 6/30/2016 | American Rental | 6,982 | 8/31/2016 | |||||||||||||||
| 7.03 | Property | River Creek Village | Goody’s | 25,517 | 1/31/2021 | Aldi’s | 13,632 | 1/31/2021 | Dollar General | 8,000 | 10/31/2013 | |||||||||||||||
| 7.04 | Property | Oak Station | Big Lots | 28,895 | 1/31/2015 | Fred’s | 23,900 | 2/28/2015 | CitiTrends | 19,200 | 5/31/2016 | |||||||||||||||
| 7.05 | Property | Village Center | Jay C Plus | 40,065 | 9/30/2017 | Goody’s | 23,652 | 1/31/2021 | Dollar Tree | 8,470 | 8/31/2016 | |||||||||||||||
| 7.06 | Property | Twin County Plaza | Tractor Supply Company | 32,000 | 6/30/2017 | Lincare | 8,470 | 8/31/2014 | Cato | 6,000 | 1/31/2014 | |||||||||||||||
| 7.07 | Property | Jackson Square | Peebles | 13,652 | 7/31/2014 | Rent-A-Center | 8,100 | 7/31/2018 | Dollar Tree | 8,000 | 1/31/2017 | |||||||||||||||
| 7.08 | Property | Flint River Plaza | Fred’s | 18,000 | 5/31/2015 | Farmer’s Furniture | 12,000 | 5/31/2015 | Family Dollar | 7,000 | 1/31/2014 | |||||||||||||||
| 7.09 | Property | Country Roads | Kroger Limited Partnership | 24,036 | 5/31/2018 | First Community Bank | 2,060 | 11/30/2014 | NAP | |||||||||||||||||
| 7.10 | Property | Village Square | Hibbett Sports | 5,000 | 7/31/2015 | Pizza Inn | 4,890 | 3/31/2015 | Baber’s, Inc. | 3,900 | 6/30/2015 | |||||||||||||||
| 7.11 | Property | T&C Center | Food Outlet | 25,600 | 9/30/2017 | Beckham’s Pharmacy | 3,600 | 1/31/2016 | Fox’s Pizza Den | 3,200 | 1/31/2015 | |||||||||||||||
| 7.12 | Property | 13 | Green Acres | Family Dollar | 8,622 | 12/31/2016 | NAP | NAP | ||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | Family Dollar | 7,000 | 12/31/2017 | Smokey’s Tobacco Store | 2,400 | 2/28/2016 | Subway | 2,400 | 4/30/2017 | ||||||||||||||
| 7.14 | Property | 13 | Quitman Center | Family Dollar | 7,500 | 12/31/2013 | Baber’s, Inc. | 3,600 | 8/31/2013 | Southern Sass | 1,200 | 7/31/2014 | ||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | Ashley Furniture | 35,853 | 3/31/2019 | SteinMart | 28,000 | 11/30/2017 | Walgreens | 14,820 | 12/31/2082 | ||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | Santa Monica Women’s Healthcare Associates | 3,403 | 2/16/2016 | Dr. Mark I. Handelsman aka Herbert A. Binder D.D.S. | 1,857 | 6/30/2014 | Dr. Richard F. Levy | 1,838 | 9/30/2014 | |||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | NAP | NAP | NAP | |||||||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | Duke University Health System (direct lease) | 36,268 | 2/28/2018 | Jenkins, Wilson, Taylor & Hunt | 11,725 | 12/31/2016 | Wells Fargo Advisors | 11,233 | 3/31/2015 | |||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | ||||||||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | NAP | NAP | NAP | |||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | NAP | NAP | NAP | |||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | NAP | NAP | NAP | |||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | NAP | NAP | NAP | |||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | NAP | NAP | NAP | |||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | Specialty Surgical Center of BH, LP | 15,000 | 7/31/2020 | Mink Radiologic Imaging | 5,502 | 1/31/2018 | Screening Services Group, LLC | 2,731 | 12/31/2018 | ||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | ||||||||||||||||||||||
| 14.01 | Property | Mariner’s Landing | All Over Marin Mini Storage | 5,845 | 5/31/2014 | Mark Keller | 4,400 | 12/31/2013 | All Over Marin Mini Storage1 | 3,220 | 5/31/2018 | |||||||||||||||
| 14.02 | Property | 2401 Bert Drive | NAP | NAP | NAP | |||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | ||||||||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | NAP | NAP | NAP | |||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | NAP | NAP | NAP | |||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | NAP | NAP | NAP | |||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | Pape Dawson Engineers | 30,820 | 8/31/2014 | BP Exploration & Production | 16,400 | 12/31/2016 | Sedwick Claims Management | 12,269 | 12/31/2014 | ||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | NAP | NAP | NAP | ||||||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | NAP | NAP | NAP | ||||||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 21 | Loan | RMF | Villages on the River | NAP | NAP | NAP | ||||||||||||||||||||
| 22 | Loan | RMF | The Brittany | NAP | NAP | NAP | ||||||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | NAP | NAP | NAP | ||||||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | ||||||||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | Panda Buffet | 6,000 | 1/31/2018 | Shoe Show | 4,700 | 11/30/2018 | Cato | 3,900 | 1/31/2018 | |||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | Don Pancho | 4,000 | 7/31/2017 | Cato | 4,000 | 1/31/2018 | Shoe Show | 3,440 | 8/31/2017 | ||||||||||||||
| 24.03 | Property | Salem Shopping Center | Shoe Show | 4,700 | 8/31/2018 | Cato | 3,600 | 1/31/2018 | El Rancherito | 3,200 | 1/31/2019 | |||||||||||||||
| 24.04 | Property | Marion Shopping Center | Maurice’s | 4,500 | 5/1/2017 | Don Taco | 3,200 | 8/31/2018 | New Cingular Wireless | 2,800 | 4/30/2015 | |||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||
| Second | Second | Third | Third | Fourth | Fourth | |||||||||||||||||||||
| Control | Loan / | Mortgage | Second | Largest Tenant | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | |||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | |||||||||||||
| 25 | Loan | RMF | Candlewood | NAP | NAP | NAP | ||||||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | NAP | NAP | NAP | |||||||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | NAP | NAP | NAP | ||||||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 29 | Loan | JLC | The Camp | Mesa | 6,239 | 7/31/2014 | Active Ride Shop | 5,172 | 2/1/2019 | Bikram Yoga | 3,899 | 7/31/2015 | ||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | CrossPoint Polymer Technologies (CPPT) | 232,000 | 7/31/2021 | SRG Global | 208,141 | 11/1/2016 | Sugar Steel Corporation | 125,000 | 1/1/2019 | ||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | Aldi Inc. | 18,148 | 5/31/2033 | Intermedix Corporation | 14,719 | 8/31/2020 | Crazy Mocha Coffee Company | 2,718 | 8/31/2023 | ||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | NAP | NAP | NAP | |||||||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | NAP | NAP | NAP | |||||||||||||||||||
| 35 | Loan | JLC | Village Manor | NAP | NAP | NAP | ||||||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | Lucky Key Restaurant | 5,606 | 12/31/2015 | Catherine’s | 4,160 | 2/29/2016 | Shoeland Group | 3,640 | 7/31/2017 | ||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | ||||||||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | Salsa Mexican Restaurant | 4,000 | 8/31/2016 | Cato | 3,900 | 1/31/2017 | City Nails & Spa | 3,200 | 12/31/2017 | |||||||||||||||
| 37.02 | Property | Brewton Shopping Center | Hibbett Sports | 5,000 | 10/31/2014 | Cato | 3,900 | 1/31/2015 | Amedisys | 2,800 | 1/14/2016 | |||||||||||||||
| 37.03 | Property | Selma Shopping Center | Cato | 4,420 | 1/31/2014 | Sally Beauty | 2,550 | 1/31/2016 | CitiFinancial | 2,125 | 11/30/2015 | |||||||||||||||
| 37.04 | Property | Dillon Shopping Center | Cato | 4,000 | 1/31/2019 | Nail Salon | 1,600 | 10/31/2014 | Japanese Restaurant | 1,600 | 1/31/2019 | |||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | |||||||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | NAP | NAP | NAP | |||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | NAP | NAP | NAP | |||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | NAP | NAP | NAP | |||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | NAP | NAP | NAP | |||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | ||||||||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | Cato | 4,160 | 1/31/2015 | Summit PT | 4,000 | 10/31/2017 | Billy Sims BBQ | 2,467 | 9/30/2017 | |||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | Hibbett Sports | 5,000 | MTM | Rent-A-Center | 4,787 | 1/31/2016 | Cato | 3,900 | 1/31/2016 | ||||||||||||||
| 40.03 | Property | Cortez Shopping Center | Hibbett Sports | 4,800 | 9/30/2015 | Alltel Communications | 2,400 | 3/31/2017 | GameStop | 1,600 | 1/31/2016 | |||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | GameStop | 3,000 | 1/31/2014 | Nail Salon | 2,000 | 4/30/2015 | US Cellular | 1,500 | 3/31/2015 | ||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | NAP | NAP | NAP | ||||||||||||||||||||
| 42 | Loan | RMF | Randolph Park | NAP | NAP | NAP | ||||||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | NAP | NAP | NAP | |||||||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | NAP | NAP | NAP | ||||||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | Cracker Barrel | 10,000 | 12/1/2017 | Dollar Tree | 9,500 | 8/31/2018 | Sunny Beauty Supply | 4,200 | 8/31/2014 | ||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | Beverly Hills Rent-A-Car | 9,440 | 12/31/2013 | State of Nevada | 8,153 | 10/31/2018 | Tiarra | 7,796 | 8/31/2018 | ||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | Superior Oil Company | 8,366 | 1/31/2017 | CMID | 7,849 | 2/28/2017 | Starbucks | 7,338 | 2/28/2017 | |||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | NAP | NAP | NAP | |||||||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | |||||||||||||||||||||||
| 52.01 | Property | Urbane on Center | NAP | NAP | NAP | |||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | NAP | NAP | NAP | |||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | NAP | NAP | NAP | |||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | NAP | NAP | NAP | |||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | Mirus Futures | 7,196 | 9/30/2015 | Alliance Chicago | 7,196 | 10/31/2015 | Channel Clarity | 7,196 | 1/31/2016 | |||||||||||||
| 54 | Loan | GSMC | Norton Commons | rue21 | 5,029 | 1/31/2015 | Hibbett Sports | 5,003 | 1/31/2016 | Radio Shack | 5,000 | 12/31/2015 | ||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | LoDuca Brothers | 28,567 | 8/31/2028 | Ernst Company | 24,993 | 5/31/2017 | NAP | ||||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | T&L Dental Profession | 2,100 | 5/31/2023 | Absolve Wine Lounge | 1,750 | 7/31/2014 | Quiznos Classic Subs | 1,400 | 10/31/2016 | ||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | NAP | NAP | NAP | |||||||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | Kokyo Sushi | 5,613 | 6/1/2018 | Red Rocket Grill | 2,000 | 3/31/2024 | Copy Mat | 1,700 | 12/31/2018 | |||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | NAP | NAP | NAP | ||||||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | G&W Systems Consulting | 7,024 | 7/30/2016 | Spartek Systems | 5,207 | 4/30/2016 | Trelleborg Sealing Solutions | 4,173 | 8/31/2015 | ||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | ||||||||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | Family Dollar | 11,650 | 12/31/2016 | 24/30 Surplus Discount | 10,750 | 10/31/2014 | Rent-A-Center | 4,300 | 2/28/2017 | ||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | CC Dickson | 10,800 | 3/31/2018 | Grand Slam | 7,281 | 8/31/2017 | Rent-A-Center | 5,400 | 2/28/2015 | ||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | NAP | NAP | NAP | ||||||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | NAP | NAP | NAP | ||||||||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | Pier 1 Imports | 7,000 | 4/30/2015 | Rent-A-Center | 2,595 | 5/31/2015 | Dr. Chou Medical Practice | 1,480 | 5/31/2016 | ||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | NAP | NAP | NAP | ||||||||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | NAP | NAP | NAP | ||||||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | NAP | NAP | NAP | ||||||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | VoiceStream Wireless/T-Mobile | 2,638 | 1/31/2016 | Chicago Computer Club | 2,262 | 4/30/2016 | Mena’s Hair Design, Inc. | 1,998 | 3/31/2015 | ||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | Family Dollar | 8,000 | 12/31/2015 | Eastern NC Medical | 3,900 | 9/30/2014 | Rainbow Chinese | 1,300 | 11/30/2013 | ||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | NAP | NAP | NAP | ||||||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 7-Eleven | 3,233 | 3/31/2018 | Radio Shack | 2,211 | 4/30/2014 | Pizza Hut | 1,475 | 11/21/2016 | ||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | NAP | NAP | NAP | ||||||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | NAP | NAP | NAP | ||||||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | NAP | NAP | NAP | ||||||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | Qdoba Grill | 2,200 | 9/30/2019 | GameStop | 2,023 | 5/31/2016 | T-Mobile | 1,581 | 11/30/2020 | ||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||||
| Fifth | Fifth | Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Fifth | Largest Tenant | Largest Tenant | Phase I | Environmental | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | |||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Report Date | Phase II | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | ||||||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | NAP | 8/26/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | 425,613 | 47,290 | ||||||||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | Cheeseburger Las Vegas | 15,940 | 10/31/2016 | 7/18/2013 | No | NAP | 7/17/2013 | NAP | NAP | No | 508,750 | 169,583 | ||||||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | No | 100,000 | 150,500 | |||||||||||||||||||||||||
| 3.01 | Property | Westbridge Manor | NAP | 7/8/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.02 | Property | Westbrook | NAP | 7/2/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | NAP | 7/3/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | NAP | 7/8/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.05 | Property | Green Park South | NAP | 7/2/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | NAP | 7/2/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | NAP | 7/8/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | NAP | 7/3/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.09 | Property | Holly Hills | NAP | 7/3/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.10 | Property | Royal Estates | NAP | 7/8/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 3.11 | Property | Old Orchard | NAP | 7/8/2013 | No | NAP | 7/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | Abercrombie & Fitch | 6,313 | 12/31/2019 | 9/25/2013 | No | NAP | 9/25/2013 | NAP | NAP | No | 266,050 | 126,691 | ||||||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | No | 324,000 | 96,800 | |||||||||||||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | Rent-A-Center | 5,101 | 7/31/2018 | 8/7/2013 | No | NAP | 8/7/2013 | NAP | NAP | No | ||||||||||||||||||||
| 5.02 | Property | Baken Park Center | Black Hills Urgent Care | 5,080 | 7/31/2017 | 8/9/2013 | Yes | 10/17/2013 | 8/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | The Great Dragon | 2,010 | 8/31/2014 | 9/30/2013 | Yes | 10/10/2013 | 8/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | NAP | 8/7/2013 | No | NAP | 8/7/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | Oso Burrito | 2,150 | 8/31/2016 | 8/7/2013 | No | NAP | 8/7/2013 | NAP | NAP | No | ||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | Meadow Flower Shop | 875 | 6/30/2016 | 8/6/2013 | No | NAP | 8/6/2013 | NAP | NAP | No | ||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | Check into Cash | 1,760 | 3/31/2016 | 8/7/2013 | No | NAP | 8/7/2013 | NAP | NAP | No | ||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | Cilantro | 3,611 | 9/30/2018 | 8/7/2013 | No | NAP | 8/7/2013 | NAP | NAP | No | |||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | NAP | 8/9/2013 | No | NAP | 8/9/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | NAP | 8/6/2013 | No | NAP | 8/6/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | Joann Fabric | 24,760 | 3/31/2024 | 5/15/2013 | No | NAP | 5/17/2013 | NAP | NAP | No | 154,934 | 77,467 | ||||||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | No | 260,896 | 53,817 | |||||||||||||||||||||||||
| 7.01 | Property | Prestonsburg Village | Dollar Tree | 8,083 | 1/31/2016 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.02 | Property | Jackson Park | Buffet China | 6,217 | 1/31/2018 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.03 | Property | River Creek Village | American Rental | 5,988 | 8/31/2014 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.04 | Property | Oak Station | Save-A-Lot | 14,000 | 5/31/2016 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.05 | Property | Village Center | Rent-A-Center | 4,947 | 9/30/2017 | 8/23/2013 | No | NAP | 8/22/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | A Plus Rentals | 4,000 | 11/30/2015 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.07 | Property | Jackson Square | Factory Connection | 6,000 | 10/31/2014 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | Papa’s Pizza to Go | 2,700 | 11/30/2016 | 8/23/2013 | No | NAP | 8/27/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.09 | Property | Country Roads | NAP | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 7.10 | Property | Village Square | The Video Center | 3,300 | 8/31/2014 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.11 | Property | T&C Center | Sports Plus | 2,800 | 3/31/2015 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | NAP | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | |||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | YoursMine@Ours | 1,561 | 1/31/2016 | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | |||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | NAP | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | |||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | Chili’s | 5,903 | 11/30/2016 | 8/9/2013 | No | NAP | 8/15/2013 | NAP | NAP | No | 35,000 | 22,000 | |||||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | Melinda W. Pruitt D.D.S. | 1,793 | 6/30/2019 | 9/9/2013 | No | NAP | 9/4/2013 | 8/30/2013 | 15% | No | 147,903 | 21,129 | ||||||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | NAP | 8/6/2013 | No | NAP | 8/6/2013 | 8/6/2013 | 16% | No | 140,000 | 23,335 | ||||||||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | University Club of Durham | 10,684 | 9/30/2025 | 8/15/2013 | No | NAP | 8/15/2013 | NAP | NAP | No | 300,175 | 30,017 | ||||||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | No | 0 | 0 | |||||||||||||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | NAP | 9/12/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | NAP | 9/12/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | NAP | 9/12/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | NAP | 9/12/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | NAP | 9/12/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | Symbion ARC Support Services | 1,879 | 7/31/2020 | 8/27/2013 | No | NAP | 8/30/2013 | 8/30/2013 | 13% | No | 104,000 | 14,800 | |||||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | No | 164,828 | 25,750 | |||||||||||||||||||||||||
| 14.01 | Property | Mariner’s Landing | Somersault Snack Co. | 2,966 | 3/31/2016 | 7/12/2013 | No | NAP | 8/3/2013 | 8/6/2013 | 18% | No | ||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | NAP | 8/5/2013 | No | NAP | 8/5/2013 | 8/5/2013 | 19% | No | ||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | No | 406,284 | 40,628 | |||||||||||||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | NAP | 8/23/2013 | No | NAP | 8/26/2013 | NAP | NAP | No | |||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | NAP | 8/23/2013 | No | NAP | 8/26/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | NAP | 8/23/2013 | No | NAP | 8/22/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | NAP | 8/21/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | Gehan Homes, Ltd. | 8,534 | 1/31/2015 | 8/2/2013 | No | NAP | 8/2/2013 | NAP | NAP | No | 422,137 | 42,214 | |||||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | NAP | 8/23/2013 | No | NAP | 8/20/2013 | NAP | NAP | No | 257,394 | 24,514 | |||||||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | NAP | 6/27/2013 | No | NAP | 7/1/2013 | 6/28/2013 | 7% | No | 185,600 | 15,500 | |||||||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | NAP | 7/2/2013 | No | NAP | 6/25/2013 | NAP | NAP | No | 18,000 | 14,000 | |||||||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | NAP | 7/23/2013 | No | NAP | 7/23/2013 | NAP | NAP | No | 99,257 | 16,542 | |||||||||||||||||||
| 21 | Loan | RMF | Villages on the River | NAP | 9/24/2013 | No | NAP | 9/24/2013 | NAP | NAP | No | 22,305 | 21,243 | |||||||||||||||||||
| 22 | Loan | RMF | The Brittany | NAP | 7/17/2013 | No | NAP | 7/17/2013 | NAP | NAP | No | 195,822 | 15,541 | |||||||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | NAP | 8/28/2013 | No | NAP | 8/27/2013 | NAP | NAP | No | 194,029 | 21,184 | |||||||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | No | 66,699 | 13,340 | |||||||||||||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | Verizon Wireless | 2,500 | 11/30/2016 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | Fort Campbell Federal Credit Union | 3,200 | 12/31/2018 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | Cottonwood Financial | 1,600 | 6/30/2017 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | Avon | 1,600 | 2/28/2015 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||||||||
| Fifth | Fifth | Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Fifth | Largest Tenant | Largest Tenant | Phase I | Environmental | Phase II | Engineering | Seismic | Insurance | Upfront RE | Ongoing RE | |||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Report Date | Phase II | Report Date | Report Date | Report Date | PML or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | ||||||||||||||||
| 25 | Loan | RMF | Candlewood | NAP | 7/17/2013 | No | NAP | 7/17/2013 | NAP | NAP | No | 130,416 | 13,801 | |||||||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | NAP | 7/26/2013 | No | NAP | NAP | NAP | NAP | No | 0 | 0 | ||||||||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | NAP | 8/29/2013 | No | NAP | 9/5/2013 | NAP | NAP | No | 271,000 | 15,900 | |||||||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | NAP | 9/24/2013 | No | NAP | 9/23/2013 | NAP | NAP | No | 149,300 | 18,665 | |||||||||||||||||||
| 29 | Loan | JLC | The Camp | Native Foods | 3,016 | 2/28/2023 | 9/10/2013 | No | NAP | 9/10/2013 | 8/15/2013 | 9% | No | 51,082 | 10,216 | |||||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | Berry Plastics | 106,524 | MTM | 9/30/2013 | No | NAP | 9/20/2013 | NAP | NAP | No | 0 | 13,000 | |||||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | NAP | 10/11/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | 10,380 | 10,380 | |||||||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | NAP | 7/8/2013 | No | NAP | 7/9/2013 | NAP | NAP | No | 40,000 | 12,390 | |||||||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | NAP | 6/23/2013, 6/25/2013 | No | NAP | 6/25/2013 | NAP | NAP | No | 116,000 | 24,400 | ||||||||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | NAP | 8/9/2013 | No | NAP | 8/9/2013 | NAP | NAP | No | 309,782 | 61,956 | ||||||||||||||||||
| 35 | Loan | JLC | Village Manor | NAP | 8/2/2013 | No | NAP | 8/6/2013 | NAP | NAP | No | 15,263 | 15,266 | |||||||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | Mellow Mushroom | 3,618 | 11/30/2013 | 8/27/2013 | No | NAP | 8/16/2013 | NAP | NAP | No | 32,319 | 11,986 | |||||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | No | 120,200 | 10,927 | |||||||||||||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | It’s Fashion | 3,200 | 1/31/2017 | 10/2/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | Wine & Liquor | 2,020 | 7/31/2014 | 10/2/2013 | No | NAP | 9/12/2013 | NAP | NAP | No | ||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | GameStop | 1,800 | 1/31/2014 | 9/25/2013 | No | NAP | 9/12/2013 | NAP | NAP | No | ||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | Papa John’s Pizza | 1,600 | 3/18/2018 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | NAP | 6/14/2013 | No | NAP | 6/12/2013 | NAP | NAP | No | 129,107 | 11,737 | |||||||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | No | 48,887 | 6,984 | ||||||||||||||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | NAP | 8/2/2013 | No | NAP | 8/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | NAP | 8/2/2013 | No | NAP | 8/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | NAP | 8/2/2013 | No | NAP | 8/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | NAP | 8/2/2013 | No | NAP | 8/2/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | No | 54,068 | 9,011 | |||||||||||||||||||||||||
| 40.01 | Property | Pryor Shopping Center | Verizon | 2,000 | 1/31/2015 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | Larry’s Pizza | 3,500 | 8/31/2014 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | Rocky Mountain Choc | 1,200 | 9/30/2014 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | ||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | Advanced American | 1,500 | 2/28/2014 | 9/25/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | |||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | NAP | 9/3/2013 | No | NAP | 8/30/2013 | NAP | NAP | No | 47,882 | 9,576 | |||||||||||||||||||
| 42 | Loan | RMF | Randolph Park | NAP | 7/17/2013 | No | NAP | 7/17/2013 | NAP | NAP | No | 94,166 | 7,847 | |||||||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | NAP | 8/5/2013 | No | NAP | 8/5/2013 | NAP | NAP | No | 62,348 | 5,668 | ||||||||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | NAP | 6/26/2013 | No | NAP | 6/28/2013 | NAP | NAP | No | 46,693 | 11,673 | |||||||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | NAP | 9/3/2013 | No | NAP | 9/3/2013 | NAP | NAP | No | 126,156 | 12,616 | |||||||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | Rent-A-Center | 3,500 | 8/31/2017 | 6/5/2013 | No | NAP | 6/3/2013 | NAP | NAP | No | 6,615 | 6,615 | |||||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | L&R Finishing | 5,139 | 6/30/2014 | 9/5/2013 | No | NAP | 9/6/2013 | NAP | NAP | No | 17,000 | 6,000 | |||||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | Sherck, Hussey CPA’s | 4,578 | 9/30/2014 | 4/19/2013 | No | NAP | 4/16/2013 | NAP | NAP | No | 59,812 | 11,962 | ||||||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | NAP | 9/24/2013 | No | NAP | 9/24/2013 | NAP | NAP | No | 94,920 | 9,492 | |||||||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | NAP | 8/1/2013 | No | NAP | 8/12/2013 | NAP | NAP | No | 68,200 | 8,900 | |||||||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | NAP | 8/12/2013 | No | NAP | 8/9/2013 | NAP | NAP | No | 0 | 8,962 | ||||||||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | No | 22,812 | 7,604 | ||||||||||||||||||||||||||
| 52.01 | Property | Urbane on Center | NAP | 7/18/2013 | No | NAP | 7/18/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | NAP | 7/18/2013 | No | NAP | 7/18/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | NAP | 8/12/2013 | No | NAP | 8/12/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | NAP | 7/18/2013 | No | NAP | 7/18/2013 | NAP | NAP | No | ||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | Channel Clarity (Sub to Single Hop) | 7,196 | 1/31/2016 | 6/21/2013 | No | NAP | 6/20/2013 | NAP | NAP | No | 30,000 | 15,000 | ||||||||||||||||
| 54 | Loan | GSMC | Norton Commons | Shoe Show | 4,957 | 4/30/2016 | 8/6/2013 | No | NAP | 8/6/2013 | NAP | NAP | No | 0 | 4,162 | |||||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | NAP | 9/3/2013 | No | NAP | 6/20/2013 | NAP | NAP | No | 29,759 | 9,920 | |||||||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | Parkview Nails | 1,400 | 10/31/2016 | 3/19/2013 | No | NAP | 3/19/2013 | NAP | NAP | No | 78,153 | 8,684 | |||||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | NAP | 8/23/2013 | No | NAP | 8/23/2013 | NAP | NAP | No | 21,096 | 5,023 | ||||||||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | Yogurt Hill | 1,197 | 8/31/2017 | 10/10/2013 | No | NAP | 7/1/2013 | 7/1/2013 | 10% | No | 12,976 | 6,488 | ||||||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | NAP | 9/9/2013 | No | NAP | 8/16/2013 | NAP | NAP | No | 10,000 | 5,000 | |||||||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | Kindee Oil & Gas Texas, LLC | 3,248 | 7/31/2015 | 9/24/2013 | No | NAP | 9/24/2013 | NAP | NAP | No | 36,784 | 7,357 | |||||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | No | 23,527 | 6,464 | |||||||||||||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | Papa John’s Pizza | 1,500 | 2/28/2019 | 10/14/2013 | No | NAP | 8/8/2013 | NAP | NAP | No | |||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | Swisher Hygiene | 2,298 | 1/31/2014 | 8/7/2013 | No | NAP | 8/8/2013 | NAP | NAP | No | |||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | NAP | 6/26/2013 | No | NAP | 6/28/2013 | NAP | NAP | No | 39,057 | 5,580 | |||||||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | NAP | 7/26/2013 | No | NAP | 7/29/2013 | NAP | NAP | No | 36,298 | 8,366 | |||||||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | Americash Loans | 1,448 | 12/31/2014 | 8/6/2013 | No | NAP | 8/5/2013 | NAP | NAP | No | 43,935 | 10,984 | |||||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | NAP | 8/15/2013 | No | NAP | 8/13/2013 | NAP | NAP | No | 39,143 | 7,940 | |||||||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | NAP | 8/27/2013 | No | NAP | 8/27/2013 | NAP | NAP | No | 72,738 | 7,274 | |||||||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | NAP | 7/23/2013 | No | NAP | 7/25/2013 | NAP | NAP | No | 9,315 | 1,331 | |||||||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | NAP | 9/9/2013 | No | NAP | 9/9/2013 | NAP | NAP | No | 79,987 | 8,887 | |||||||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | Pauletta Young, D.D.S. | 1,479 | 8/31/2020 | 8/7/2013 | No | NAP | 8/7/2013 | NAP | NAP | No | 34,390 | 8,598 | |||||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | NAP | 7/30/2013 | No | NAP | 7/30/2013 | NAP | NAP | No | 70,417 | 7,042 | |||||||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | Family Eye Care | 1,300 | 3/31/2014 | 7/31/2013 | No | NAP | 7/31/2013 | NAP | NAP | No | 30,484 | 3,048 | |||||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | NAP | 9/16/2013 | No | NAP | 9/16/2013 | NAP | NAP | No | 83,864 | 7,987 | |||||||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | NAP | 8/29/2013 | No | NAP | 10/8/2013 | NAP | NAP | No | 4,000 | 4,000 | |||||||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | Subway | 1,365 | 12/31/2017 | 5/17/2013 | No | NAP | 8/5/2013 | NAP | NAP | No | 43,642 | 10,911 | |||||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | NAP | 8/26/2013 | No | NAP | 8/4/2013 | NAP | NAP | No | 17,525 | 2,504 | |||||||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | NAP | 7/22/2013 | No | NAP | 7/22/2013 | NAP | NAP | No | 38,449 | 4,272 | |||||||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | NAP | 6/19/2013 | Yes | 7/8/2013 | 8/8/2013 | NAP | NAP | No | 61,690 | 15,422 | |||||||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | Domino’s Pizza | 1,276 | 2/28/2022 | 9/13/2013 | No | NAP | 9/13/2013 | NAP | NAP | No | 25,984 | 2,750 | |||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Upfront | Ongoing | Upfront | Ongoing | Replacement | Upfront | Ongoing | |||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | ||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 0 | 0 | 0 | 112,004 | 0 | 0 | 0 | 0 | ||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 0 | 0 | 0 | 7,481 | 0 | 1,310,955 | 56,104 | 0 | ||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 0 | 36,100 | 1,794,188 | 31,029 | 0 | 0 | 0 | 0 | ||||||||||||
| 3.01 | Property | Westbridge Manor | ||||||||||||||||||||||
| 3.02 | Property | Westbrook | ||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | ||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | ||||||||||||||||||||||
| 3.05 | Property | Green Park South | ||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | ||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | ||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | ||||||||||||||||||||||
| 3.09 | Property | Holly Hills | ||||||||||||||||||||||
| 3.10 | Property | Royal Estates | ||||||||||||||||||||||
| 3.11 | Property | Old Orchard | ||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 0 | 0 | 0 | 1,774 | 0 | 0 | 0 | 0 | ||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 88,000 | 12,492 | 836,052 | 26,266 | 685,000 | 2,500,000 | 45,000 | 1,500,000 | ||||||||||||
| 5.01 | Property | Edgewood Shopping Center | ||||||||||||||||||||||
| 5.02 | Property | Baken Park Center | ||||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | ||||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | ||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | ||||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | ||||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | ||||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | |||||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | ||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | ||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 0 | 0 | 45,000 | 4,975 | 179,088 | 0 | 6,250 | 500,000 | ||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 67,025 | 0 | 0 | 22,709 | 825,000 | 0 | 45,785 | 1,000,000 | ||||||||||||
| 7.01 | Property | Prestonsburg Village | ||||||||||||||||||||||
| 7.02 | Property | Jackson Park | ||||||||||||||||||||||
| 7.03 | Property | River Creek Village | ||||||||||||||||||||||
| 7.04 | Property | Oak Station | ||||||||||||||||||||||
| 7.05 | Property | Village Center | ||||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | ||||||||||||||||||||||
| 7.07 | Property | Jackson Square | ||||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | ||||||||||||||||||||||
| 7.09 | Property | Country Roads | ||||||||||||||||||||||
| 7.10 | Property | Village Square | ||||||||||||||||||||||
| 7.11 | Property | T&C Center | ||||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | |||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | |||||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | |||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 32,500 | 8,100 | 0 | 3,355 | 100,000 | 1,000,000 | 12,570 | 0 | |||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 36,856 | 3,351 | 0 | 1,772 | 0 | 0 | 0 | 0 | ||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 176,035 | 14,670 | 0 | 27,205 | 0 | 0 | 0 | 0 | ||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 29,748 | 2,704 | 0 | 3,083 | 110,981 | 4,750,000 | 0 | 0 | ||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 0 | 1,336 | 0 | 660 | 0 | 0 | 991 | 0 | ||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | ||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | ||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | ||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | ||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | ||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 17,000 | 4,900 | 0 | 855 | 0 | 235,620 | 4,275 | 0 | |||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 0 | 5,650 | 0 | 2,836 | 0 | 0 | 17,500 | 0 | ||||||||||||
| 14.01 | Property | Mariner’s Landing | ||||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | ||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 71,486 | 23,829 | 269,907 | 31,250 | 0 | 0 | 0 | 0 | ||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | |||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | ||||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | ||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | ||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 31,671 | 2,879 | 0 | 2,378 | 0 | 958,668 | 19,973 | 716,000 | |||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 114,417 | 19,069 | 0 | 13,646 | 0 | 0 | 0 | 0 | |||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 23,800 | 4,800 | 0 | 22,181 | 0 | 0 | 0 | 0 | |||||||||||||
| 19 | Loan | JLC | Monterra Apartments | 42,000 | 6,300 | 0 | 7,883 | 0 | 0 | 0 | 0 | |||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 23,445 | 13,500 | 0 | 5,654 | 0 | 0 | 0 | 0 | |||||||||||||
| 21 | Loan | RMF | Villages on the River | 15,214 | 7,245 | 0 | 6,831 | 0 | 0 | 0 | 0 | |||||||||||||
| 22 | Loan | RMF | The Brittany | 70,327 | 0 | 1,167,189 | 4,900 | 0 | 0 | 0 | 0 | |||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 19,386 | 9,693 | 350,000 | 33,811 | 0 | 0 | 0 | 0 | |||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 7,546 | 0 | 0 | 1,609 | 0 | 0 | 8,540 | 409,904 | ||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | ||||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | |||||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | ||||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | ||||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Upfront | Ongoing | Upfront | Ongoing | Replacement | Upfront | Ongoing | |||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | ||||||||||||
| 25 | Loan | RMF | Candlewood | 75,956 | 0 | 422,433 | 6,264 | 0 | 0 | 0 | 0 | |||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 5,000 | 6,800 | 700,000 | 8,870 | 0 | 0 | 0 | 0 | |||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 33,830 | 11,300 | 0 | 7,147 | 0 | 0 | 0 | 0 | |||||||||||||
| 29 | Loan | JLC | The Camp | 7,436 | 2,100 | 0 | 780 | 0 | 0 | 3,383 | 150,000 | |||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 22,000 | 11,100 | 0 | 10,727 | 0 | 362,302 | 21,455 | 1,029,819 | |||||||||||||
| 31 | Loan | GSMC | Bella Apartments | 18,143 | 9,072 | 0 | 7,950 | 0 | 0 | 0 | 0 | |||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 6,500 | 3,270 | 0 | 1,490 | 0 | 30,060 | 5,930 | 650,000 | |||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 24,000 | 12,100 | 0 | 11,328 | 0 | 0 | 0 | 0 | ||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 15,507 | 7,754 | 0 | 25,946 | 0 | 0 | 0 | 0 | ||||||||||||
| 35 | Loan | JLC | Village Manor | 49,955 | 4,163 | 0 | 3,306 | 150,000 | 0 | 0 | 0 | |||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 33,010 | 3,001 | 0 | 1,720 | 0 | 0 | 2,500 | 150,000 | |||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 5,337 | 0 | 0 | 1,405 | 0 | 0 | 10,417 | 339,818 | ||||||||||||
| 37.01 | Property | Salisbury Shopping Center | ||||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | ||||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | ||||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | ||||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 41,705 | 6,951 | 0 | 4,033 | 0 | 0 | 0 | 0 | |||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 9,715 | 3,238 | 0 | 2,438 | 0 | 0 | 0 | 0 | |||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | ||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | ||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | ||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | ||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 5,784 | 0 | 0 | 1,341 | 0 | 0 | 7,153 | 343,366 | ||||||||||||
| 40.01 | Property | Pryor Shopping Center | ||||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | |||||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | ||||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | |||||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 1,361 | 680 | 0 | 918 | 0 | 0 | 0 | 0 | |||||||||||||
| 42 | Loan | RMF | Randolph Park | 50,255 | 0 | 658,818 | 4,573 | 0 | 0 | 0 | 0 | |||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 21,404 | 3,058 | 0 | 8,114 | 0 | 0 | 0 | 0 | ||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 25,906 | 2,328 | 0 | 9,807 | 0 | 0 | 0 | 0 | |||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 0 | 0 | 275,580 | 6,425 | 0 | 0 | 0 | 0 | |||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 0 | 0 | 0 | 1,109 | 0 | 0 | 2,500 | 150,000 | |||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 25,000 | 0 | 0 | 4,705 | 225,840 | 0 | 2,514 | 120,672 | |||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 4,405 | 1,468 | 0 | 1,007 | 0 | 0 | 6,667 | 300,000 | ||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 46,346 | 7,724 | 0 | 3,208 | 0 | 0 | 0 | 0 | |||||||||||||
| 50 | Loan | JLC | University Garden Apartments | 5,000 | 8,300 | 0 | 9,200 | 0 | 0 | 0 | 0 | |||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 0 | 0 | 0 | 1,354 | 81,250 | 0 | 0 | 0 | ||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 17,546 | 1,755 | 0 | 2,200 | 0 | 0 | 0 | 0 | |||||||||||||
| 52.01 | Property | Urbane on Center | ||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | ||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | ||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | ||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 10,000 | 1,100 | 0 | 599 | 0 | 100,000 | 5,985 | 0 | ||||||||||||
| 54 | Loan | GSMC | Norton Commons | 0 | 0 | 0 | 1,899 | 0 | 0 | 6,667 | 240,000 | |||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 9,125 | 1,014 | 0 | 857 | 0 | 50,000 | 3,000 | 0 | |||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 9,914 | 1,416 | 0 | 567 | 0 | 0 | 2,917 | 140,000 | |||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 12,387 | 0 | 0 | 1,082 | 0 | 0 | 0 | 0 | ||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 1,288 | 1,288 | 0 | 662 | 0 | 0 | 2,205 | 75,000 | ||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 16,000 | 0 | 0 | 2,145 | 102,960 | 0 | 0 | 0 | |||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 20,785 | 2,362 | 0 | 1,260 | 0 | 300,000 | 0 | 300,000 | |||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 4,078 | 2,039 | 0 | 1,793 | 0 | 0 | 2,500 | 75,000 | ||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | |||||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | |||||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 4,212 | 1,404 | 0 | 6,357 | 0 | 0 | 0 | 0 | |||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 16,154 | 0 | 87,369 | 2,236 | 200,000 | 0 | 4,473 | 108,000 | |||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 12,052 | 1,205 | 0 | 324 | 0 | 0 | 2,277 | 0 | |||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 300 | 200 | 0 | 180 | 0 | 0 | 1,500 | 0 | |||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 11,137 | 5,568 | 0 | 3,450 | 0 | 0 | 0 | 0 | |||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 1,638 | 819 | 0 | 508 | 0 | 0 | 0 | 0 | |||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 36,754 | 7,351 | 0 | 3,357 | 0 | 0 | 0 | 0 | |||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 0 | 0 | 0 | 539 | 0 | 0 | 1,079 | 38,850 | |||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 63,769 | 9,110 | 0 | 3,950 | 0 | 0 | 0 | 0 | |||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 5,087 | 509 | 0 | 833 | 50,000 | 0 | 2,817 | 150,000 | |||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 14,293 | 1,945 | 0 | 503 | 18,112 | 0 | 0 | 0 | |||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 11,500 | 4,450 | 0 | 4,275 | 0 | 0 | 0 | 0 | |||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 6,216 | 565 | 18,000 | 663 | 0 | 0 | 1,911 | 0 | |||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 0 | 0 | 0 | 967 | 0 | 0 | 0 | 0 | |||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 9,167 | 4,583 | 108,117 | 2,640 | 0 | 0 | 0 | 0 | |||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 0 | 0 | 0 | 662 | 0 | 0 | 0 | 0 | |||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 6,787 | 808 | 0 | 348 | 0 | 0 | 1,055 | 50,620 | |||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | Upfront | Ongoing | ||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | ||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 0 | 0 | 162,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 0 | 0 | 455,812 | 0 | 0 | 0 | 3,000,000 | 125,000 | ||||||||||||
| 3.01 | Property | Westbridge Manor | ||||||||||||||||||||||
| 3.02 | Property | Westbrook | ||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | ||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | ||||||||||||||||||||||
| 3.05 | Property | Green Park South | ||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | ||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | ||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | ||||||||||||||||||||||
| 3.09 | Property | Holly Hills | ||||||||||||||||||||||
| 3.10 | Property | Royal Estates | ||||||||||||||||||||||
| 3.11 | Property | Old Orchard | ||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 0 | 0 | 0 | 0 | 0 | 0 | 6,000,000 | 0 | ||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 0 | 0 | 704,160 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 5.01 | Property | Edgewood Shopping Center | ||||||||||||||||||||||
| 5.02 | Property | Baken Park Center | ||||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | ||||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | ||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | ||||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | ||||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | ||||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | |||||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | ||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | ||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 0 | 0 | 0 | 0 | 0 | 0 | 953,500 | 0 | ||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 0 | 0 | 170,095 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 7.01 | Property | Prestonsburg Village | ||||||||||||||||||||||
| 7.02 | Property | Jackson Park | ||||||||||||||||||||||
| 7.03 | Property | River Creek Village | ||||||||||||||||||||||
| 7.04 | Property | Oak Station | ||||||||||||||||||||||
| 7.05 | Property | Village Center | ||||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | ||||||||||||||||||||||
| 7.07 | Property | Jackson Square | ||||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | ||||||||||||||||||||||
| 7.09 | Property | Country Roads | ||||||||||||||||||||||
| 7.10 | Property | Village Square | ||||||||||||||||||||||
| 7.11 | Property | T&C Center | ||||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | |||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | |||||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | |||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 0 | 0 | 68,850 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 0 | 0 | 127,000 | 0 | 0 | 0 | 8,200,000 | 0 | ||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 0 | 0 | 8,813 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | ||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | ||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | ||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | ||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | ||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 0 | 0 | 5,469 | 0 | 0 | 0 | 52,500 | 0 | ||||||||||||
| 14.01 | Property | Mariner’s Landing | ||||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | ||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 0 | 0 | 966,471 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | |||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | �� | |||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | ||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | ||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 0 | 0 | 12,500 | 0 | 0 | 0 | 29,334 | 0 | |||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 0 | 0 | 65,094 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 19 | Loan | JLC | Monterra Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 0 | 0 | 128,450 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 21 | Loan | RMF | Villages on the River | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 22 | Loan | RMF | The Brittany | 0 | 0 | 114,939 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 0 | 0 | 0 | 0 | 0 | 0 | 1,275,042 | 0 | |||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 128,300 | 0 | ||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | ||||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | |||||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | ||||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | ||||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||
| Control | Loan / | Mortgage | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | Upfront | Ongoing | ||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | ||||||||||||
| 25 | Loan | RMF | Candlewood | 0 | 0 | 436,312 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 0 | 0 | 62,638 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 0 | 0 | 8,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 29 | Loan | JLC | The Camp | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 0 | 0 | 289,200 | 0 | 565,690 | 0 | 0 | 0 | |||||||||||||
| 31 | Loan | GSMC | Bella Apartments | 0 | 0 | 21,600 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 0 | 0 | 108,995 | 0 | 0 | 0 | 322,608 | 19,167 | |||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 0 | 0 | 7,500 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 0 | 0 | 26,438 | 0 | 0 | 0 | 2,451,505 | 0 | ||||||||||||
| 35 | Loan | JLC | Village Manor | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 0 | 0 | 0 | 0 | 0 | 0 | 2,250,000 | 0 | |||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 0 | 0 | 46,475 | 0 | 0 | 0 | 20,446 | 0 | ||||||||||||
| 37.01 | Property | Salisbury Shopping Center | ||||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | ||||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | ||||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | ||||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 0 | 0 | 70,125 | 0 | 0 | 0 | 700,000 | 0 | |||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | ||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | ||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | ||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | ||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 0 | 0 | 110,224 | 0 | 0 | 0 | 151,000 | 0 | ||||||||||||
| 40.01 | Property | Pryor Shopping Center | ||||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | |||||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | ||||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | |||||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 0 | 0 | 625 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 42 | Loan | RMF | Randolph Park | 0 | 0 | 151,698 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 0 | 0 | 3,750 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 0 | 0 | 5,313 | 0 | 0 | 0 | 2,369,492 | 0 | |||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 0 | 0 | 44,825 | 0 | 0 | 0 | 215 | 0 | |||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 0 | 0 | 41,750 | 0 | 0 | 0 | 351,296 | 0 | |||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 0 | 0 | 12,500 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 50 | Loan | JLC | University Garden Apartments | 0 | 0 | 706,450 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 0 | 0 | 10,125 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 52.01 | Property | Urbane on Center | ||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | ||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | ||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | ||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 0 | 0 | 52,625 | 0 | 0 | 0 | 421,094 | 0 | ||||||||||||
| 54 | Loan | GSMC | Norton Commons | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 0 | 0 | 62,125 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 0 | 0 | 40,400 | 0 | 0 | 0 | 370,000 | 0 | ||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 0 | 0 | 0 | 0 | 0 | 0 | 118,408 | 0 | ||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 0 | 0 | 309,061 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 0 | 0 | 0 | 0 | 0 | 0 | 265,963 | 0 | |||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 0 | 0 | 207,813 | 0 | 0 | 0 | 15,000 | 0 | ||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | |||||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | |||||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 0 | 0 | 10,225 | 0 | 0 | 0 | 1,170,476 | 0 | |||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 0 | 0 | 0 | 0 | 0 | 0 | 173,619 | 3,064 | |||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 0 | 0 | 3,563 | 0 | 0 | 0 | 100,000 | 0 | |||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 0 | 0 | 4,050 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 0 | 0 | 73,750 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 0 | 0 | 5,625 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 0 | 0 | 52,938 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 0 | |||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 0 | 0 | 91,883 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 0 | |||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||
| Control | Loan / | Mortgage | Other Reserve | Loan | ||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Borrower Name | Carve-out Guarantor | Purpose | ||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | Windsor Court Hotel Partners, L.L.C. | Windsor Court Financial, L.L.C. | Refinance | |||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | Boulevard Invest LLC | Aby Rosen, Michael Fuchs, and David Edelstein | Refinance | |||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | Mobile Home Acquisition Reserve ($3,000,000); Ongoing Mobile Home Acquisition Reserve ($125,000 per month) for only the first 12 months of the loan term. | Matrix MI Homes, LLC, Matrix South, LLC, MRG Avon, LLC, MRG Chesterfield, LLC, MRG Cranberry Lake, LLC, MRG Grand Blanc, LLC, MRG Holly Hills, LLC, MRG Westbridge Manor, LLC, MRG Oakland Glens, LLC, MRG Old Orchard, LLC, MRG Royal Estates, LLC, MRG Westbrook, LLC, Crest Avon, LLC, Crest Chesterfield, LLC, Crest Cranberry Lake, LLC, Crest Grand Blanc, LLC, Crest Holly Hills, LLC, Crest Westbridge Manor, LLC, Crest Oakland Glens, LLC, Crest Old Orchard, LLC, Crest Royal Estates, LLC and Crest Westbrook, LLC | Glen Nelson | Acquisition | ||||||||
| 3.01 | Property | Westbridge Manor | ||||||||||||||
| 3.02 | Property | Westbrook | ||||||||||||||
| 3.03 | Property | Avon on the Lake | ||||||||||||||
| 3.04 | Property | Oakland Glens | ||||||||||||||
| 3.05 | Property | Green Park South | ||||||||||||||
| 3.06 | Property | Fairchild Lake | ||||||||||||||
| 3.07 | Property | Cranberry Lake | ||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | ||||||||||||||
| 3.09 | Property | Holly Hills | ||||||||||||||
| 3.10 | Property | Royal Estates | ||||||||||||||
| 3.11 | Property | Old Orchard | ||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | Banana Republic Lease Holdback Funds | KMO-361 (Manhasset) LLC | Morton L. Olshan | Refinance | ||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | MFP Mid-America Shopping Centers LLC | Michael D. Perkins | Refinance | |||||||||
| 5.01 | Property | Edgewood Shopping Center | ||||||||||||||
| 5.02 | Property | Baken Park Center | ||||||||||||||
| 5.03 | Property | Stockyards Plaza | ||||||||||||||
| 5.04 | Property | Market Square Shopping Center | ||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | ||||||||||||||
| 5.06 | Property | Cornhusker Plaza | ||||||||||||||
| 5.07 | Property | Eastgate Plaza | ||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | |||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | ||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | ||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | JoAnn’s Fabric Reserve ($900,000); LA Fitness Reserve ($53,500) | Walpole Mall Associates, LLC | Rubin Pachulski Properties 36, LLC | Refinance | ||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | Regency Marianna LLC, Regency Georgia I LLC, Regency Mississippi I LLC, Regency Jackson Square LLC, Regency Seymour LLC and Regency Appalachia LLC | Regency Commercial Associates LLC | Refinance | |||||||||
| 7.01 | Property | Prestonsburg Village | ||||||||||||||
| 7.02 | Property | Jackson Park | ||||||||||||||
| 7.03 | Property | River Creek Village | ||||||||||||||
| 7.04 | Property | Oak Station | ||||||||||||||
| 7.05 | Property | Village Center | ||||||||||||||
| 7.06 | Property | Twin County Plaza | ||||||||||||||
| 7.07 | Property | Jackson Square | ||||||||||||||
| 7.08 | Property | Flint River Plaza | ||||||||||||||
| 7.09 | Property | Country Roads | ||||||||||||||
| 7.10 | Property | Village Square | ||||||||||||||
| 7.11 | Property | T&C Center | ||||||||||||||
| 7.12 | Property | 13 | Green Acres | |||||||||||||
| 7.13 | Property | 13 | Vancleave Center | |||||||||||||
| 7.14 | Property | 13 | Quitman Center | |||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | Shadow Mountain Marketplace, LLC | Darrel W. Wright and Mark D. Linehan | Refinance | ||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | Santa Monica Arizona at 16th, L.P. | Marshall A. Rockwell, Jr. and Laura H. Rockwell | Refinance | |||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | PIP Reserve | NPWC Hotel LLC | Patrick M. Nesbitt and Patrick M. Nesbitt Family Trust | Refinance | ||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | HD Tower, LLC | Anthony H. Dilweg | Refinance | |||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | Seminole, FL-W, LLC, Sarasota, FL-W, LLC, Bradenton, FL-W, LLC, Merritt Island, FL-W, LLC and Lilburn, GA-W, LLC | William Touloumis | Refinance | |||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | ||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | ||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | ||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | ||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | ||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | Specialty Healthcare Properties Subsidiary, LLC | Andrew A. Brooks and Randhir S. Tuli | Refinance | ||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | Seismic Retrofit Reserve | Mariners Landing, LLC and 2401 Bert Hollister, LLC | Daniel H. Morgan | Acquisition/Refinance | ||||||||
| 14.01 | Property | Mariner’s Landing | ||||||||||||||
| 14.02 | Property | 2401 Bert Drive | ||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | YTech One-1312 Units Houston Investment, LLC | Yamal Yidios Char | Acquisition | |||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | |||||||||||||
| 15.02 | Property | Valencia at Spring Branch | ||||||||||||||
| 15.03 | Property | The Forest Apartments | ||||||||||||||
| 15.04 | Property | Pine Creek Apartments | ||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | Free Rent Reserve | RBL McAllister LLC | David Rawson and Joseph Blum | Refinance | |||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | SS Apartments, LLC | Ajay K. Gupta | Acquisition | ||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 925 Park Avenue Associates, LLC | Michael Bashaw, Rodney Olson and J. Stephen Goodfellow | Refinance | ||||||||||
| 19 | Loan | JLC | Monterra Apartments | USM Las Vegas, LLC | Paul E. Mashni | Refinance | ||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | St. Lucie Properties Group, LLC | Paul R. Steinfurth | Refinance | ||||||||||
| 21 | Loan | RMF | Villages on the River | HPI Villages LLC | Matthew A. Sharp and J. David Kelsey | Acquisition | ||||||||||
| 22 | Loan | RMF | The Brittany | Northland Brittany LLC | Northland Portfolio L.P. | Refinance | ||||||||||
| 23 | Loan | JLC | Hilton Greenville | PIP Reserve | UVH Greenville, LLC | Allan Gutierrez | Acquisition | |||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | Unfunded Obligations | FM Evan Mills S/C, LLC, FM Marion S/C, LLC, FM Salem S/C, LLC and FM Oak Grove S/C, LLC | Fountain Capital LLC, John Cheney Curtis Mathes and George Carey Mathes | Acquisition | ||||||||
| 24.01 | Property | Evans Mills Shopping Center | ||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | |||||||||||||
| 24.03 | Property | Salem Shopping Center | ||||||||||||||
| 24.04 | Property | Marion Shopping Center | ||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||
| Control | Loan / | Mortgage | Other Reserve | Loan | ||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Borrower Name | Carve-out Guarantor | Purpose | ||||||||
| 25 | Loan | RMF | Candlewood | Northland Candlewood LLC | Northland Portfolio L.P. | Refinance | ||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | Related Retail Bruckner, LLC | The Related Companies, L.P. | Refinance | |||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | RJJ Roswell LLC | John R. Young and Reggie King | Acquisition | ||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | Sanctuary at Winterlakes, LLC | Paul R. Steinfurth | Refinance | ||||||||||
| 29 | Loan | JLC | The Camp | The Camp Project, LLC | Shaheen Sadeghi and Linda Sadeghi | Refinance | ||||||||||
| 30 | Loan | JLC | Park 41 Evansville | Park 41 Holding Company, LLC | Benjamin J. Kunkel | Refinance | ||||||||||
| 31 | Loan | GSMC | Bella Apartments | ACV I LLC | Andrew Schwarz and ACM Venture 1, LLC | Refinance | ||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | Collier’s Litigation ($115,000); Investigative Litigation ($155,864); Bruin Litigation ($14,538.28); Monthly Collier’s Litigation ($19,166.67); Rent Abatement Reserve ($37,206) | Baum Boulevard Ground LLC | William H. Odell and John H. Odell | Refinance | |||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | Muncie SPE, LLC | James B. Harkrider III, Andrew Lallathin and Ira Mondry | Acquisition | |||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | PIP Reserve ($2,251,505); Seasonality Reserve ($200,000) | Schiller Park Hospitality LLC | Waqas Akuly, Amin Amdani, Paul Busching, Bimal Doshi, Satya Mehta and Fouza Memon | Acquisition | ||||||||
| 35 | Loan | JLC | Village Manor | Village Manor Retirement of Hartland, LLC | Joshua Stein and Waldenwoods Properties, LLC | Refinance | ||||||||||
| 36 | Loan | JLC | Northlake Square SC | Best Buy Rollover Reserve | Northlake Square, LLC | David L. Barnhart | Refinance | |||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | Unfunded Obligations | FM Dillon S/C, LLC, FM Salisbury S/C, LLC, FM Brewton S/C, LLC and FM Selma S/C, LLC | Fountain Capital LLC, John Cheney Curtis Mathes and George Carey Mathes | Acquisition | ||||||||
| 37.01 | Property | Salisbury Shopping Center | ||||||||||||||
| 37.02 | Property | Brewton Shopping Center | ||||||||||||||
| 37.03 | Property | Selma Shopping Center | ||||||||||||||
| 37.04 | Property | Dillon Shopping Center | ||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | Sweetwater Apartments LLC | Robert P. Rothenberg and Gideon Z. Friedman | Acquisition | ||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | Debt Yield Holdback Reserve | Cedar Creek MHP LLC, Prairie Village MHP LLC, West Cloud MHP LLC and Countryside MHP LLC | Ben Braband and Geoff Rosenhain | Refinance | |||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | ||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | ||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | ||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | ||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | Hibbett Sports/Anytime Fitness Holdback ($125,000); Unfunded Obligations ($26,000) | FM Cortez S/C, LLC, FM Enid S/C, LLC, FM Pryor S/C, LLC and FM Malvern S/C, LLC | Fountain Capital LLC, John Cheney Curtis Mathes and George Carey Mathes | Acquisition | ||||||||
| 40.01 | Property | Pryor Shopping Center | ||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | |||||||||||||
| 40.03 | Property | Cortez Shopping Center | ||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | |||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | Sudley Manor Storage, LLC | Joseph Wolinsky | Refinance | ||||||||||
| 42 | Loan | RMF | Randolph Park | Northland Randolph Park Apartments LLC | Northland Portfolio L.P. | Refinance | ||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | Montgomery Hotel Group, LLC | Greg Friedman and Mitul Patel | Refinance | |||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | ADA Reserve ($184,000); PIP Reserve ($2,185,492) | PH Ann Arbor Hotel Owner, LLC | Julie A. Dumon Trust dated March 24, 2006 and Graham Hershman | Acquisition | |||||||||
| 45 | Loan | GSMC | Summervale Apartments | Tax/Flood Fees | Summervale Apartments, LLC | Michael G. Tombari and Kenneth L. Hatfield | Acquisition | |||||||||
| 46 | Loan | GSMC | McDonough Marketplace | McDonough (McDonough) WMC, LLC | Stanley Werb and Jonathan S. Gaines | Refinance | ||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | State of Nevada Lease Holdback ($312,650); State of Nevada Rent Holdback ($38,646) | Plaza Vegas I LLC | Johnny A. Ribeiro, Jr. | Refinance | |||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 1402 Associates, LLC | Richard E. Hennessey, Michael T. Dilts, Brian J. Sullivan, John G. Leicht | Refinance | |||||||||
| 49 | �� | Loan | MC-Five Mile | Prestonwood Apartments | Santhi Corporation | Chowdary Yalamanchili | Refinance | |||||||||
| 50 | Loan | JLC | University Garden Apartments | 125 Baxter, LLC | Nicholas R. Halaris and John R. Young | Acquisition | ||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 531 Virginia LLC | Tadd M. Miller, Gregory B. Martin and Milhaus Development LLC | Refinance | |||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | Breckenridge LLC | Frederick Blechman and Sherman J. Freund | Refinance | ||||||||||
| 52.01 | Property | Urbane on Center | ||||||||||||||
| 52.02 | Property | Urbane on Crooks South | ||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | ||||||||||||||
| 52.04 | Property | Urbane on Catalpa | ||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | ENRGI Fitness Holdback Reserve | BP Phoenix LLC | Frederick W. Solberg and Christopher Dunn | Acquisition | ||||||||
| 54 | Loan | GSMC | Norton Commons | Norton (Norton) SRX, LLC | Stanley Werb and Jonathan S. Gaines | Acquisition | ||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | Lo Duca Bros. Realty Co. Westridge LLC | Dominic M. Lo Duca and Vincent J. Lo Duca | Refinance | ||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | Shops at Memorial, LLC | Samer Danial | Refinance | ||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | Expansion Funds | Key Lock Prime Storage LLC | Robert J. Moser, Robert C. Morgan and Herbert Morgan | Refinance | ||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | Clickaway Reserve ($42,707); Flame Restaurant Reserve ($38,196); Copymat Reserve ($29,172); Ground Rent Reserve ($8,333) | 1069 B Street, LLC | Shaoul Levy | Refinance | ||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | Park 2000 I, LLC | Johnny A. Ribeiro, Jr. and LoraLee Ribeiro | Refinance | ||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | Litigation Reserve | Mitterhofer@Wilcrest, LLC | Giancarlo Mitterhofer and Wendy Velez | Refinance | |||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | Great Clips Reserve | Caprealty 13-Bristol, L.L.C. and New Haven-Meadowbrook Associates Limited Partnership | David H. Lee | Refinance | ||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | |||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | |||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | PIP Reserve | Muncie Hotel Owner, LLC | Julie A. Dumon Trust Dated March 24, 2006 and Graham Hershman | Acquisition | |||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | Milledge Equities, LLC | Shraga F. Schorr | Acquisition | ||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | Shopping Center BF, LLC | Catherine Patel | Refinance | ||||||||||
| 65 | Loan | JLC | 257 West 17th Street | BBP Leasing Reserve ($170,555.60); Upfront and Monthly Common Charges Reserve ($3,063.51) | 257 Associates Borrower LLC | World-Wide Holdings Corporation | Refinance | |||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | Litigation Reserve | Holste Group, L.L.C. | Randall J. Holste and Janet Holste Cheetham | Refinance | |||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | Gibson Mobile Home Estates, Inc. and Heritage Mobile Home Village, Inc. | Gus Gibson, Jr. | Refinance | ||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | Chitratrangi Limited Partnership | Chowdary Yalamanchili | Refinance | ||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | Next Bronzeville, LLC | Andrew S. Hochberg, Marc J. Blum, and Robert Caplin | Refinance | ||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | Forest View United, LLC | Aaron Kurlansky and Ramon M. Corona | Acquisition | ||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | Joyners Crossing, LLC | William T. Barnett | Refinance | ||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | RG Self Storage, LLLP | Richard A. Graham, Jr. | Refinance | ||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 2453 Coronet, LLC | Nicholas R. Halaris and John R. Young | Refinance | ||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | Shopping Center AC, LLC | Catherine Patel | Refinance | ||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | Property Costs Reserve | Amsdell Storage Ventures XVI, LLC | Robert J. Amsdell and Barry L. Amsdell | Acquisition | |||||||||
| 76 | Loan | RMF | Timber Run Apartments | 13000 Woodforest LLC | Chad Doty, Ed Barriskill and Dan Chamberlain | Acquisition | ||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | Property Costs Reserve | Amsdell Storage Ventures XIV, LLC | Robert J. Amsdell and Barry L. Amsdell | Acquisition | |||||||||
| 78 | Loan | RMF | Gandy Shoppes | GS Center LLC | Daniel Halberstein | Acquisition | ||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Loan Amount | Principal’s New Cash | Subordinate | |||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | (sources) | Contribution (7) | Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | |||||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 73,000,000 | 0 | 0 | 0 | 73,000,000 | 38,232,756 | 0 | 808,639 | 425,613 | |||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 580,000,000 | 0 | 0 | 0 | 580,000,000 | 551,424,876 | 0 | 2,575,263 | 1,981,705 | |||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 135,000,000 | 14,137,835 | 15,000,000 | 19,141,258 | 183,279,094 | 8,488,742 | 165,000,000 | 4,440,352 | 5,350,000 | |||||||||||||
| 3.01 | Property | Westbridge Manor | ||||||||||||||||||||||||
| 3.02 | Property | Westbrook | ||||||||||||||||||||||||
| 3.03 | Property | Avon on the Lake | ||||||||||||||||||||||||
| 3.04 | Property | Oakland Glens | ||||||||||||||||||||||||
| 3.05 | Property | Green Park South | ||||||||||||||||||||||||
| 3.06 | Property | Fairchild Lake | ||||||||||||||||||||||||
| 3.07 | Property | Cranberry Lake | ||||||||||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | ||||||||||||||||||||||||
| 3.09 | Property | Holly Hills | ||||||||||||||||||||||||
| 3.10 | Property | Royal Estates | ||||||||||||||||||||||||
| 3.11 | Property | Old Orchard | ||||||||||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 60,000,000 | 0 | 0 | 0 | 60,000,000 | 21,732,655 | 0 | 817,559 | 6,266,050 | |||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 47,500,000 | 3,205,101 | 0 | 5,721,688 | 56,426,789 | 50,291,730 | 0 | 1,682,848 | 4,452,212 | |||||||||||||
| 5.01 | Property | Edgewood Shopping Center | ||||||||||||||||||||||||
| 5.02 | Property | Baken Park Center | ||||||||||||||||||||||||
| 5.03 | Property | Stockyards Plaza | ||||||||||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | ||||||||||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | ||||||||||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | ||||||||||||||||||||||||
| 5.07 | Property | Eastgate Plaza | ||||||||||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | |||||||||||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | ||||||||||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | ||||||||||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 64,500,000 | 83,527 | 10,000,000 | 0 | 74,583,527 | 72,864,408 | 0 | 442,185 | 1,153,434 | |||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 43,800,000 | 0 | 0 | 0 | 43,800,000 | 35,284,604 | 0 | 1,860,999 | 498,016 | |||||||||||||
| 7.01 | Property | Prestonsburg Village | ||||||||||||||||||||||||
| 7.02 | Property | Jackson Park | ||||||||||||||||||||||||
| 7.03 | Property | River Creek Village | ||||||||||||||||||||||||
| 7.04 | Property | Oak Station | ||||||||||||||||||||||||
| 7.05 | Property | Village Center | ||||||||||||||||||||||||
| 7.06 | Property | Twin County Plaza | ||||||||||||||||||||||||
| 7.07 | Property | Jackson Square | ||||||||||||||||||||||||
| 7.08 | Property | Flint River Plaza | ||||||||||||||||||||||||
| 7.09 | Property | Country Roads | ||||||||||||||||||||||||
| 7.10 | Property | Village Square | ||||||||||||||||||||||||
| 7.11 | Property | T&C Center | ||||||||||||||||||||||||
| 7.12 | Property | 13 | Green Acres | |||||||||||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | |||||||||||||||||||||||
| 7.14 | Property | 13 | Quitman Center | |||||||||||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 38,000,000 | 6,006,706 | 0 | 0 | 44,006,706 | 42,458,855 | 0 | 411,501 | 1,136,350 | ||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 37,000,000 | 0 | 0 | 0 | 37,000,000 | 30,535,279 | 0 | 475,878 | 184,759 | |||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 31,280,000 | 1,075,000 | 8,000,000 | 0 | 40,355,000 | 28,285,885 | 0 | 3,426,080 | 8,643,035 | |||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 27,000,000 | 0 | 0 | 0 | 27,000,000 | 19,594,064 | 0 | 329,658 | 5,088,735 | |||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 22,730,000 | 0 | 0 | 0 | 22,730,000 | 18,569,029 | 0 | 299,194 | 0 | |||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | ||||||||||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | ||||||||||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | ||||||||||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | ||||||||||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | ||||||||||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 22,500,000 | 0 | 2,500,000 | 0 | 25,000,000 | 13,761,335 | 0 | 546,553 | 356,620 | ||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 22,300,000 | 1,740,131 | 1,500,000 | 360,000 | 25,900,131 | 9,377,578 | 15,270,744 | 1,029,013 | 222,797 | |||||||||||||
| 14.01 | Property | Mariner’s Landing | ||||||||||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | ||||||||||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 19,500,000 | 12,962,829 | 0 | 0 | 32,462,829 | 0 | 29,978,422 | 770,258 | 1,714,148 | |||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | |||||||||||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | ||||||||||||||||||||||||
| 15.03 | Property | The Forest Apartments | ||||||||||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | ||||||||||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 18,000,000 | 1,610,846 | 0 | 230,000 | 19,840,846 | 18,031,113 | 0 | 124,133 | 1,454,310 | ||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 16,750,000 | 5,651,835 | 0 | 0 | 22,401,835 | 0 | 21,500,000 | 464,931 | 436,904 | ||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 16,000,000 | 0 | 0 | 0 | 16,000,000 | 9,575,272 | 0 | 298,215 | 209,400 | ||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | 15,600,000 | 0 | 0 | 0 | 15,600,000 | 13,919,911 | 0 | 416,245 | 60,000 | ||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 14,750,000 | 0 | 0 | 0 | 14,750,000 | 11,636,409 | 0 | 660,000 | 251,152 | ||||||||||||||
| 21 | Loan | RMF | Villages on the River | 14,350,000 | 6,373,632 | 0 | 0 | 20,723,632 | 0 | 20,200,000 | 486,113 | 37,519 | ||||||||||||||
| 22 | Loan | RMF | The Brittany | 14,100,000 | 0 | 0 | 0 | 14,100,000 | 8,236,638 | 0 | 364,376 | 1,548,277 | ||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | 13,400,000 | 5,922,882 | 0 | 0 | 19,322,882 | 0 | 16,768,931 | 715,494 | 1,838,458 | ||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 12,938,000 | 4,083,079 | 0 | 0 | 17,021,079 | 0 | 16,626,955 | 191,579 | 202,545 | |||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | ||||||||||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | |||||||||||||||||||||||
| 24.03 | Property | Salem Shopping Center | ||||||||||||||||||||||||
| 24.04 | Property | Marion Shopping Center | ||||||||||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||||||||||
| Control | Loan / | Mortgage | Loan Amount | Principal’s New Cash | Subordinate | |||||||||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | (sources) | Contribution (7) | Debt | Other Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | |||||||||||||
| 25 | Loan | RMF | Candlewood | 12,815,000 | 0 | 0 | 0 | 12,815,000 | 6,006,047 | 0 | 364,666 | 1,065,117 | ||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 27,000,000 | 0 | 0 | 0 | 27,000,000 | 7,757,462 | 0 | 726,639 | 0 | |||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 12,150,000 | 5,046,960 | 0 | 0 | 17,196,960 | 0 | 15,350,000 | 808,322 | 1,038,638 | ||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 12,000,000 | 0 | 800,000 | 0 | 12,800,000 | 11,530,382 | 0 | 542,728 | 195,982 | ||||||||||||||
| 29 | Loan | JLC | The Camp | 12,000,000 | 0 | 0 | 0 | 12,000,000 | 8,229,488 | 0 | 129,845 | 58,518 | ||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 12,000,000 | 0 | 0 | 0 | 12,000,000 | 8,464,535 | 0 | 1,775,948 | 1,239,192 | ||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | 11,750,000 | 0 | 0 | 0 | 11,750,000 | 5,843,413 | 0 | 308,080 | 50,123 | ||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 11,700,000 | 347,063 | 1,300,000 | 0 | 13,347,063 | 11,731,652 | 0 | 1,107,247 | 508,164 | ||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 11,520,000 | 2,867,357 | 2,700,000 | 0 | 17,087,357 | 0 | 15,800,000 | 939,857 | 347,500 | |||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 11,500,000 | 4,310,934 | 0 | 0 | 15,810,934 | 0 | 12,676,244 | 331,458 | 2,803,232 | |||||||||||||
| 35 | Loan | JLC | Village Manor | 10,700,000 | 0 | 0 | 0 | 10,700,000 | 10,293,857 | 0 | 214,153 | 65,218 | ||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | 10,500,000 | 27,548 | 0 | 0 | 10,527,548 | 7,828,484 | 0 | 383,736 | 2,315,329 | ||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 9,600,000 | 3,450,542 | 0 | 0 | 13,050,542 | 0 | 12,677,252 | 180,831 | 192,458 | |||||||||||||
| 37.01 | Property | Salisbury Shopping Center | ||||||||||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | ||||||||||||||||||||||||
| 37.03 | Property | Selma Shopping Center | ||||||||||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | ||||||||||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 9,200,000 | 3,195,272 | 0 | 0 | 12,395,272 | 0 | 12,025,000 | 199,460 | 170,812 | ||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 8,700,000 | 1,180,414 | 0 | 60,000 | 9,940,414 | 8,825,208 | 0 | 280,979 | 828,727 | ||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | ||||||||||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | ||||||||||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | ||||||||||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | ||||||||||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 8,284,000 | 3,004,019 | 0 | 0 | 11,288,019 | 0 | 10,787,275 | 179,668 | 321,076 | |||||||||||||
| 40.01 | Property | Pryor Shopping Center | ||||||||||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | |||||||||||||||||||||||
| 40.03 | Property | Cortez Shopping Center | ||||||||||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | |||||||||||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 8,000,000 | 0 | 0 | 0 | 8,000,000 | 5,333,810 | 0 | 203,654 | 49,867 | ||||||||||||||
| 42 | Loan | RMF | Randolph Park | 7,990,000 | 0 | 0 | 0 | 7,990,000 | 5,411,824 | 0 | 245,847 | 954,937 | ||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 8,000,000 | 244,383 | 0 | 0 | 8,244,383 | 7,945,158 | 0 | 211,723 | 87,502 | |||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 7,350,000 | 3,556,267 | 0 | 0 | 10,906,267 | 0 | 8,000,000 | 458,863 | 2,447,404 | ||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 7,300,000 | 3,123,726 | 0 | 0 | 10,423,726 | 0 | 9,920,000 | 56,950 | 446,776 | ||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 7,275,000 | 0 | 0 | 0 | 7,275,000 | 4,925,115 | 0 | 142,914 | 6,615 | ||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 7,200,000 | 314,082 | 0 | 0 | 7,514,082 | 6,937,230 | 0 | 141,805 | 435,046 | ||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 6,900,000 | 277,405 | 0 | 0 | 7,177,405 | 6,946,220 | 0 | 166,968 | 64,217 | |||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 6,750,000 | 0 | 0 | 0 | 6,750,000 | 5,101,461 | 0 | 275,071 | 153,766 | ||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | 6,525,000 | 3,473,741 | 0 | 0 | 9,998,741 | 0 | 8,750,000 | 469,091 | 779,650 | ||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 6,400,000 | 0 | 0 | 0 | 6,400,000 | 4,473,708 | 0 | 153,831 | 0 | |||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 5,400,000 | 0 | 0 | 50,000 | 5,450,000 | 5,130,238 | 0 | 30,362 | 50,483 | ||||||||||||||
| 52.01 | Property | Urbane on Center | ||||||||||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | ||||||||||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | ||||||||||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | ||||||||||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 5,300,000 | 0 | 0 | 0 | 5,300,000 | 3,020,833 | 0 | 410,263 | 613,719 | |||||||||||||
| 54 | Loan | GSMC | Norton Commons | 5,182,500 | 1,841,327 | 0 | 0 | 7,023,827 | 0 | 6,910,000 | 113,827 | 0 | ||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 5,165,000 | 11,962 | 0 | 0 | 5,176,962 | 3,098,255 | 0 | 1,927,699 | 151,008 | ||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 5,138,000 | 0 | 0 | 0 | 5,138,000 | 2,955,174 | 0 | 152,971 | 88,067 | ||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 5,100,000 | 0 | 0 | 0 | 5,100,000 | 2,737,169 | 0 | 170,194 | 443,884 | |||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 5,000,000 | 0 | 0 | 0 | 5,000,000 | 4,149,759 | 0 | 216,995 | 132,671 | |||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 5,000,000 | 216,213 | 0 | 0 | 5,216,213 | 4,752,313 | 0 | 128,839 | 335,061 | ||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 4,600,000 | 0 | 0 | 0 | 4,600,000 | 3,404,800 | 0 | 130,488 | 623,533 | ||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 4,500,000 | 0 | 0 | 0 | 4,500,000 | 1,711,527 | 0 | 178,705 | 250,418 | |||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | |||||||||||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | |||||||||||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 4,500,000 | 1,932,001 | 0 | 0 | 6,432,001 | 0 | 4,954,703 | 253,329 | 1,223,969 | ||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 4,350,000 | 1,793,055 | 0 | 0 | 6,143,055 | 0 | 5,814,000 | 189,234 | 139,821 | ||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 4,085,000 | 183,478 | 0 | 0 | 4,268,478 | 4,107,570 | 0 | 104,921 | 55,987 | ||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 4,000,000 | 0 | 0 | 0 | 4,000,000 | 1,307,383 | 0 | 253,406 | 213,062 | ||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 4,000,000 | 0 | 0 | 0 | 4,000,000 | 2,222,444 | 0 | 191,089 | 187,437 | ||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 3,800,000 | 0 | 0 | 0 | 3,800,000 | 3,089,891 | 0 | 151,384 | 15,003 | ||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 3,750,000 | 482,295 | 0 | 0 | 4,232,295 | 3,845,061 | 0 | 196,742 | 190,491 | ||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 3,650,000 | 0 | 0 | 37,500 | 3,687,500 | 2,741,190 | 0 | 24,723 | 34,390 | ||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 3,500,000 | 1,469,627 | 0 | 0 | 4,969,627 | 0 | 4,600,717 | 184,724 | 184,186 | ||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 3,500,000 | 13,615 | 0 | 0 | 3,513,615 | 3,361,163 | 0 | 111,257 | 41,195 | ||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 3,400,000 | 83,464 | 0 | 0 | 3,483,464 | 3,270,909 | 0 | 114,397 | 98,158 | ||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 3,400,000 | 0 | 0 | 0 | 3,400,000 | 2,155,711 | 0 | 241,011 | 68,438 | ||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 3,300,000 | 0 | 0 | 0 | 3,300,000 | 2,844,798 | 0 | 89,803 | 67,858 | ||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 3,150,000 | 1,133,604 | 0 | 210,476 | 4,494,080 | 0 | 4,200,000 | 50,744 | 167,525 | ||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 3,100,000 | 1,190,672 | 0 | 0 | 4,290,672 | 0 | 3,875,000 | 168,057 | 247,616 | ||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 2,450,000 | 1,160,131 | 0 | 49,375 | 3,659,506 | 0 | 3,425,000 | 19,439 | 161,690 | ||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 2,418,750 | 979,677 | 0 | 0 | 3,398,427 | 0 | 3,225,000 | 140,657 | 32,770 | ||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||
| Control | Loan / | Mortgage | Principal Equity | Cash | ||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | 33,532,992 | 0 | 73,000,000 | Hard | In Place | |||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | 24,018,156 | 0 | 580,000,000 | Hard | In Place | |||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 0 | 0 | 183,279,094 | Soft | Springing | |||||||||
| 3.01 | Property | Westbridge Manor | ||||||||||||||||
| 3.02 | Property | Westbrook | ||||||||||||||||
| 3.03 | Property | Avon on the Lake | ||||||||||||||||
| 3.04 | Property | Oakland Glens | ||||||||||||||||
| 3.05 | Property | Green Park South | ||||||||||||||||
| 3.06 | Property | Fairchild Lake | ||||||||||||||||
| 3.07 | Property | Cranberry Lake | ||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | ||||||||||||||||
| 3.09 | Property | Holly Hills | ||||||||||||||||
| 3.10 | Property | Royal Estates | ||||||||||||||||
| 3.11 | Property | Old Orchard | ||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | 31,183,736 | 0 | 60,000,000 | Soft | Springing | |||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | 0 | 0 | 56,426,789 | Hard | In Place | |||||||||
| 5.01 | Property | Edgewood Shopping Center | ||||||||||||||||
| 5.02 | Property | Baken Park Center | ||||||||||||||||
| 5.03 | Property | Stockyards Plaza | ||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | ||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | ||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | ||||||||||||||||
| 5.07 | Property | Eastgate Plaza | ||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | |||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | ||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | ||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 0 | 123,500 | 74,583,527 | Hard | Springing | |||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | 6,156,381 | 0 | 43,800,000 | Hard | Springing | |||||||||
| 7.01 | Property | Prestonsburg Village | ||||||||||||||||
| 7.02 | Property | Jackson Park | ||||||||||||||||
| 7.03 | Property | River Creek Village | ||||||||||||||||
| 7.04 | Property | Oak Station | ||||||||||||||||
| 7.05 | Property | Village Center | ||||||||||||||||
| 7.06 | Property | Twin County Plaza | ||||||||||||||||
| 7.07 | Property | Jackson Square | ||||||||||||||||
| 7.08 | Property | Flint River Plaza | ||||||||||||||||
| 7.09 | Property | Country Roads | ||||||||||||||||
| 7.10 | Property | Village Square | ||||||||||||||||
| 7.11 | Property | T&C Center | ||||||||||||||||
| 7.12 | Property | 13 | Green Acres | |||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | |||||||||||||||
| 7.14 | Property | 13 | Quitman Center | |||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | 0 | 0 | 44,006,706 | Hard | Springing | ||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | 5,804,083 | 0 | 37,000,000 | Hard | Springing | |||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 0 | 0 | 40,355,000 | Hard | In Place | |||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | 1,987,543 | 0 | 27,000,000 | Springing | Springing | |||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | 76,070 | 3,785,707 | 22,730,000 | Hard | Springing | |||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | ||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | ||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | ||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | ||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | ||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 10,335,492 | 0 | 25,000,000 | Hard | In Place | ||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 0 | 0 | 25,900,131 | Hard | In Place | |||||||||
| 14.01 | Property | Mariner’s Landing | ||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | ||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | 0 | 0 | 32,462,829 | Springing | Springing | |||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | |||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | ||||||||||||||||
| 15.03 | Property | The Forest Apartments | ||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | ||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | 0 | 231,290 | 19,840,846 | Hard | Springing | ||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | 0 | 0 | 22,401,835 | Springing | Springing | ||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | 5,917,113 | 0 | 16,000,000 | Springing | Springing | ||||||||||
| 19 | Loan | JLC | Monterra Apartments | 1,203,844 | 0 | 15,600,000 | None | None | ||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | 2,202,439 | 0 | 14,750,000 | Soft Springing | Springing | ||||||||||
| 21 | Loan | RMF | Villages on the River | 0 | 0 | 20,723,632 | Springing | Springing | ||||||||||
| 22 | Loan | RMF | The Brittany | 3,950,708 | 0 | 14,100,000 | Springing | Springing | ||||||||||
| 23 | Loan | JLC | Hilton Greenville | 0 | 0 | 19,322,882 | Hard | Springing | ||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | 0 | 0 | 17,021,079 | Hard | Springing | |||||||||
| 24.01 | Property | Evans Mills Shopping Center | ||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | |||||||||||||||
| 24.03 | Property | Salem Shopping Center | ||||||||||||||||
| 24.04 | Property | Marion Shopping Center | ||||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||
| Control | Loan / | Mortgage | Principal Equity | Cash | ||||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||
| 25 | Loan | RMF | Candlewood | 5,379,169 | 0 | 12,815,000 | Springing | Springing | ||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | 18,515,900 | 0 | 27,000,000 | Hard | Springing | |||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | 0 | 0 | 17,196,960 | Soft | Springing | ||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 530,909 | 0 | 12,800,000 | Soft Springing | Springing | ||||||||||
| 29 | Loan | JLC | The Camp | 3,582,149 | 0 | 12,000,000 | None | None | ||||||||||
| 30 | Loan | JLC | Park 41 Evansville | 520,325 | 0 | 12,000,000 | Soft | Springing | ||||||||||
| 31 | Loan | GSMC | Bella Apartments | 5,548,384 | 0 | 11,750,000 | Springing | Springing | ||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 0 | 0 | 13,347,063 | Hard | In Place | ||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 0 | 0 | 17,087,357 | Soft | In Place | |||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | 0 | 0 | 15,810,934 | Hard | Springing | |||||||||
| 35 | Loan | JLC | Village Manor | 126,772 | 0 | 10,700,000 | Soft | Springing | ||||||||||
| 36 | Loan | JLC | Northlake Square SC | 0 | 0 | 10,527,548 | None | None | ||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | 0 | 0 | 13,050,542 | Hard | Springing | |||||||||
| 37.01 | Property | Salisbury Shopping Center | ||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | ||||||||||||||||
| 37.03 | Property | Selma Shopping Center | ||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | ||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | 0 | 0 | 12,395,272 | None | None | ||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | 0 | 5,500 | 9,940,414 | Soft | Springing | ||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | ||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | ||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | ||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | ||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | 0 | 0 | 11,288,019 | Hard | Springing | |||||||||
| 40.01 | Property | Pryor Shopping Center | ||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | |||||||||||||||
| 40.03 | Property | Cortez Shopping Center | ||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | |||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | 2,412,669 | 0 | 8,000,000 | None | None | ||||||||||
| 42 | Loan | RMF | Randolph Park | 1,377,392 | 0 | 7,990,000 | Springing | Springing | ||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | 0 | 0 | 8,244,383 | Hard | Springing | |||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | 0 | 0 | 10,906,267 | Hard | Springing | ||||||||||
| 45 | Loan | GSMC | Summervale Apartments | 0 | 0 | 10,423,726 | None | None | ||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | 2,200,356 | 0 | 7,275,000 | None | None | ||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | 0 | 0 | 7,514,082 | Springing | Springing | ||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | 0 | 0 | 7,177,405 | Hard | Springing | |||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | 1,219,702 | 0 | 6,750,000 | Soft | Springing | ||||||||||
| 50 | Loan | JLC | University Garden Apartments | 0 | 0 | 9,998,741 | Soft | Springing | ||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | 1,772,461 | 0 | 6,400,000 | None | None | |||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | 12,628 | 226,290 | 5,450,000 | Springing | Springing | ||||||||||
| 52.01 | Property | Urbane on Center | ||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | ||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | ||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | ||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | 1,255,185 | 0 | 5,300,000 | Hard | In Place | |||||||||
| 54 | Loan | GSMC | Norton Commons | 0 | 0 | 7,023,827 | None | None | ||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | 0 | 0 | 5,176,962 | Hard | Springing | ||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | 1,941,789 | 0 | 5,138,000 | Springing | Springing | ||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | 1,748,753 | 0 | 5,100,000 | Springing | Springing | |||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | 470,761 | 29,814 | 5,000,000 | Hard | Springing | |||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | 0 | 0 | 5,216,213 | Springing | Springing | ||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | 441,179 | 0 | 4,600,000 | Springing | Springing | ||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | 2,359,350 | 0 | 4,500,000 | Hard | Springing | |||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | |||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | |||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | 0 | 0 | 6,432,001 | Hard | Springing | ||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | 0 | 0 | 6,143,055 | Hard | Springing | ||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | 0 | 0 | 4,268,478 | Hard | Springing | ||||||||||
| 65 | Loan | JLC | 257 West 17th Street | 2,226,148 | 0 | 4,000,000 | Hard | In Place | ||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | 1,399,030 | 0 | 4,000,000 | Springing | Springing | ||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | 543,723 | 0 | 3,800,000 | Soft | Springing | ||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | 0 | 0 | 4,232,295 | Soft | Springing | ||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | 756,353 | 130,844 | 3,687,500 | Hard | Springing | ||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | 0 | 0 | 4,969,627 | Springing | Springing | ||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | 0 | 0 | 3,513,615 | Springing | Springing | ||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | 0 | 0 | 3,483,464 | Springing | Springing | ||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | 934,841 | 0 | 3,400,000 | Soft | Springing | ||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | 297,541 | 0 | 3,300,000 | Hard | Springing | ||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | 0 | 75,812 | 4,494,080 | Springing | Springing | ||||||||||
| 76 | Loan | RMF | Timber Run Apartments | 0 | 0 | 4,290,672 | Springing | Springing | ||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | 0 | 53,377 | 3,659,506 | Springing | Springing | ||||||||||
| 78 | Loan | RMF | Gandy Shoppes | 0 | 0 | 3,398,427 | Hard | Springing | ||||||||||
| GSMS 2013-GCJ16 Annex A | |||||||||||||||||||
| Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | ||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | ||||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | (i) the occurrence of an Event of Default, (ii) (x) through and including the September 6, 2018 payment date (a) DSCR<1.30x or (b) Underwritable Cash Flow is equal to or less than $36,000,000; (ii) after the payment date on September 6, 2018 (a) DSCR<1.15x or (b) Underwritable Cash Flow is equal to or less than $42,000,000 | No | |||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.90% | ||||||||||||||
| 3.01 | Property | Westbridge Manor | No | ||||||||||||||||
| 3.02 | Property | Westbrook | No | ||||||||||||||||
| 3.03 | Property | Avon on the Lake | No | ||||||||||||||||
| 3.04 | Property | Oakland Glens | No | ||||||||||||||||
| 3.05 | Property | Green Park South | No | ||||||||||||||||
| 3.06 | Property | Fairchild Lake | No | ||||||||||||||||
| 3.07 | Property | Cranberry Lake | No | ||||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | No | ||||||||||||||||
| 3.09 | Property | Holly Hills | No | ||||||||||||||||
| 3.10 | Property | Royal Estates | No | ||||||||||||||||
| 3.11 | Property | Old Orchard | No | ||||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | |||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.50% | ||||||||||||||
| 5.01 | Property | Edgewood Shopping Center | No | ||||||||||||||||
| 5.02 | Property | Baken Park Center | No | ||||||||||||||||
| 5.03 | Property | Stockyards Plaza | No | ||||||||||||||||
| 5.04 | Property | Market Square Shopping Center | No | ||||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | No | ||||||||||||||||
| 5.06 | Property | Cornhusker Plaza | No | ||||||||||||||||
| 5.07 | Property | Eastgate Plaza | No | ||||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | No | |||||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | No | ||||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | No | ||||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Failure to deposit any of the Reserve Fund Deposits within 10 days of the date due, including the Static Deposit (iv) Failure to maintain the Static Reserve Fund and the Debt Service Reserve Fund, (v) Failure by Mezzanine Borrower to deposit with Mezzanine Lender the Debt Service Reserve Deposit, (vi) Mezzanine Loan Event of Default, (vii) Failure to timely make the Additional Roof Repair Deposit. | No | |||||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | ||||||||||||||
| 7.01 | Property | Prestonsburg Village | No | ||||||||||||||||
| 7.02 | Property | Jackson Park | No | ||||||||||||||||
| 7.03 | Property | River Creek Village | No | ||||||||||||||||
| 7.04 | Property | Oak Station | No | ||||||||||||||||
| 7.05 | Property | Village Center | No | ||||||||||||||||
| 7.06 | Property | Twin County Plaza | No | ||||||||||||||||
| 7.07 | Property | Jackson Square | No | ||||||||||||||||
| 7.08 | Property | Flint River Plaza | No | ||||||||||||||||
| 7.09 | Property | Country Roads | No | ||||||||||||||||
| 7.10 | Property | Village Square | No | ||||||||||||||||
| 7.11 | Property | T&C Center | No | ||||||||||||||||
| 7.12 | Property | 13 | Green Acres | No | |||||||||||||||
| 7.13 | Property | 13 | Vancleave Center | No | |||||||||||||||
| 7.14 | Property | 13 | Quitman Center | No | |||||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.95%, (iii) the occurrence of a Lease Sweep Period | No | ||||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.50%, (iii) currently triggered until PIP work is complete | No | |||||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.75%, (iv) the occurrence of a Trigger Lease Event, (v) the occurrence of a BCBS Trigger Event | No | |||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x, (iv) a Critical Tenant Trigger Event, (v) failure to repay or defease the entire Debt on or prior to the Anticipated Repayment Date | ||||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | No | ||||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | No | ||||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | No | ||||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | No | ||||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | No | ||||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.00x | No | ||||||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | ||||||||||||||
| 14.01 | Property | Mariner’s Landing | No | ||||||||||||||||
| 14.02 | Property | 2401 Bert Drive | No | ||||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.0%, (iv) the occurrence of a Trigger Lease Event | ||||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | No | |||||||||||||||
| 15.02 | Property | Valencia at Spring Branch | No | ||||||||||||||||
| 15.03 | Property | The Forest Apartments | No | ||||||||||||||||
| 15.04 | Property | Pine Creek Apartments | No | ||||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | ||||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | ||||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||||||||||
| 19 | Loan | JLC | Monterra Apartments | NAP | No | ||||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||||||||
| 21 | Loan | RMF | Villages on the River | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | ||||||||||||||
| 22 | Loan | RMF | The Brittany | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Guarantor or Manager, (iii) DSCR is less than 1.15x | No | ||||||||||||||
| 23 | Loan | JLC | Hilton Greenville | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0% | No | ||||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | (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, (iv) Dollar Tree in both Evans Mills and Marion fail to renew their leases | ||||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | No | ||||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | No | |||||||||||||||
| 24.03 | Property | Salem Shopping Center | No | ||||||||||||||||
| 24.04 | Property | Marion Shopping Center | No | ||||||||||||||||
| GSMS 2013-GCJ16 Annex A | |||||||||||||||||||
| Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | ||||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | ||||||||||
| 25 | Loan | RMF | Candlewood | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Guarantor or Manager, (iii) DSCR is less than 1.15x | No | ||||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.15x, (iv) the occurrence of a Home Depot Trigger Event | Yes | 10/31/2027 | 1,732,500 | |||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.50% | No | ||||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||||||||
| 29 | Loan | JLC | The Camp | NAP | No | ||||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Lease Sweep Period | No | ||||||||||||||
| 31 | Loan | GSMC | Bella Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x for two consecutive quarters, (iii) failure to deliver a Refinance Commitment on or prior to the Open Period | No | ||||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | No | ||||||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |||||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) Debt Yield is less than 10.0%, (iv) 1 year prior to the expiration of Franchise Agreement, (v) if balance of Seasonality Reserve is less than $133,333 | No | |||||||||||||
| 35 | Loan | JLC | Village Manor | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | ||||||||||||||
| 36 | Loan | JLC | Northlake Square SC | NAP | No | ||||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | (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 | ||||||||||||||
| 37.01 | Property | Salisbury Shopping Center | No | ||||||||||||||||
| 37.02 | Property | Brewton Shopping Center | No | ||||||||||||||||
| 37.03 | Property | Selma Shopping Center | No | ||||||||||||||||
| 37.04 | Property | Dillon Shopping Center | No | ||||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 9.25% | |||||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | No | ||||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | No | ||||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | No | ||||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | No | ||||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | (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, (iv) Dollar Tree in both Malvern and Cortez fail to renew their leases | ||||||||||||||
| 40.01 | Property | Pryor Shopping Center | No | ||||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | No | |||||||||||||||
| 40.03 | Property | Cortez Shopping Center | No | ||||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | No | |||||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | (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 | No | ||||||||||||||
| 42 | Loan | RMF | Randolph Park | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Guarantor or Manager, (iii) DSCR is less than 1.15x | No | ||||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | |||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 9.0%, (iv) the occurrence of a Franchise Trigger Event | No | ||||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 72% of Closing Date NOI for two consecutive quarters, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00% | No | ||||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 8.0%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25% | No | ||||||||||||||
| 50 | Loan | JLC | University Garden Apartments | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00% | No | ||||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | (i) the occurrence of an Event of Default, (ii) beginning with the quarter ending in March 2014 if the Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | |||||||||||||||
| 52.01 | Property | Urbane on Center | No | ||||||||||||||||
| 52.02 | Property | Urbane on Crooks South | No | ||||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | No | ||||||||||||||||
| 52.04 | Property | Urbane on Catalpa | No | ||||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||||||
| 54 | Loan | GSMC | Norton Commons | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 60% of Closing Date NOI for two consecutive quarters, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 8.5%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | |||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Trigger Lease Event | Yes | 4/30/2057 | 50,000 | |||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00% | No | ||||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.0% | No | ||||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25%, (iv) the occurrence of a Trigger Lease Event | ||||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | No | |||||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | No | |||||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 9.0%, (iv) 1 year prior to the expiration of Franchise Agreement | No | ||||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | (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 Trigger Lease Event | No | ||||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25%, (iii) the occurrence of a Lease Sweep Period | No | ||||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 9.0% | No | ||||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 9.5%, (iv) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.25% | No | ||||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Specified Tenant Trigger Period | No | ||||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 9.0% | No | ||||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | ||||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00% | No | ||||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.50%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 8.75% | No | ||||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | ||||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 8.75% | No | ||||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | (i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x | No | ||||||||||||||
| Cut-off Date | ||||||||||||||||||
| Control | Loan / | Mortgage | B Note | Mezzanine | Mezzanine Debt | Terrorism Insurance | Control | |||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Interest Rate | Debt Balance($) | Interest Rate | Required | Number | |||||||||
| 1 | Loan | 8 | GSMC | Windsor Court New Orleans | Yes | 1 | ||||||||||||
| 2 | Loan | 9, 10 | CGMRC | Miracle Mile Shops | Yes | 2 | ||||||||||||
| 3 | Loan | 11, 12 | JLC | Matrix MHC Portfolio | 15,000,000 | 12.59950% | Yes | 3 | ||||||||||
| 3.01 | Property | Westbridge Manor | Yes | 3.01 | ||||||||||||||
| 3.02 | Property | Westbrook | Yes | 3.02 | ||||||||||||||
| 3.03 | Property | Avon on the Lake | Yes | 3.03 | ||||||||||||||
| 3.04 | Property | Oakland Glens | Yes | 3.04 | ||||||||||||||
| 3.05 | Property | Green Park South | Yes | 3.05 | ||||||||||||||
| 3.06 | Property | Fairchild Lake | Yes | 3.06 | ||||||||||||||
| 3.07 | Property | Cranberry Lake | Yes | 3.07 | ||||||||||||||
| 3.08 | Property | Grand Blanc Crossing | Yes | 3.08 | ||||||||||||||
| 3.09 | Property | Holly Hills | Yes | 3.09 | ||||||||||||||
| 3.10 | Property | Royal Estates | Yes | 3.10 | ||||||||||||||
| 3.11 | Property | Old Orchard | Yes | 3.11 | ||||||||||||||
| 4 | Loan | 13, 14 | RMF | The Gates at Manhasset | Yes | 4 | ||||||||||||
| 5 | Loan | 15, 16 | JLC | Perkins Retail Portfolio | Yes | 5 | ||||||||||||
| 5.01 | Property | Edgewood Shopping Center | Yes | 5.01 | ||||||||||||||
| 5.02 | Property | Baken Park Center | Yes | 5.02 | ||||||||||||||
| 5.03 | Property | Stockyards Plaza | Yes | 5.03 | ||||||||||||||
| 5.04 | Property | Market Square Shopping Center | Yes | 5.04 | ||||||||||||||
| 5.05 | Property | The Meadows Shopping Center | Yes | 5.05 | ||||||||||||||
| 5.06 | Property | Cornhusker Plaza | Yes | 5.06 | ||||||||||||||
| 5.07 | Property | Eastgate Plaza | Yes | 5.07 | ||||||||||||||
| 5.08 | Property | 17 | Miracle Hills Park | Yes | 5.08 | |||||||||||||
| 5.09 | Property | Herberger’s at Hilltop Mall | Yes | 5.09 | ||||||||||||||
| 5.10 | Property | Bishop Heights Shopping Center | Yes | 5.10 | ||||||||||||||
| 6 | Loan | 13, 18, 19, 20 | RMF | Walpole Shopping Mall | 10,000,000 | 10.00000% | Yes | 6 | ||||||||||
| 7 | Loan | 13, 21 | MC-Five Mile | Regency Portfolio | Yes | 7 | ||||||||||||
| 7.01 | Property | Prestonsburg Village | Yes | 7.01 | ||||||||||||||
| 7.02 | Property | Jackson Park | Yes | 7.02 | ||||||||||||||
| 7.03 | Property | River Creek Village | Yes | 7.03 | ||||||||||||||
| 7.04 | Property | Oak Station | Yes | 7.04 | ||||||||||||||
| 7.05 | Property | Village Center | Yes | 7.05 | ||||||||||||||
| 7.06 | Property | Twin County Plaza | Yes | 7.06 | ||||||||||||||
| 7.07 | Property | Jackson Square | Yes | 7.07 | ||||||||||||||
| 7.08 | Property | Flint River Plaza | Yes | 7.08 | ||||||||||||||
| 7.09 | Property | Country Roads | Yes | 7.09 | ||||||||||||||
| 7.10 | Property | Village Square | Yes | 7.10 | ||||||||||||||
| 7.11 | Property | T&C Center | Yes | 7.11 | ||||||||||||||
| 7.12 | Property | 13 | Green Acres | Yes | 7.12 | |||||||||||||
| 7.13 | Property | 13 | Vancleave Center | Yes | 7.13 | |||||||||||||
| 7.14 | Property | 13 | Quitman Center | Yes | 7.14 | |||||||||||||
| 8 | Loan | JLC | Shadow Mountain Marketplace | Yes | 8 | |||||||||||||
| 9 | Loan | 22 | GSMC | 1245 16th Street | Yes | 9 | ||||||||||||
| 10 | Loan | 13, 23, 24 | JLC | Walnut Creek Marriott | 8,000,000 | 13.00000% | Yes | 10 | ||||||||||
| 11 | Loan | 25 | MC-Five Mile | University Tower | Yes | 11 | ||||||||||||
| 12 | Loan | 26 | RMF | Olympia Development Walgreens Portfolio | Yes | 12 | ||||||||||||
| 12.01 | Property | Walgreens - Sarasota, FL | Yes | 12.01 | ||||||||||||||
| 12.02 | Property | Walgreens - Bradenton, FL | Yes | 12.02 | ||||||||||||||
| 12.03 | Property | Walgreens - Lawrenceville, GA | Yes | 12.03 | ||||||||||||||
| 12.04 | Property | Walgreens - Merritt Island, FL | Yes | 12.04 | ||||||||||||||
| 12.05 | Property | Walgreens - Seminole, FL | Yes | 12.05 | ||||||||||||||
| 13 | Loan | JLC | 8670 Wilshire | 2,500,000 | 6.08900% | Yes | 13 | |||||||||||
| 14 | Loan | 27, 28 | JLC | Mariner’s Landing and 2401 Bert | 1,493,864 | 11.17701588% | Yes | 14 | ||||||||||
| 14.01 | Property | Mariner’s Landing | Yes | 14.01 | ||||||||||||||
| 14.02 | Property | 2401 Bert Drive | Yes | 14.02 | ||||||||||||||
| 15 | Loan | 13 | MC-Five Mile | Yamal Yidios Multifamily Portfolio | Yes | 15 | ||||||||||||
| 15.01 | Property | 13 | Kirkwood Landing Apartments | Yes | 15.01 | |||||||||||||
| 15.02 | Property | Valencia at Spring Branch | Yes | 15.02 | ||||||||||||||
| 15.03 | Property | The Forest Apartments | Yes | 15.03 | ||||||||||||||
| 15.04 | Property | Pine Creek Apartments | Yes | 15.04 | ||||||||||||||
| 16 | Loan | CGMRC | McAllister Plaza | Yes | 16 | |||||||||||||
| 17 | Loan | RMF | Parkway and Parkgreen on Bellaire | Yes | 17 | |||||||||||||
| 18 | Loan | JLC | The Portland Paramount Hotel | Yes | 18 | |||||||||||||
| 19 | Loan | JLC | Monterra Apartments | Yes | 19 | |||||||||||||
| 20 | Loan | JLC | Sail Pointe Apartments | Yes | 20 | |||||||||||||
| 21 | Loan | RMF | Villages on the River | Yes | 21 | |||||||||||||
| 22 | Loan | RMF | The Brittany | Yes | 22 | |||||||||||||
| 23 | Loan | JLC | Hilton Greenville | Yes | 23 | |||||||||||||
| 24 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Midwest Portfolio | Yes | 24 | ||||||||||||
| 24.01 | Property | Evans Mills Shopping Center | Yes | 24.01 | ||||||||||||||
| 24.02 | Property | 13 | Oak Grove Shopping Center | Yes | 24.02 | |||||||||||||
| 24.03 | Property | Salem Shopping Center | Yes | 24.03 | ||||||||||||||
| 24.04 | Property | Marion Shopping Center | Yes | 24.04 | ||||||||||||||
| GSMS 2013-GCJ16 Annex A | ||||||||||||||||||
| Cut-off Date | ||||||||||||||||||
| Control | Loan / | Mortgage | B Note | Mezzanine | Mezzanine Debt | Terrorism Insurance | Control | |||||||||||
| Number | Property Flag | Footnotes | Loan Seller | Property Name | Interest Rate | Debt Balance($) | Interest Rate | Required | Number | |||||||||
| 25 | Loan | RMF | Candlewood | Yes | 25 | |||||||||||||
| 26 | Loan | 29, 30 | RMF | Related Home Depot | Yes | 26 | ||||||||||||
| 27 | Loan | JLC | Oaks at Holcomb Bridge | Yes | 27 | |||||||||||||
| 28 | Loan | JLC | Sanctuary at Winterlakes Apartments | 800,000 | 6.10700% | Yes | 28 | |||||||||||
| 29 | Loan | JLC | The Camp | Yes | 29 | |||||||||||||
| 30 | Loan | JLC | Park 41 Evansville | Yes | 30 | |||||||||||||
| 31 | Loan | GSMC | Bella Apartments | Yes | 31 | |||||||||||||
| 32 | Loan | JLC | 5607-5625 Baum Boulevard | 1,300,000 | 6.20500% | Yes | 32 | |||||||||||
| 33 | Loan | 31, 32 | JLC | Ball State Portfolio | 2,700,000 | 13.00000% | Yes | 33 | ||||||||||
| 34 | Loan | 13 | MC-Five Mile | Sheraton Four Points Hotel O’Hare | Yes | 34 | ||||||||||||
| 35 | Loan | JLC | Village Manor | Yes | 35 | |||||||||||||
| 36 | Loan | JLC | Northlake Square SC | Yes | 36 | |||||||||||||
| 37 | Loan | 33 | GSMC | Wal-Mart Shadow Anchored Southeast Portfolio | Yes | 37 | ||||||||||||
| 37.01 | Property | Salisbury Shopping Center | Yes | 37.01 | ||||||||||||||
| 37.02 | Property | Brewton Shopping Center | Yes | 37.02 | ||||||||||||||
| 37.03 | Property | Selma Shopping Center | Yes | 37.03 | ||||||||||||||
| 37.04 | Property | Dillon Shopping Center | Yes | 37.04 | ||||||||||||||
| 38 | Loan | GSMC | Sweetwater Apartments | Yes | 38 | |||||||||||||
| 39 | Loan | MC-Five Mile | Saddleback MHC Portfolio | Yes | 39 | |||||||||||||
| 39.01 | Property | Countryside Estates MHP (Hays, KS) | Yes | 39.01 | ||||||||||||||
| 39.02 | Property | Prairie Village MHP (Salina, KS) | Yes | 39.02 | ||||||||||||||
| 39.03 | Property | Cedar Creek MHP (Salina, KS) | Yes | 39.03 | ||||||||||||||
| 39.04 | Property | West Cloud MHP (Salina, KS) | Yes | 39.04 | ||||||||||||||
| 40 | Loan | 13 | GSMC | Wal-Mart Shadow Anchored Central Portfolio | Yes | 40 | ||||||||||||
| 40.01 | Property | Pryor Shopping Center | Yes | 40.01 | ||||||||||||||
| 40.02 | Property | 34 | Malvern Shopping Center | Yes | 40.02 | |||||||||||||
| 40.03 | Property | Cortez Shopping Center | Yes | 40.03 | ||||||||||||||
| 40.04 | Property | 13 | Enid Shopping Center | Yes | 40.04 | |||||||||||||
| 41 | Loan | GSMC | Self Storage Plus Manassas | Yes | 41 | |||||||||||||
| 42 | Loan | RMF | Randolph Park | Yes | 42 | |||||||||||||
| 43 | Loan | 13 | RMF | Fairfield Inn & Suites | Yes | 43 | ||||||||||||
| 44 | Loan | MC-Five Mile | Fairfield Inn, Ann Arbor | Yes | 44 | |||||||||||||
| 45 | Loan | GSMC | Summervale Apartments | Yes | 45 | |||||||||||||
| 46 | Loan | GSMC | McDonough Marketplace | Yes | 46 | |||||||||||||
| 47 | Loan | JLC | Plaza Vegas Business Park | Yes | 47 | |||||||||||||
| 48 | Loan | 35 | MC-Five Mile | Capitol View | Yes | 48 | ||||||||||||
| 49 | Loan | MC-Five Mile | Prestonwood Apartments | Yes | 49 | |||||||||||||
| 50 | Loan | JLC | University Garden Apartments | Yes | 50 | |||||||||||||
| 51 | Loan | 13, 36 | GSMC | Mozzo Apartments | Yes | 51 | ||||||||||||
| 52 | Loan | CGMRC | Urbane Apartment Portfolio | Yes | 52 | |||||||||||||
| 52.01 | Property | Urbane on Center | Yes | 52.01 | ||||||||||||||
| 52.02 | Property | Urbane on Crooks South | Yes | 52.02 | ||||||||||||||
| 52.03 | Property | Urbane on Breckenridge | Yes | 52.03 | ||||||||||||||
| 52.04 | Property | Urbane on Catalpa | Yes | 52.04 | ||||||||||||||
| 53 | Loan | 37 | JLC | 215 Ohio Street | Yes | 53 | ||||||||||||
| 54 | Loan | GSMC | Norton Commons | Yes | 54 | |||||||||||||
| 55 | Loan | MC-Five Mile | Westridge Business Center | Yes | 55 | |||||||||||||
| 56 | Loan | MC-Five Mile | Shops at Memorial Heights | Yes | 56 | |||||||||||||
| 57 | Loan | 13 | RMF | Key Lock Mini Storage | Yes | 57 | ||||||||||||
| 58 | Loan | 38 | MC-Five Mile | Cinema Place | Yes | 58 | ||||||||||||
| 59 | Loan | JLC | Park 2000 Mini Storage | Yes | 59 | |||||||||||||
| 60 | Loan | MC-Five Mile | 800 Wilcrest Drive | Yes | 60 | |||||||||||||
| 61 | Loan | 13 | MC-Five Mile | Meadowbrook & Volunteer Crossing | Yes | 61 | ||||||||||||
| 61.01 | Property | 13 | Meadowbrook Shopping Center | Yes | 61.01 | |||||||||||||
| 61.02 | Property | 13 | Volunteer Crossing Shopping Center | Yes | 61.02 | |||||||||||||
| 62 | Loan | MC-Five Mile | Holiday Inn Express, Muncie | Yes | 62 | |||||||||||||
| 63 | Loan | MC-Five Mile | 1122 Milledge Street | Yes | 63 | |||||||||||||
| 64 | Loan | MC-Five Mile | Broadway Festival Shopping Center | Yes | 64 | |||||||||||||
| 65 | Loan | JLC | 257 West 17th Street | Yes | 65 | |||||||||||||
| 66 | Loan | MC-Five Mile | La Plaza Apartments | Yes | 66 | |||||||||||||
| 67 | Loan | MC-Five Mile | Gibson & Heritage MHCs | Yes | 67 | |||||||||||||
| 68 | Loan | MC-Five Mile | Timbers of Keegans Bayou | Yes | 68 | |||||||||||||
| 69 | Loan | CGMRC | Gappie Plaza | Yes | 69 | |||||||||||||
| 70 | Loan | MC-Five Mile | Forest View Apartments | Yes | 70 | |||||||||||||
| 71 | Loan | MC-Five Mile | Joyner Crossing | Yes | 71 | |||||||||||||
| 72 | Loan | RMF | Summerwood Self Storage | Yes | 72 | |||||||||||||
| 73 | Loan | JLC | Moores Mill Village Apartments | Yes | 73 | |||||||||||||
| 74 | Loan | MC-Five Mile | Archer Plaza | Yes | 74 | |||||||||||||
| 75 | Loan | CGMRC | Amsdell Madison Square Self Storage FL | Yes | 75 | |||||||||||||
| 76 | Loan | RMF | Timber Run Apartments | Yes | 76 | |||||||||||||
| 77 | Loan | CGMRC | Amsdell Great American Storage IL | Yes | 77 | |||||||||||||
| 78 | Loan | RMF | Gandy Shoppes | Yes | 78 | |||||||||||||
| Footnotes to Annex A | |
| (1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
| (4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| (7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (8) | Ongoing Replacement Reserves are $112,004.42 for the Due Dates occurring in November 2013 through December 2014 and beginning in January 2015, one-twelfth of 4% of the operating income of the Mortgaged Property for the previous twelve month period as determined based on the quarterly operating statements for the fiscal quarter ending on September 30 of each calendar year, with such payment effective on the Due Dates occurring in January through December of the subsequent calendar year. |
| (9) | The cut-off date principal balance of $70,000,000 represents the non-controlling Note A-3-1 of a $580.0 million whole loan evidenced by six pari passu notes, the other five of which are the controlling note A-1, non-controlling note A-2, non-controlling note A-3-2, non-controlling note A-4-1, and non-controlling note A-4-2 pari passu companion loans, with original principal balances of $145.0 million, $145.0 million, $75.0 million, $110.0 million and $35.0 million, respectively. The controlling note A-1 pari passu companion loan, with an original principal balance of $145.0 million, is expected to be contributed to the COMM 2013-CCRE12 transaction. The non-controlling note A-2 pari passu companion loan, with an original principal balance of $145.0 million, was contributed to the COMM 2013-CCRE11 transaction. The non-controlling note A-3-2 pari passu companion loan, with an original principal balance of $75.0 million, is expected to be contributed to the CGCMT 2013-GC17 transaction. The non-controlling note A-4-1 pari passu companion loan, with an original principal balance of $110.0 million, was contributed to the JPMBB 2013-C15 transaction. The non-controlling note A-4-2 pari passu companion loan, with an original principal balance of $35.0 million, is expected to be contributed to the JPMCC 2013-C16 transaction. Loan Per Unit, Debt Yield on Underwritten Net Operating Income, Underwritten NCF DSCR, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio calculations are based on the aggregate cut-off date principal balance of $580,000,000 and the LTV Ratio at Maturity calculation is based on the aggregate Balloon Balance of $536,883,806. |
| (10) | The lockout period will be at least 26 payment dates beginning with and including the first payment date of October 6, 2013. Defeasance of the full $580.0 million Miracle Mile whole loan is permitted after the Due Date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) December 6, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 26 months is based on the expected GS Mortgage Securities Trust 2013-GCJ16 securitization closing date in November 2013. The actual lockout period may be longer. The release of certain vacant, non-income producing and unimproved collateral is permitted. With respect to one such parcel, the borrower has requested release. |
| (11) | The Matrix MHC Portfolio Mortgage Loan is part of the Matrix MHC Portfolio Whole Loan, with an original principal balance totaling $135,000,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The Matrix MHC Portfolio Mortgage Loan, but not the related Matrix MHC Portfolio Companion Loan, will be contributed to the GS Mortgage Securities Trust 2013-GCJ16. Loan Per Unit, Debt Yield on Underwritten Net Operating Income, Underwritten NCF DSCR, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio calculations are based on the aggregate cut-off date principal balance of $135,000,000 and the LTV Ratio at Maturity calculation is based on the aggregate Balloon Balance of $128,782,805. |
| (12) | The Matrix MHC Portfolio Mortgage Loan has an initial 12-month interest-only period and a non-standard amortization schedule during the amortization period. Principal payments will be based on a $150,000,000 principal balance, 360-month amortization term and a 6.9070% interest rate, pro-rated at a percentage equal to $69,500,000 divided by $135,000,000. Interest payments will be based on a 6.27450% interest rate. Monthly debt service is equal to the arithmetic mean of the first 12 payments due following the expiration of the interest-only period (from and including the 9/6/2014 payment through and including the 8/6/2015 payment). Annual debt service is equal to 12 times the Monthly debt service amount. See Annex G-1 to the free writing prospectus for the related amortization schedules. |
| (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 / ARD is calculated in whole or in part on the basis of the “As Stabilized” Appraised Value. |
| (14) | At origination, the borrower funded $6,000,000 for a holdback (the “Banana Republic lease holdback”) related to Banana Republic, which is negotiating a lease (the “Banana Republic lease”) for approximately 8,044 square feet of net rentable area at The Gates at Manhasset Mortgaged Property. Funds in the Banana Republic lease holdback account will be disbursed to the borrower prior to January 10, 2014 provided the borrower has entered into a lease agreement with Banana Republic for a term of ten years, an annual base rent of $880,335, and the borrower is otherwise in compliance with its agreements and covenants contained with The Gates at Manhasset Mortgage Loan documents. From and after January 10, 2014, funds in the Banana Republic lease holdback account will be released to the borrower in an amount equal to the quotient of the increased base rent above $7,019,290.14 that is then being paid by tenants in occupancy having unexpired lease terms of at least one year divided by $880,335, provided (i) no event of default has occurred and is continuing, (ii) the borrower has entered into one or more replacement lease(s) with replacement tenant(s) for all or a portion of the Bebe space, and (iii) such replacement tenant(s) are in occupancy of, and are conducting normal business operations at, the premises demised under such replacement lease(s) and are paying full, unabated rent. Numbers presented in underwriting, tenant listings and occupancies have assumed that the Banana Republic lease that relates to the Banana Republic lease holdback is in place. |
| (15) | From and after the Due Date occurring in November 2018 provided that the rollover cap condition is satisfied in accordance with the loan agreement, the TI/LC Cap is reduced from $2,500,000 to $1,500,000. |
| (16) | With respect to the Perkins Retail Portfolio Mortgage Loan, the sole member’s equity interest in the related borrower has been pledged to secure a loan that is also secured by a first priority mortgage on a shopping center located in Scottsbluff, Nebraska. |
| (17) | The Taj tenant is currently month-to-month but is in the process of negotiating a new lease. The lender underwrote that this tenant vacates 12/31/2013. |
| (18) | The Walpole Shopping Center Mortgage Loan is part of the Walpole Shopping Center Whole Loan, with an original principal balance totaling $64,500,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The Walpole Shopping Center Mortgage Loan, but not the related Walpole Shopping Center Companion Loan, will be contributed to the GS Mortgage Securities Trust 2013-GCJ16 transaction. The Walpole Shopping Center Companion Loan was securitized in the Citigroup Commercial Mortgage Trust 2013-GC15 transaction. Debt Yield on Underwritten Net Operating Income, Underwritten NCF DSCR, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio calculations are based on the aggregate cut-off date principal balance of $64,500,000 and the LTV Ratio at Maturity/ARD calculation is based on the aggregate balloon balance of $58,072,436. |
| (19) | The Walpole Shopping Center Mortgage Loan requires Ongoing TI/LC Reserve payments of $6,250 until 9/6/2015 and $12,185.83 beginning on 10/6/2015. The Ongoing TI/LC Reserve is subject to a cap of $500,000; however, if at any time the debt service coverage ratio, based on the net operating income for the 12-month period preceding each calendar quarter, is less than 1.15x, the TI/LC Cap will be increased to $750,000. |
| (20) | The Walpole Shopping Mall Mortgage Loan is structured with springing cash management. As of the origination date, the Mortgage Loan had cash management in place, which will remain in effect until such time as the borrower posts the required amounts due to fund the static reserve (which equals one month of debt service plus all tax, insurance, replacement and TI/LC reserve monthly deposits) in the form of cash or letter of credit. When the static reserve has been funded, cash management will revert to springing. |
| (21) | Due to the various acquisition dates of the properties, certain historical operating figures are not based on 12 months of operation. 2011 figures for the Village Square, Vancleave Center, and Quitman Center Mortgaged Properties represent four months of operations annualized; 2011 figures for the Green Acres Mortgage Property represent five months of operations annualized; 2011 figures for the T&C Center Mortgage Property represent seven months of operations annualized. 2012 figures for the Prestonsburg Village and Twin County Plaza Mortgaged Properties represent three months of operations annualized; 2012 figures for the Oak Station Mortgage Property represent eight months of operations annualized; 2012 figures for the Country Roads Mortgage Property represent ten months of operations annualized. |
| (22) | The Regents of the University of California, the largest tenant, has 4,268 SF expiring on 3/31/2016, 529 SF expiring on 5/30/2016, 3,226 SF expiring on 7/31/2016, 1,350 SF expiring on 4/30/2017, 7,750 SF expiring on 12/31/2019, 8,303 SF expiring on 1/31/2020, 3,306 SF expiring on 8/17/2020, 6,515 SF expiring on 1/31/2021, 10,623 SF expiring on 7/31/2022 and 1,892 SF expiring on 10/31/2022. |
| (23) | The Walnut Creek Marriott Mortgage Loan has an initial 11-month interest-only period and a non-standard amortization schedule during the amortization period. Principal payments will be based on a 300-month amortization term and a 6.66480% interest rate and interest payments will be based on a 5.04455% interest rate. Monthly debt service is equal to the arithmetic mean of the first 12 payments due following the expiration of the interest-only period (from and including the 10/6/2014 payment through and including the 9/6/2015 payment). Annual debt service is equal to 12 times the Monthly debt service amount. See Annex G-2 to the free writing prospectus for the related amortization schedules. |
| (24) | With respect to the Walnut Creek Marriott Mortgage Loan, the Appraised Value is calculated based on the appraiser’s “as-is” appraised value of $41,300,000 plus a stated $6,800,000 “capital deduction” related to capital improvements at the related Mortgaged Property for which $8,200,000 was reserved in connection with the origination of the Mortgage Loan. The Cut-off Date LTV Ratio without adding the $6,800,000 “capital deduction” is 75.7%. |
| (25) | In the event that BCBS renews its lease or Duke University Health System (or another acceptable replacement tenant) leases the BCBS premises, funds held in the rollover reserve in excess of $750,000 will be first used to fully fund the free rent reserve (if required) and then returned to the borrower. The rollover reserve will thereafter be subject to a floor of $500,000 and a cap of $750,000 with monthly collections of $14,583.33 ($175,000 annually). In the event that both the BCBS space and the space currently leased to Duke on a direct basis are re-leased to Duke, funds held in the rollover reserve in excess of $500,000 will be first used to fully fund the free rent reserve (if required) and then returned to the borrower. The rollover reserve will thereafter be subject to a floor of $325,000 and a cap of $500,000 with monthly collections of $14,583.33 ($175,000 annually). |
| (26) | In the event that the Olympia Development Walgreens Portfolio Mortgage Loan is not paid off on or before the anticipated repayment date, the interest rate will automatically increase to a revised rate which is the greater of (i) the treasury index rate as of the anticipated repayment date plus 4.00000%, and (ii) 10.00000%. |
| (27) | The Mariner’s Landing and 2401 Bert Mortgage Loan has a non-standard amortization schedule. Principal payments will be based on a 360-month amortization term and a 6.18500% interest rate and interest payments will based on a 5.85000% interest rate. Monthly Debt Service is equal to the arithmetic mean of the first 12 payments due following the related cut-off date (from and including the 12/6/2013 payment through and including the 11/6/2014 payment). Annual Debt Service is equal to 12 times the Monthly Debt Service amount. See Annex G-3 to the free writing prospectus for the related amortization schedules. |
| (28) | The borrower does not report cash flows on a property by property basis. Reporting is done at the portfolio level. |
| (29) | The $12.6 million pari-passu interest in a $27.0 million loan is secured by all right, title and interest of borrower (i) as ground lessee under a ground Lease and (ii) as sub-lessor under a sub-ground lease to Home Depot U.S.A., Inc. The building is not collateral for the Mortgage Loan. |
| (30) | The Related Home Depot Mortgage Loan is part of the Related Home Depot Whole Loan, with an original principal balance totaling $27,000,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The Related Home Depot Mortgage Loan, but not the related Related Home Depot Companion Loan, will be contributed to the GS Mortgage Securities Trust 2013-GCJ16 transaction. The Related Home Depot Companion Loan is expected to be securitized in the WFRBS Commercial Mortgage Trust 2013-C17 transaction. Debt Yield on Underwritten Net Operating Income, Underwritten NCF DSCR, Debt Yield on Underwritten Net Cash Flow and Cut-off Date LTV Ratio calculations are based on the aggregate cut-off date principal balance of $27,000,000 and the LTV Ratio at Maturity/ARD calculation is based on the aggregate balloon balance of $27,000,000. |
| (31) | There are seven collateral properties for this loan, however, the borrower only reports financials on a portfolio level. The collateral properties have the following addresses: Linden Place: 909 North Linden Street Muncie, IN 47303; Everbrook Place: 2600-2806 North Everbrook Muncie, IN 47304; Silvertree: 2600-2601 North Silvertree Lane Muncie, IN 47304; Cardinal Vista: 1200 West Bethel Avenue Muncie, IN 47303; Autumn Breeze: 2810-2860 North Everbrook Place Muncie, IN 47304; Windsong: 2100-2240 North Oakwood Avenue Muncie, IN 47304; Sunreach: 1801-1821 West Royal Drive Muncie, IN 47304. |
| (32) | At origination, a $200,000 debt service reserve was escrowed for the mezzanine loan which is not held at the mortgage level. |
| (33) | Ongoing TI/LC Reserves are $10,417 for the first through the twelfth Due Date and $7,079.53 beginning on the thirteenth Due Date, up to a cap of $339,818. |
| (34) | Hibbett Sports, the second largest tenant at the Malvern Shopping Center Mortgaged Property is currently month-to-month. Anytime Fitness signed a letter of intent for a 10 year lease on the space currently occupied by Hibbett Sports and is expected to execute a lease prior to the end of 2013. We cannot assure you that Anytime Fitness will execute a lease or take occupancy as expected. |
| (35) | Beginning January 6, 2017, the TI/LC Cap will be $200,000 so long as no trigger period has occurred and continues to be occurring. |
| (36) | The Mozzo Apartments Mortgaged Property is comprised of 65 multifamily units and 1,689 SF of ground floor office space, which is not included in the occupancy shown. Rent on the office space commences in January 2014 and is not included in the underwriting. |
| (37) | Beginning after the first monthly Due Date in 2016, the borrower is not required to contribute funds to the Ongoing TI/LC Reserve to the extent that $200,000 is on deposit in this reserve subaccount. The $421,094 ENRGi Fitness holdback reserve is not included in this calculation. |
| (38) | The ground lease requires payment of initial base rent of $50,000 per annum and percentage rent equal to five percent (5%) of subtenant receipts in excess of $1.3 million. Beginning May 1, 2018 and every ten years thereafter, base rent will be increased to the greater of (a) 110% of prior year’s base rent; or (b) 80% of the average combined base rent and percentage rent for the prior 3-year period. On May 1, 2032, and every ten years thereafter, the base rent is adjusted to the market rental value of the Mortgaged Property, but no adjustment may increase the base rent by more than 20% of the total of all rent paid for the prior year. |
