GS Mortgage Securities Corp Ii FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-191331-01

THIS SUPPLEMENT TO FREE WRITING PROSPECTUS, DATED NOVEMBER 12, 2013

MAY BE AMENDED OR SUPPLEMENTED PRIOR TO TIME OF SALE

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-191331) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman, Sachs & Co., any other underwriter, or any dealer participating in this offering will arrange to send to you the prospectus if you request it by calling toll-free 1-866-471-2526 or by email to prospectus-ny@gs.com.

Supplement to Free Writing Prospectus supplementing the Prospectus dated October 31, 2013

$956,172,000 (Approximate)

GS Mortgage Securities Trust 2013-GCJ16

as Issuing Entity

GS Mortgage Securities Corporation II

as Depositor

Jefferies LoanCore LLC

Rialto Mortgage Finance, LLC

Goldman Sachs Mortgage Company

MC-Five Mile Commercial Mortgage Finance LLC

Citigroup Global Markets Realty Corp.

as Sponsors

Commercial Mortgage Pass-Through Certificates, Series 2013-GCJ16

This Supplement to Free Writing Prospectus supplements and modifies (i) the free writing prospectus, dated October 31, 2013 (the “Free Writing Prospectus”) and (ii) the term sheet dated October 29, 2013 (the “Term Sheet”), as supplemented by the additional collateral information, dated November 7, 2013, relating to the Mortgage Loan secured by the Mortgaged Property identified on Annex A to the Free Writing Prospectus as Gibson & Heritage MHCs (collectively, the “Offering Documents”). Capitalized terms used in this communication have the meanings given to them in the Free Writing Prospectus.

****************

The purpose of this supplement is to inform you that the Mortgage Loan secured by the portfolio of Mortgaged Properties identified on Annex A to the Free Writing Prospectus as “Perkins Retail Portfolio” (the “Perkins Loan”) is being removed from the Mortgage Pool due to a potential dispute between the sponsor of the borrower under the Perkins Loan and a securitization trust, J.P. Morgan Chase Commercial Mortgage Securities Trust 2006-CIBC15, that previously owned a mortgage loan secured by the related Mortgaged Properties and a separate shopping mall property.

All information contained in the Offering Documents should be considered in light of the removal of the Perkins Loan. Attached as Exhibit A to this supplement are the updated tables reflecting the removal of the Perkins Loan from the Mortgage Pool, which supersede in their entirety the tables set forth on pages 43 to 45 of the Preliminary Offering Circular. Attached as Exhibit B to this supplement are updated pages B-1 through B-13 of Annex B to the Free Writing Prospectus reflecting the removal of the Perkins Loan from the Mortgage Pool, which supersede pages B-1 through B-13 of Annex B to, and any other contrary information in, the Free Writing Prospectus in its entirety. Attached as Exhibit C to this supplement is an updated Annex F to the Free Writing Prospectus reflecting the removal of the Perkins Loan from the Mortgage Pool, which supersedes Annex F to the Free Writing Prospectus in its entirety. Attached as Exhibit D to this supplement is additional disclosure regarding Mortgaged Properties in Texas, which now represent approximately 10% of the Initial Pool Balance. Attached as Exhibit E to this supplement is an updated Annex A to the Free Writing Prospectus reflecting the removal of the Perkins Loan from the Mortgage Pool, which supersedes Annex A to, and any other contrary information in, the Free Writing Prospectus in its entirety. In all other respects, except for changes resulting from the removal of the Perkins Loan from the Mortgage Pool, the Offering Documents remain unmodified.

Goldman, Sachs & Co.	Jefferies
	Citigroup
Co-Lead Managers and Joint Bookrunners
Drexel Hamilton		RBS
Co-Managers

EXHIBIT A

Percentages of the Initial Certificate Principal Amount of

the Class A-1 Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	85%	85%	85%	85%	85%
November 10, 2015	67%	67%	67%	67%	67%
November 10, 2016	44%	44%	44%	44%	44%
November 10, 2017	18%	18%	18%	18%	18%
November 10, 2018	0%	0%	0%	0%	0%
Weighted Average Life (in years)	2.63	2.63	2.63	2.63	2.63
First Principal Payment Date	Dec 13	Dec 13	Dec 13	Dec 13	Dec 13
Last Principal Payment Date	Aug 18	Jun 18	Jun 18	Jun 18	Jun 18

Percentages of the Initial Certificate Principal Amount of

the Class A-2 Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	0%	0%	0%	0%	0%
Weighted Average Life (in years)	4.85	4.83	4.82	4.80	4.61
First Principal Payment Date	Aug 18	Jun 18	Jun 18	Jun 18	Jun 18
Last Principal Payment Date	Nov 18	Nov 18	Nov 18	Nov 18	Nov 18

Percentages of the Initial Certificate Principal Amount of

the Class A-3 Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	100%	100%	100%	100%	100%
November 10, 2020	100%	100%	99%	98%	93%
November 10, 2021	100%	100%	99%	98%	93%
November 10, 2022	100%	100%	99%	98%	93%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	9.81	9.73	9.63	9.54	9.28
First Principal Payment Date	Sep 23	Jul 20	Jul 20	Jul 20	Jul 20
Last Principal Payment Date	Sep 23	Sep 23	Sep 23	Aug 23	Jun 23

A-1

Percentages of the Initial Certificate Principal Amount of

the Class A-4 Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	100%	100%	100%	100%	100%
November 10, 2020	100%	100%	100%	100%	100%
November 10, 2021	100%	100%	100%	100%	100%
November 10, 2022	100%	100%	100%	100%	100%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	9.85	9.84	9.83	9.79	9.57
First Principal Payment Date	Sep 23	Sep 23	Sep 23	Aug 23	Jun 23
Last Principal Payment Date	Oct 23	Oct 23	Oct 23	Oct 23	Jul 23

Percentages of the Initial Certificate Principal Amount of

the Class A-AB Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	83%	83%	83%	83%	83%
November 10, 2020	55%	56%	57%	58%	64%
November 10, 2021	36%	37%	37%	39%	45%
November 10, 2022	16%	17%	17%	18%	25%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	7.43	7.45	7.46	7.49	7.65
First Principal Payment Date	Nov 18	Nov 18	Nov 18	Nov 18	Nov 18
Last Principal Payment Date	Sep 23	Sep 23	Sep 23	Sep 23	Jul 23

Percentages of the Initial Certificate Principal Amount of

the Class A-S Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	100%	100%	100%	100%	100%
November 10, 2020	100%	100%	100%	100%	100%
November 10, 2021	100%	100%	100%	100%	100%
November 10, 2022	100%	100%	100%	100%	100%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	9.89	9.89	9.89	9.89	9.64
First Principal Payment Date	Oct 23	Oct 23	Oct 23	Oct 23	Jul 23
Last Principal Payment Date	Nov 23	Oct 23	Oct 23	Oct 23	Jul 23

A-2

Percentages of the Initial Certificate Principal Amount of

the Class B Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	100%	100%	100%	100%	100%
November 10, 2020	100%	100%	100%	100%	100%
November 10, 2021	100%	100%	100%	100%	100%
November 10, 2022	100%	100%	100%	100%	100%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	9.97	9.96	9.93	9.89	9.71
First Principal Payment Date	Nov 23	Oct 23	Oct 23	Oct 23	Jul 23
Last Principal Payment Date	Nov 23	Nov 23	Nov 23	Nov 23	Aug 23

Percentages of the Initial Certificate Principal Amount of

the Class PEZ Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	100%	100%	100%	100%	100%
November 10, 2020	100%	100%	100%	100%	100%
November 10, 2021	100%	100%	100%	100%	100%
November 10, 2022	100%	100%	100%	100%	100%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	9.94	9.93	9.92	9.91	9.68
First Principal Payment Date	Oct 23	Oct 23	Oct 23	Oct 23	Jul 23
Last Principal Payment Date	Nov 23	Nov 23	Nov 23	Nov 23	Aug 23

Percentages of the Initial Certificate Principal Amount of

the Class C Certificates at the Specified CPRs

0% CPR during lockout, defeasance and/or yield maintenance or fixed prepayment premiums—

otherwise at indicated CPR

	Prepayment Assumption (CPR)
Distribution Date	0% CPR	25% CPR	50% CPR	75% CPR	100% CPR
Closing Date��	100%	100%	100%	100%	100%
November 10, 2014	100%	100%	100%	100%	100%
November 10, 2015	100%	100%	100%	100%	100%
November 10, 2016	100%	100%	100%	100%	100%
November 10, 2017	100%	100%	100%	100%	100%
November 10, 2018	100%	100%	100%	100%	100%
November 10, 2019	100%	100%	100%	100%	100%
November 10, 2020	100%	100%	100%	100%	100%
November 10, 2021	100%	100%	100%	100%	100%
November 10, 2022	100%	100%	100%	100%	100%
November 10, 2023	0%	0%	0%	0%	0%
Weighted Average Life (in years)	9.97	9.97	9.97	9.97	9.72
First Principal Payment Date	Nov 23	Nov 23	Nov 23	Nov 23	Aug 23
Last Principal Payment Date	Nov 23	Nov 23	Nov 23	Nov 23	Aug 23

A-3

EXHIBIT B

November 12, 2013

Free Writing Prospectus

Structural and Collateral Term Sheet

$1,086,559,119

(Approximate Mortgage Pool Balance)

$956,172,000

(Offered Certificates)

GS Mortgage Securities Trust 2013-GCJ16

As Issuing Entity

GS Mortgage Securities Corporation II

As Depositor

Commercial Mortgage Pass-Through Certificates

Series 2013-GCJ16

Jefferies LoanCore LLC

Rialto Mortgage Finance, LLC

Goldman Sachs Mortgage Company

MC-Five Mile Commercial Mortgage Finance LLC

Citigroup Global Markets Realty Corp.

As Sponsors

IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that a condition is not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-191331) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman, Sachs & Co., Citigroup Global Markets Inc., Jefferies LLC, Drexel Hamilton, LLC, RBS Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or by email to prospectus-ny@gs.com.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

Goldman, Sachs & Co.	Jefferies Citigroup
Co-Lead Managers and Joint Bookrunners
Drexel Hamilton	RBS
Co-Managers

B-1

CERTIFICATE SUMMARY

OFFERED CERTIFICATES

Offered Class

Expected Ratings

(Moody’s / DBRS / KBRA)(1)

Initial Certificate Principal
Amount or Notional
Amount(2)

Approximate
Initial Credit
Support

Initial Pass-
Through
Rate(3)

Pass-
Through
Rate
Description

Expected

Wtd. Avg.
Life
(Yrs)(4)

Expected
Principal
Window(4)

Class A-1

Aaa(sf) / AAA(sf) / AAA(sf)

$ 51,939,000

30.000%(5)

[ ]%

(6)

2.63

12/13 – 08/18

Class A-2

Aaa(sf) / AAA(sf) / AAA(sf)

$ 231,514,000

30.000%(5)

[ ]%

(6)

4.85

08/18 – 11/18

Class A-3

Aaa(sf) / AAA(sf) / AAA(sf)

$ 98,000,000

30.000%(5)

[ ]%

(6)

9.81

09/23 – 09/23

Class A-4

Aaa(sf) / AAA(sf) / AAA(sf)

$ 304,943,000

30.000%(5)

[ ]%

(6)

9.85

09/23 – 10/23

Class A-AB

Aaa(sf) / AAA(sf) / AAA(sf)

$ 74,195,000

30.000%(5)

[ ]%

(6)

7.43

11/18 – 09/23

Class X-A

Aaa(sf) / AAA(sf) / AAA(sf)

$ 848,874,000

(7)

N/A

[ ]%

Variable IO(8)

N/A

Class X-B

A2(sf) / AAA(sf) / AAA(sf)

$ 69,268,000

(7)

N/A

[ ]%

Variable IO(8)

N/A

Class A-S(9)

Aaa(sf) / AAA(sf) / AAA(sf)

$ 88,283,000

(10)

21.875%

[ ]%

(6)

9.89

10/23 – 11/23

Class B(9)

Aa3(sf) / AA(low)(sf) / AA-(sf)

$ 69,268,000

(10)

15.500%

[ ]%

(6)

9.97

11/23 – 11/23

Class PEZ(9)

A1(sf) / A(low)(sf) / A-(sf)

$ 195,581,000

(10)

12.000%(11)

[ ]%

(6)

9.94

10/23 – 11/23

Class C(9)

A3(sf) / A(low)(sf) / A-(sf)

$ 38,030,000

(10)

12.000%(11)

[ ]%

(6)

9.97

11/23 – 11/23

NON-OFFERED CERTIFICATES

Non-Offered
Class

Expected Ratings

(Moody’s / DBRS / KBRA)(1)

Initial Certificate Principal
Amount or Notional
Amount(2)

Approximate
Initial Credit
Support

Initial Pass-
Through
Rate(3)

Pass-
Through
Rate
Description

Expected

Wtd. Avg.
Life
(Yrs)(4)

Expected
Principal
Window(4)

Class X-C

NR / AAA(sf) / NR

$ 85,567,119

(7)

N/A

[ ]%

Variable IO(8)

N/A

Class D

Baa3(sf) / BBB(low)(sf) / BBB(sf)

$ 42,104,000

8.125%

[ ]%

(6)

9.97

11/23 – 11/23

Class E

Ba1(sf) / NR / BB+(sf)

$ 2,716,000

7.875%

[ ]%

(6)

9.97

11/23 – 11/23

Class F

Ba3(sf) / BB(low)(sf) / BB(sf)

$ 25,806,000

5.500%

[ ]%

(6)

9.97

11/23 – 11/23

Class G

B3(sf) / B(low)(sf) / B(sf)

$ 24,447,000

3.250%

[ ]%

(6)

9.97

11/23 – 11/23

Class H

NR / NR / NR

$ 35,314,119

0.000%

[ ]%

(6)

9.97

11/23 – 11/23

Class S(12)

NR / NR / NR

N/A

Class R(13)

NR / NR / NR

N/A

(1)

It is a condition of issuance that the offered certificates receive the ratings set forth above. The anticipated ratings shown are those of Moody’s Investors Service, Inc. (“Moody’s”), DBRS, Inc. (“DBRS”), and Kroll Bond Rating Agency (“KBRA”). Subject to the discussion under “Ratings” in the Free Writing Prospectus, the ratings on the certificates address the likelihood of the timely receipt by holders of all payments of interest to which they are entitled on each distribution date and, except in the case of the interest only certificates, the ultimate receipt by holders of all payments of principal to which they are entitled on or before the applicable rated final distribution date. Certain nationally recognized statistical rating organizations, as defined in Section 3(a)(62) of the Securities Exchange Act of 1934, as amended, that were not hired by the depositor may use information they receive pursuant to Rule 17g-5 under the Securities Exchange Act of 1934, as amended, to rate the offered certificates. We cannot assure you as to what ratings a non-hired nationally recognized statistical rating organization would assign. See “Risk Factors—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded” in the Free Writing Prospectus. Moody’s, DBRS and KBRA have informed us that the “sf” designation in the ratings represents an identifier of structured finance product ratings. For additional information about this identifier, prospective investors can go to the related rating agency’s website.

(2)	Approximate, subject to a variance of plus or minus 5%.

(3)	Approximate per annum rate as of the closing date.

(4)	Assuming no prepayments prior to the maturity date or anticipated repayment date, for each mortgage loan and based on the modeling assumptions described under “Yield, Prepayment and Maturity Considerations” in the Free Writing Prospectus.

(5)	The credit support percentages set forth for the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-AB certificates are represented in the aggregate.

(6)

For any distribution date, the pass-through rates on the Class A-1, Class A-2, Class A-3, Class A-4, Class A-AB, Class A-S, Class B, Class C, Class D, Class E, Class F, Class G and Class H certificates will each be a per annum rate equal to one of (i) a fixed rate, (ii) the weighted average of the net interest rates on the mortgage loans (in each case, adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months) as of their respective due dates in the month preceding the month in which the related distribution date occurs, (iii) the lesser of a specified pass-through rate and the rate specified in clause (ii), or (iv) the rate specified in clause (ii) less a specified percentage. The Class PEZ certificates will not have a pass-through rate, but will be entitled to receive the sum of the interest distributable on the percentage interests of the Class A-S, Class B and Class C trust components represented by the Class PEZ certificates. The pass-through rates on the Class A-S, Class B and Class C trust components will at all times be the same as the pass-through rates of the Class A-S, Class B and Class C certificates, respectively.

(7)

The Class X-A, Class X-B and Class X-C certificates (the “Class X Certificates”) will not have certificate principal amounts and will not be entitled to receive distributions of principal. Interest will accrue on the Class X-A, Class X-B and Class X-C certificates at their respective pass-through rates based upon their respective notional amounts. The notional amount of the Class X-A certificates will be equal to the aggregate certificate principal amounts of the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-AB certificates and the Class A-S trust component. The notional amount of the Class X-B certificates will be equal to the aggregate certificate principal amounts of the Class B trust component. The notional amount of the Class X-C certificates will be equal to the aggregate certificate principal amounts of the Class F, Class G and Class H certificates.

B-2

CERTIFICATE SUMMARY (continued)

(8)

The pass-through rate of the Class X-A certificates will generally be a per annum rate equal to the excess, if any, of (i) the weighted average of the net interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), over (ii) the weighted average of the pass-through rates of the Class A-1, Class A-2, Class A-3, Class A-4 and Class A-AB certificates and the Class A-S trust component, as described in the Free Writing Prospectus. The pass-through rate of the Class X-B certificates will generally be a per annum rate equal to the excess, if any, of (i) the weighted average of the net interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), over (ii) the pass-through rate of the Class B trust component, as described in the Free Writing Prospectus. The pass through rate of the Class X-C certificates will generally be a per annum rate equal to the excess, if any, of (i) the weighted average of the net interest rates on the mortgage loans (in each case adjusted, if necessary, to accrue on the basis of a 360-day year consisting of twelve 30-day months), over (ii) the weighted average of the pass-through rates of the Class F, Class G and Class H certificates, as described in the Free Writing Prospectus.

(9)

The Class A-S, Class B and Class C certificates may be exchanged for Class PEZ certificates, and Class PEZ certificates may be exchanged for the Class A-S, Class B and Class C certificates. The Class A-S, Class B, Class PEZ and Class C certificates are collectively referred to as the “Exchangeable Certificates”.

(10)

On the closing date, the issuing entity will issue the Class A-S, Class B and Class C trust components, which will have outstanding principal balances on the closing date of $88,283,000, $69,268,000 and $38,030,000, respectively. The Class A-S, Class B, Class PEZ and Class C certificates will, at all times, represent undivided beneficial ownership interests in a grantor trust that will hold such trust components. Each class of the Class A-S, Class B and Class C certificates will, at all times, represent a beneficial interest in a percentage of the outstanding principal balance of the Class A-S, Class B and Class C trust components, respectively. The Class PEZ certificates will, at all times, represent a beneficial interest in the remaining percentages of each of the outstanding principal balances of the Class A-S, Class B and Class C trust components. Following any exchange of Class A-S, Class B and Class C certificates for Class PEZ certificates or any exchange of Class PEZ certificates for Class A-S, Class B and Class C certificates, the percentage interest of the outstanding principal balances of the Class A-S, Class B and Class C trust components that is represented by the Class A-S, Class B, Class PEZ and Class C certificates will be increased or decreased accordingly. The initial certificate principal amount of each of the Class A-S, Class B and Class C certificates shown in the table above represents the maximum certificate principal amount of such class without giving effect to any issuance of Class PEZ certificates. The initial certificate principal amount of the Class PEZ certificates shown in the table above is equal to the aggregate of the maximum initial certificate principal amounts of the Class A-S, Class B and Class C certificates, representing the maximum certificate principal amount of the Class PEZ certificates that could be issued in an exchange. The certificate principal amounts of the Class A-S, Class B and Class C certificates to be issued on the closing date will be reduced, in required proportions, by an amount equal to the certificate principal amount of the Class PEZ certificates issued on the closing date.

(11)	The initial subordination levels for the Class C and Class PEZ certificates are equal to the subordination level of the underlying Class C trust component, which will have an initial outstanding balance on the closing date of $38,030,000.

(12)

The Class S certificates will not have a certificate principal amount, notional amount, pass-through rate, rating or rated final distribution date. The Class S certificates will only be entitled to distribution of excess interest accrued on the mortgage loan with an anticipated repayment date. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loan” in the Free Writing Prospectus.

(13)

The Class R certificates will not have a certificate principal amount, notional amount, pass-through rate, rating or rated final distribution date. The Class R certificates will represent the residual interest in each of two separate REMICs, as further described in the Free Writing Prospectus. The Class R certificates will not be entitled to distributions of principal or interest.

B-3

MORTGAGE POOL CHARACTERISTICS

Mortgage Pool Characteristics(1)
Initial Pool Balance	$1,086,559,119
Number of Mortgage Loans	77
Number of Mortgaged Properties	124
Average Cut-off Date Mortgage Loan Balance	$14,111,157
Weighted Average Mortgage Interest Rate	5.3641%
Weighted Average Remaining Term to Maturity/ARD (months)(2)	105
Weighted Average Remaining Amortization Term (months)(3)	353
Weighted Average Cut-off Date LTV Ratio(4)	67.2%
Weighted Average Maturity Date/ARD LTV Ratio(2)(5)	58.9%
Weighted Average Underwritten Debt Service Coverage Ratio(6)(7)	1.52x
Weighted Average Debt Yield on Underwritten NOI(8)	10.9%
% of Mortgage Loans with Additional Debt	21.0%
% of Mortgaged Properties with Single Tenants	4.9%

(1)

Each of the Miracle Mile Shops mortgage loan, the Matrix MHC Portfolio mortgage loan, the Walpole Shopping Mall mortgage loan and the Related Home Depot mortgage loan has one or more related pari passu companion loans, and the loan-to-value ratio, debt service coverage ratio and debt yield calculations presented in this Term Sheet include the related pari passu companion loan(s) unless otherwise indicated. Other than as specifically noted, the loan-to-value ratio, debt service coverage ratio, debt yield and mortgage loan rate information for each mortgage loan is presented in this Term Sheet without regard to any other indebtedness (whether or not secured by the related mortgaged property, ownership interests in the related borrower or otherwise) that currently exists or that may be incurred by the related borrower or its owners in the future, in order to present statistics for the related mortgage loan without combination with the other indebtedness.

(2)	Unless otherwise indicated, the mortgage loan with an anticipated repayment date is considered as if it matures on the anticipated repayment date.

(3)	Excludes mortgage loans that are interest only for the entire term.

(4)

Unless otherwise indicated, the Cut-off Date LTV Ratio is calculated utilizing the “as-is” appraised value. With respect to the Walnut Creek Marriott mortgage loan, the Cut-off Date LTV Ratio is based on the “as-is” appraised value of $41,300,000 plus a stated $6,800,000 “capital deduction” (for which $8,200,000 was reserved in connection with the origination of the mortgage loan) related to capital improvements. The Cut-off Date LTV Ratio of the mortgage pool without adding the $6,800,000 “capital deduction” is 67.5%. See “Description of the Mortgage Pool—–Certain Calculations and Definitions” in the Free Writing Prospectus for a description of Cut-off Date LTV Ratio.

(5)

Unless otherwise indicated, the Maturity Date/ARD LTV Ratio is calculated utilizing the “as-is” appraised value. With respect to 12 mortgage loans representing approximately 23.8% of the initial pool balance, the respective Maturity Date/ARD LTV Ratios were each calculated using the related aggregate “as stabilized” appraised value. See “Description of the Mortgage Pool—–Certain Calculations and Definitions” in the Free Writing Prospectus for a description of Maturity Date/ARD LTV Ratio.

(6)

Unless otherwise indicated, the Underwritten Debt Service Coverage Ratio is calculated by taking the Underwritten Net Cash Flow from the related mortgaged property or mortgaged properties and dividing by the annual debt service for such mortgage loan, as adjusted in the case of mortgage loans with a partial interest only period by using the first 12 amortizing payments due instead of the actual interest only payment. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in the Free Writing Prospectus for a description of Underwritten Debt Service Coverage Ratio.

(7)

With respect to the Matrix MHC Portfolio mortgage loan, the Walnut Creek Marriott mortgage loan and the Mariner’s Landing and 2401 Bert mortgage loan, the Underwritten Debt Service Coverage Ratio is calculated using such mortgage loan’s non-standard amortization schedule as set forth in Annex G-1, Annex G-2 and Annex G-3, respectively, in the Free Writing Prospectus and adjusted in the case of mortgage loans with a partial interest only period by using the first 12 amortizing payments due instead of the actual interest only payment.

(8)

Unless otherwise indicated, the Debt Yield on Underwritten NOI is the related mortgaged property’s Underwritten NOI divided by the Cut-off Date Balance of the mortgage loan, and the Debt Yield on Underwritten NCF is the related mortgaged property’s Underwritten NCF divided by the Cut-off Date Balance of the mortgage loan.

B-4

KEY FEATURES OF THE CERTIFICATES

Co-Lead Managers and Joint Bookrunners:	Goldman, Sachs & Co. Jefferies LLC Citigroup Global Markets Inc.
Co-Managers:	Drexel Hamilton, LLC RBS Securities Inc.
Depositor:	GS Mortgage Securities Corporation II
Initial Pool Balance:	$1,086,559,119
Master Servicer:	Wells Fargo Bank, National Association
Special Servicer:	Rialto Capital Advisors, LLC
Certificate Administrator:	U.S. Bank National Association
Trustee:	U.S. Bank National Association
Operating Advisor:	Situs Holdings, LLC
Pricing:	Week of November 4, 2013
Closing Date:	November 20, 2013
Cut-off Date:	For each mortgage loan, the related due date for such mortgage loan in November 2013 (or, in the case of any mortgage loan that has its first due date in December 2013, the date that would have been its due date in November 2013 under the terms of that mortgage loan if a monthly payment were scheduled to be due in that month)
Determination Date:	The 6th day of each month or next business day
Distribution Date:	The 4th business day after the Determination Date, commencing in December 2013
Interest Accrual:	Preceding calendar month
ERISA Eligible:	The offered certificates are expected to be ERISA eligible
SMMEA Eligible:	No
Payment Structure:	Sequential Pay
Day Count:	30/360
Tax Structure:	REMIC
Rated Final Distribution Date:	November 2046
Cleanup Call:	1.0%
Minimum Denominations:	$10,000 minimum for the offered certificates (except with respect to Class X-A and Class X-B: $1,000,000 minimum); $1 thereafter for all the offered certificates
Delivery:	Book-entry through DTC
Bond Information:	Cash flows are expected to be modeled by TREPP, INTEX and BLOOMBERG

B-5

TRANSACTION HIGHLIGHTS

■	$1,086,559,119 (Approximate) New-Issue Multi-Borrower CMBS:

—

Overview: The mortgage pool consists of 77 fixed-rate commercial mortgage loans that have an aggregate Cut-off Date Balance of $1,086,559,119 (the “Initial Pool Balance”), have an average mortgage loan Cut-off Date Balance of $14,111,157 and are secured by 124 mortgaged properties located throughout 26 states

—

LTV: 67.2% weighted average Cut-off Date LTV Ratio

—

DSCR: 1.52x weighted average Underwritten Debt Service Coverage Ratio

—

Debt Yield: 10.9% weighted average Debt Yield on Underwritten NOI

—

Credit Support: 30.000% credit support to Class A-1 / A-2 / A-3 / A-4 / A-AB

■	Loan Structural Features:

—

Amortization: 93.3% of the mortgage loans by Initial Pool Balance have scheduled amortization:

–

47.6% of the mortgage loans by Initial Pool Balance have amortization for the entire term with a balloon payment due at maturity

–

45.8% of the mortgage loans by Initial Pool Balance have scheduled amortization following a partial interest only period with a balloon payment due at maturity

—

Hard Lockboxes: 52.8% of the mortgage loans by Initial Pool Balance have a Hard Lockbox in place

—

Cash Traps: 96.5% of the mortgage loans by Initial Pool Balance have cash traps triggered by certain declines in cash flow, all at levels equal to or greater than a 1.00x coverage, that fund an excess cash flow reserve

—

Reserves: The mortgage loans require amounts to be escrowed for reserves as follows:

–

Real Estate Taxes: 75 mortgage loans representing 96.7% of the Initial Pool Balance

–

Insurance: 65 mortgage loans representing 72.6% of the Initial Pool Balance

–

Replacement Reserves (Including FF&E Reserves): 76 mortgage loans representing 98.8% of Initial Pool Balance

–

Tenant Improvements / Leasing Commissions: 33 mortgage loans representing 82.9% of the allocated Initial Pool Balance of office, retail, industrial and mixed use properties only

—

Predominantly Defeasance: 89.6% of the mortgage loans by Initial Pool Balance permit defeasance after an initial lockout period

■	Multiple-Asset Types > 5.0% of the Initial Pool Balance:

—

Retail: 35.2% of the mortgaged properties by allocated Initial Pool Balance are retail properties (19.3% are retail anchored properties, 6.4% are super regional mall properties)

—

Multifamily: 21.5% of the mortgaged properties by allocated Initial Pool Balance are multifamily properties

—

Hospitality: 15.2% of the mortgaged properties by allocated Initial Pool Balance are hospitality properties

—

Office: 10.5% of the mortgaged properties by allocated Initial Pool Balance are office properties

—

Manufactured Housing: 7.5% of the mortgaged properties by allocated Initial Pool Balance are manufactured housing properties

■	Geographic Diversity: The 124 mortgaged properties are located throughout 26 states, with only three states having greater than 10.0% of the allocated Initial Pool Balance: Nevada (12.5%), California (12.0%) and Texas (10.0%)

B-6

COLLATERAL OVERVIEW

Mortgage Loans by Loan Seller

Mortgage Loan Seller	Mortgage Loans	Mortgaged Properties	Aggregate Cut-off Date Balance	% of Initial Pool Balance
Jefferies LoanCore LLC	23	34	$367,190,538	33.8%
Rialto Mortgage Finance, LLC	14	18	230,337,561	21.2
Goldman Sachs Mortgage Company	12	21	195,843,830	18.0
MC-Five Mile Commercial Mortgage Finance LLC	22	42	190,559,019	17.5
Citigroup Global Markets Realty Corp.	6	9	102,628,171	9.4
Total	77	124	$1,086,559,119	100.0%

Ten Largest Mortgage Loans
Mortgage Loan Name	Cut-off Date Balance	% of Initial Pool Balance		Property Type	Property Size SF / Rooms / Pads	Cut-off Date Balance Per SF / Room / Pad	UW NCF DSCR	UW NOI Debt Yield		Cut-off Date LTV Ratio
Windsor Court New Orleans	$72,928,787	6.7	%	Hospitality	316	$230,787	1.68x	13.1	%	68.8%
Miracle Mile Shops	70,000,000	6.4		Retail	448,835	$1,292	1.24x	8.4	%	62.7%
Matrix MHC Portfolio	69,500,000	6.4		Manufactured Housing	5,347	$25,248	1.47x	11.1	%	69.4%
The Gates at Manhasset	60,000,000	5.5		Retail	106,442	$564	2.05x	12.6	%	43.5%
Walpole Shopping Mall	47,000,000	4.3		Retail	397,971	$162	1.33x	9.2	%	75.0%
Regency Portfolio	43,800,000	4.0		Retail	1,362,551	$32	1.52x	11.9	%	74.2%
Shadow Mountain Marketplace	38,000,000	3.5		Retail	201,044	$189	1.39x	10.1	%	70.4%
1245 16th Street	37,000,000	3.4		Office	57,457	$644	1.98x	10.3	%	60.1%
Walnut Creek Marriott	31,280,000	2.9		Hospitality	338	$92,544	1.45x	11.6	%	65.0%
University Tower	26,970,629	2.5		Office	184,969	$146	1.39x	9.8	%	74.4%
Top 10 Total / Wtd. Avg.	$496,479,416	45.7	%				1.56x	10.9	%	65.6%
Remaining Total / Wtd. Avg.	590,079,704	54.3					1.48x	10.9	%	68.5%
Total / Wtd. Avg.	$1,086,559,119	100.0	%				1.52x	10.9	%	67.2%

Pari Passu Companion Loan Summary

Mortgage Loan Name

Mortgage Loan
Cut-off Date
Balance

% of Initial
Pool Balance

Pari Passu
Companion
Loan Cut-off
Date Balance

Whole Loan Cut-off
Date Balance

Controlling Pooling &
Servicing Agreement

Master
Servicer

Special
Servicer

Miracle Mile Shops

$70,000,000

6.4%

$510,000,000

$580,000,000

COMM 2013-CCRE12(1)

Wells Fargo

LNR Partners

Matrix MHC Portfolio

$69,500,000

6.4%

$65,500,000

$135,000,000

GSMS 2013-GCJ16

Wells Fargo

Rialto

Walpole Shopping Mall(2)

$47,000,000

4.3%

$17,500,000

$64,500,000

CGCMT 2013-GC15

Wells Fargo

Midland

Related Home Depot

$12,600,000

1.2%

$14,400,000

$27,000,000

WFRBS 2013-C17(3)

Wells Fargo

Rialto

(1)

The Miracle Mile Shops mortgage loan will be serviced under the COMM 2013-CCRE12 pooling and servicing agreement pursuant to which Wells Fargo Bank, National Association is the master servicer and LNR Partners, LLC is the special servicer. However, Midland Loan Services, a division of PNC Bank, National Association will be the primary servicer of the whole loan pursuant to a primary servicing agreement between Wells Fargo Bank, National Association and Midland Loan Services, a division of PNC Bank, National Association.

(2)

The Walpole Shopping Mall mortgage loan will be serviced under the CGCMT 2013-GC15 pooling and servicing agreement, but the controlling class under GSMS 2013-GCJ16 transaction will exercise those control rights.

(3)

Anticipated to close on or about November 20, 2013.

B-7

COLLATERAL OVERVIEW (continued)

Mortgage Loans with Existing Mezzanine or Other Financing
Mortgage Loan Name	Mortgage Loan Cut-off Date Balance	Mezzanine Debt Cut-off Date Balance	Other Debt Cut-off Date Balance	Cut-off Date Total Debt Balance	Total Debt Interest Rate	Cut-off Date Mortgage Loan LTV	Cut-off Date Total Debt LTV	Mortgage Loan DSCR	Total Debt DSCR
Matrix MHC Portfolio(1)	$69,500,000	$15,000,000	$65,500,000	$150,000,000	6.9070%	69.4%	77.1%	1.47x	1.24x
Walpole Shopping Mall(2)	$47,000,000	$10,000,000	$17,500,000	$74,500,000	5.9309%	75.0%	86.6%	1.33x	1.08x
Walnut Creek Marriott(3)	$31,280,000	$8,000,000	NA	$39,280,000	6.6648%	65.0%	81.7%	1.45x	0.93x
8670 Wilshire(3)	$22,500,000	$2,500,000	NA	$25,000,000	6.0890%	67.2%	74.6%	1.27x	1.14x
Mariner’s Landing and 2401 Bert(3)	$22,260,866	$1,493,864	NA	$23,754,730	6.1850%	74.7%	79.7%	1.30x	1.15x
Sanctuary at Winterlakes Apartments(3)	$12,000,000	$800,000	NA	$12,800,000	6.1070%	75.0%	80.0%	1.27x	1.19x
5607-5625 Baum Boulevard(3)	$11,700,000	$1,300,000	NA	$13,000,000	6.2050%	75.0%	83.3%	1.27x	1.14x
Ball State Portfolio(4)	$11,520,000	$2,700,000	NA	$14,220,000	6.8835%	68.7%	84.8%	1.46x	1.00x

(1)

The related mezzanine loan is currently held by Terra Secured Income Fund 4, LLC, or its affiliate, and is secured by the mezzanine borrower’s interest in the related mortgage borrower. There also exists a related pari passu companion loan with a scheduled principal balance as of the Cut-off Date of $65,500,000. While the Total Debt Interest Rate remains constant, the monthly interest rate for the mezzanine loan declines as the mortgage whole loan amortizes and is derived from a schedule attached to the mezzanine loan agreement.

(2)

The related mezzanine loan is currently held by Annaly CRE Holdings LLC and is secured by a pledge of 100% of the mezzanine borrower’s interest in the related borrower. There also exists a related pari passu companion loan with a scheduled principal balance as of the Cut-off Date of $17,500,000.

(3)

The related mezzanine loan is initially held by Jefferies LoanCore LLC, or its affiliate, and is secured by the mezzanine borrower’s interest in the related mortgage borrower.

(4)

The related mezzanine loan is currently held by Terra Secured Income Fund 4, LLC, or its affiliate, and is secured by the mezzanine borrower’s interest in the related mortgage borrower.

B-8

COLLATERAL OVERVIEW (continued)

Previously Securitized Mortgaged Properties(1)

Property Name

Mortgage
Loan Seller

City

State

Property Type

Cut-off Date
Balance /
Allocated
Cut-off Date
Balance

% of
Initial
Pool
Balance

Previous Securitization

1245 16th Street

GSMC

Santa Monica

Office

$37,000,000

3.4%

GSMS 2005-GG4

8670 Wilshire

JLC

Beverly Hills

Office

$22,500,000

2.1%

GCCFC 2003-C2

McAllister Plaza

CGMRC

San Antonio

Office

$18,000,000

1.7%

MSDWC 2001-TOP1

Parkway and Parkgreen on Bellaire

RMF

Houston

Multifamily

$16,750,000

1.5%

BSCMS 2004-PWR3

Villages on the River

RMF

Jonesboro

Multifamily

$14,350,000

1.3%

COMM 2004-LB4A

The Brittany

RMF

Indialantic

Multifamily

$14,100,000

1.3%

CSFB 2004-C2

Candlewood

RMF

Corpus Christi

Multifamily

$12,815,000

1.2%

CSFB 2004-C1

The Camp

JLC

Costa Mesa

Retail

$12,000,000

1.1%

GSMS 2004-GG2

Sheraton Four Points Hotel O’Hare

MC-Five Mile

Schiller Park

Hospitality

$11,500,000

1.1%

BSCMS 2006-T24

Northlake Square SC

JLC

Tucker

Retail

$10,491,689

1.0%

CSFB 2003-C5

Avon on the Lake(2)

JLC

Rochester Hills

Manufactured Housing

$8,710,667

0.8%

JPMCC 2003-CB7

Randolph Park

RMF

Charlotte

Multifamily

$7,990,000

0.7%

LBCMT 1995-C2

Green Park South(2)

JLC

Pelham

Manufactured Housing

$7,181,667

0.7%

FNA 2013-M1

Jackson Park(3)

MC-Five Mile

Seymour

Retail

$5,933,950

0.5%

JPMCC 2007-LDPX

Fairchild Lake(2)

JLC

Chesterfield

Manufactured Housing

$5,652,667

0.5%

MLMT 2003-KEY1

Cranberry Lake(2)

JLC

White Lake

Manufactured Housing

$5,606,333

0.5%

JPMCC 2004-C2

Westridge Business Center

MC-Five Mile

New Berlin

Industrial

$5,154,433

0.5%

JPMCC 2002-CIB4

Shops at Memorial Heights

MC-Five Mile

Houston

Retail

$5,127,488

0.5%

LBUBS 2004-C1

Park 2000 Mini Storage

JLC

Las Vegas

Self Storage

$4,993,262

0.5%

GCCFC 2003-C2

Village Center(3)

MC-Five Mile

Seymour

Retail

$4,969,690

0.5%

JPMCC 2007-LDPX

Broadway Festival Shopping Center

MC-Five Mile

Chicago

Retail

$4,081,200

0.4%

BACM 2006-2

257 West 17th Street

JLC

New York

Retail

$4,000,000

0.4%

PSSF 1999-C2

Gibson & Heritage MHCs

MC-Five Mile

Williamsburg

Manufactured Housing

$3,800,000

0.3%

CD 2007-CD4

Timbers of Keegans Bayou

MC-Five Mile

Houston

Multifamily

$3,750,000

0.3%

CSFB 2004-C1,

Mezz 2004-C1

Gappie Plaza

CGMRC

Chicago

Retail

$3,646,346

0.3%

CGCMT 2004-C1

Joyner Crossing

MC-Five Mile

Rocky Mount

Retail

$3,500,000

0.3%

CSFB 2003-C5

Archer Plaza

MC-Five Mile

Chicago

Retail

$3,296,969

0.3%

BACM 2006-2

Royal Estates(2)

JLC

Kalamazoo

Manufactured Housing

$2,270,333

0.2%

JPMCC 2004-C1

Old Orchard(2)

JLC

Davison

Manufactured Housing

$2,224,000

0.2%

JPMCC 2004-C2

(1)

The table above includes mortgaged properties securing mortgage loans for which the most recent prior financing of all or a significant portion of such mortgaged property was included in a securitization. Information under “Previous Securitization” represents the most recent such securitization with respect to each of those mortgaged properties. The information in the above table is based solely on information provided by the related borrower or obtained through searches of a third-party database, and has not otherwise been confirmed by the mortgage loan sellers.

(2)

Avon on the Lake, Green Park South, Fairchild Lake, Cranberry Lake, Royal Estates and Old Orchard are part of the Matrix MHC Portfolio. The other mortgaged properties that are part of the Matrix MHC Portfolio that are not listed were not part of the criteria for this chart.

(3)

Jackson Park and Village Center are part of the Regency Portfolio. The other mortgaged properties that are part of the Regency Portfolio that are not listed were not part of the criteria for this chart.

B-9

COLLATERAL OVERVIEW (continued)

Property Types
Property Type / Detail	Number of Mortgaged Properties	Aggregate Cut-off Date Balance(1)	% of Initial Pool Balance		Wtd. Avg. Underwritten NCF DSCR(2)	Wtd. Avg. Cut-off Date LTV Ratio(2)	Wtd. Avg. Debt Yield on Underwritten NOI(2)
Retail	49	$382,867,198	35.2	%	1.53x	65.5%	10.4%
Anchored	21	209,636,945	19.3		1.60x	64.4%	11.1%
Super Regional Mall	1	70,000,000	6.4		1.24x	62.7%	8.4%
Shadow Anchored	15	48,406,988	4.5		1.72x	72.0%	12.0%
Unanchored	6	28,093,265	2.6		1.42x	65.7%	8.1%
Single Tenant Retail	6	26,730,000	2.5		1.50x	69.5%	10.3%
Multifamily	30	$233,231,311	21.5	%	1.38x	71.0%	10.1%
Garden	27	204,627,857	18.8		1.36x	71.7%	10.0%
Student Housing	1	11,520,000	1.1		1.46x	68.7%	11.1%
Senior Living	1	10,689,762	1.0		1.86x	62.7%	12.9%
Conventional	1	6,393,692	0.6		1.27x	67.3%	8.7%
Hospitality	8	$164,897,636	15.2	%	1.68x	65.3%	13.5%
Full Service	5	145,073,368	13.4		1.70x	65.1%	13.6%
Limited Service	3	19,824,268	1.8		1.54x	67.0%	12.6%
Office	6	$114,360,486	10.5	%	1.58x	66.9%	10.4%
Medical	2	59,500,000	5.5		1.71x	62.8%	10.0%
General Suburban	2	44,970,629	4.1		1.46x	71.3%	10.8%
CBD	2	9,889,857	0.9		1.35x	71.2%	10.7%
Manufactured Housing	16	$82,000,000	7.5	%	1.47x	69.3%	11.0%
Mixed Use	4	$38,305,154	3.5	%	1.36x	71.4%	10.7%
Office/Retail	2	18,586,931	1.7		1.33x	75.0%	10.4%
Industrial/Office/Retail	1	12,527,976	1.2		1.30x	74.7%	9.9%
Warehouse/Office/Self Storage	1	7,190,247	0.7		1.52x	56.4%	12.6%
Industrial	4	$31,223,806	2.9	%	1.53x	63.9%	12.4%
Flex	2	17,145,003	1.6		1.67x	55.0%	14.0%
Warehouse	2	14,078,803	1.3		1.36x	74.7%	10.5%
Self Storage	6	$27,073,528	2.5	%	1.50x	66.9%	10.6%
Land	1	$12,600,000	1.2	%	1.60x	56.0%	7.9%
Total / Wtd. Avg.	124	$1,086,559,119	100.0	%	1.52x	67.2%	10.9%

(1)

Calculated based on the mortgaged property’s allocated loan amount for mortgage loans secured by more than one mortgaged property.

(2)

Weighted average based on the mortgaged property’s allocated loan amount for mortgage loans secured by more than one mortgaged property.

B-10

COLLATERAL OVERVIEW (continued)

Geographic Distribution

Property Location	Number of Mortgaged Properties	Aggregate Cut-off Date Balance(1)	% of Initial Pool Balance		Aggregate Appraised Value(2)	% of Total Appraised Value		Underwritten NOI(2)	% of Total Underwritten NOI
Nevada	5	$135,783,509	12.5	%	$1,022,960,000	39.2	%	$55,247,274	32.3	%
California	7	130,036,122	12.0		200,450,000	7.7		13,467,113	7.9
Texas	16	108,557,245	10.0		156,560,000	6.0		11,882,010	6.9
New York	5	85,859,286	7.9		206,030,000	7.9		11,045,536	6.4
Michigan	16	85,731,934	7.9		211,830,000	8.1		16,528,062	9.7
Florida	12	80,862,060	7.4		109,125,000	4.2		7,412,552	4.3
Georgia	11	77,720,346	7.2		109,125,000	4.2		8,017,644	4.7
Louisiana	1	72,928,787	6.7		106,000,000	4.1		9,576,399	5.6
Indiana	9	60,630,444	5.6		91,770,000	3.5		7,175,813	4.2
Massachusetts	1	47,000,000	4.3		86,000,000	3.3		5,942,553	3.5
North Carolina	4	41,910,629	3.9		58,500,000	2.2		4,183,100	2.4
Illinois	8	35,443,172	3.3		51,405,000	2.0		4,293,262	2.5
Alabama	5	21,970,722	2.0		39,600,000	1.5		3,147,933	1.8
Virginia	4	20,534,720	1.9		30,085,000	1.2		2,421,298	1.4
Oregon	1	15,964,581	1.5		36,400,000	1.4		2,780,200	1.6
South Carolina	2	14,975,000	1.4		21,600,000	0.8		2,367,595	1.4
Pennsylvania	1	11,700,000	1.1		15,600,000	0.6		1,178,435	0.7
Kentucky	2	9,899,730	0.9		13,550,000	0.5		1,164,917	0.7
Kansas	4	8,700,000	0.8		12,350,000	0.5		935,817	0.5
Wisconsin	1	5,154,433	0.5		7,860,000	0.3		566,960	0.3
Oklahoma	2	4,171,600	0.4		5,650,000	0.2		504,671	0.3
Mississippi	3	3,504,740	0.3		4,725,000	0.2		484,657	0.3
Arkansas	1	2,362,600	0.2		3,200,000	0.1		268,856	0.2
Tennessee	1	1,850,000	0.2		2,650,000	0.1		212,056	0.1
Colorado	1	1,749,800	0.2		2,370,000	0.1		228,792	0.1
West Virginia	1	1,557,660	0.1		2,100,000	0.1		234,444	0.1
Total	124	$1,086,559,119	100.0	%	$2,607,495,000	100.0	%	$171,267,949	100.0	%

(1)

Calculated based on the mortgaged property’s allocated loan amount for mortgage loans secured by more than one mortgaged property.

(2)

Aggregate Appraised Values and Underwritten NOI reflect the aggregate values with respect to pari passu companion loans.

B-11


Distribution of Cut-off Date Balances					Distribution of Cut-off Date LTV Ratios(1)
			% of					% of
	Number of		Initial			Number of		Initial
Range of Cut-off Date	Mortgage	Cut-off Date	Pool		Range of Cut-off	Mortgage		Pool
Balances ($)	Loans	Balance	Balance		Date LTV (%)	Loans	Cut-off Date Balance	Balance
2,418,750 - 3,000,000	2	$4,868,750	0.4	%	43.5 - 50.0	2	$75,964,581	7.0	%
3,000,001 - 5,000,000	19	74,546,629	6.9		50.1 - 55.0	2	16,983,832	1.6
5,000,001 - 10,000,000	21	146,643,353	13.5		55.1 - 60.0	4	35,790,247	3.3
10,000,001 - 15,000,000	17	210,745,021	19.4		60.1 - 65.0	12	199,008,560	18.3
15,000,001 - 20,000,000	5	85,785,085	7.9		65.1 - 70.0	19	290,018,489	26.7
20,000,001 - 30,000,000	4	94,461,495	8.7		70.1 - 75.0	36	441,893,411	40.7
30,000,001 - 40,000,000	3	106,280,000	9.8		75.1 - 76.4	2	26,900,000	2.5
40,000,001 - 50,000,000	2	90,800,000	8.4		Total	77	$1,086,559,119	100.0	%
50,000,001 - 60,000,000	1	60,000,000	5.5		(1) See footnotes (1) and (4) to the table entitled “Mortgage Pool
60,000,001 - 72,928,787	3	212,428,787	19.6		Characteristics” above.
Total	77	$1,086,559,119	100.0	%
					Distribution of Maturity Date/ARD LTV Ratios(1)
Distribution of Underwritten DSCRs(1)								% of
			% of			Number of		Initial
	Number of		Initial		Range of Maturity	Mortgage		Pool
	Mortgage	Cut-off Date	Pool		Date/ARD LTV (%)	Loans	Cut-off Date Balance	Balance
Range of UW DSCR (x)	Loans	Balance	Balance		34.0 - 40.0	3	$80,957,843	7.5	%
1.20 - 1.30	13	$207,994,558	19.1	%	40.1 - 45.0	3	30,680,817	2.8
1.31 - 1.40	17	210,868,374	19.4		45.1 - 50.0	3	17,083,811	1.6
1.41 - 1.50	21	238,258,671	21.9		50.1 - 55.0	9	51,626,695	4.8
1.51 - 1.60	12	154,691,054	14.2		55.1 - 60.0	24	337,988,123	31.1
1.61 - 1.70	2	80,203,787	7.4		60.1 - 65.0	21	311,525,001	28.7
1.71 - 1.80	6	61,205,832	5.6		65.1 - 71.7	14	256,696,829	23.6
1.81 - 1.90	2	15,189,762	1.4		Total	77	$1,086,559,119	100.0	%
1.91 - 2.00	2	42,182,500	3.9		(1) See footnotes (1), (2) and (5) to the table entitled “Mortgage Pool
2.01 - 2.34	2	75,964,581	7.0		Characteristics” above.
Total	77	$1,086,559,119	100.0	%
(1) See footnotes (1), (6) and (7) to the table entitled “Mortgage Pool					Distribution of Loan Purpose
Characteristics” above.								% of
						Number of		Initial
Distribution of Amortization Types(1)						Mortgage		Pool
			% of		Loan Purpose	Loans	Cut-off Date Balance	Balance
	Number of		Initial		Refinance	52	$800,550,153	73.7	%
	Mortgage	Cut-off Date	Pool		Acquisition	24	263,748,100	24.3
Amortization Type	Loans	Balance	Balance		Acquisition/
Interest Only, Then					Refinance	1	22,260,866	2.0
Amortizing(2)	28	$497,512,500	45.8	%	Total	77	$1,086,559,119	100.0	%
Amortizing (30 Years)	38	443,679,529	40.8
Amortizing (25 Years)	8	73,037,091	6.7		Distribution of Mortgage Interest Rates
Interest Only	2	49,600,000	4.6					% of
Interest Only, ARD	1	22,730,000	2.1			Number of		Initial
Total	77	$1,086,559,119	100.0	%	Range of Mortgage	Mortgage		Pool
(1) All of the mortgage loans will have balloon payments at maturity/ARD.					Interest Rates (%)	Loans	Cut-off Date Balance	Balance
(2) Original partial interest only periods range from 6 to 60 months.					4.405 - 4.500	1	$60,000,000	5.5	%
					4.501 - 4.750	2	26,100,000	2.4
Distribution of Lockboxes					4.751 - 5.000	10	146,767,629	13.5
			% of		5.001 - 5.250	12	241,907,031	22.3
			Initial		5.251 - 5.500	25	287,812,983	26.5
	Number of	Cut-off Date	Pool		5.501 - 5.750	11	91,231,859	8.4
Lockbox Type	Mortgage Loans	Balance	Balance		5.751 - 6.000	7	72,487,655	6.7
Hard	32	$573,961,576	52.8	%	6.001 - 6.250	8	90,751,963	8.4
Soft	12	208,770,036	19.2		6.251 - 6.275	1	69,500,000	6.4
Springing	22	195,642,775	18.0		Total	77	$1,086,559,119	100.0	%
None	9	81,434,732	7.5
Soft Springing	2	26,750,000	2.5
Total	77	$1,086,559,119	100.0	%

B-12


Distribution of Debt Yield on Underwritten NOI(1)					Distribution of Original Amortization Terms(1)
			% of					% of
Range of	Number of		Initial		Range of Original	Number of		Initial
Debt Yields on	Mortgage		Pool		Amortization	Mortgage		Pool
Underwritten NOI (%)	Loans	Cut-off Date Balance	Balance		Terms (months)	Loans	Cut-off Date Balance	Balance
7.9 - 9.0	11	$194,663,692	17.9	%	Interest Only	3	$72,330,000	6.7	%
9.1 - 10.0	16	192,354,344	17.7		300	10	107,817,091	9.9
10.1 - 11.0	20	198,561,074	18.3		301 - 360	64	906,412,029	83.4
11.1 - 12.0	17	256,356,299	23.6		Total	77	$1,086,559,119	100.0	%
12.1 - 13.0	5	104,164,009	9.6		(1) All of the mortgage loans will have balloon payments at maturity/ARD.
13.1 - 14.0	2	77,922,049	7.2
14.1 - 15.0	2	16,682,500	1.5		Distribution of Remaining Amortization Terms(1)
15.1 - 17.4	4	45,855,152	4.2		Range of			% of
Total	77	$1,086,559,119	100.0	%	Remaining	Number of		Initial
(1) See footnotes (1) and (8) to the table entitled “Mortgage Pool					Amortization	Mortgage		Pool
Characteristics” above.					Terms (months)	Loans	Cut-off Date Balance	Balance
					Interest Only	3	$72,330,000	6.7	%
Distribution of Debt Yield on Underwritten NCF(1)					299 - 300	10	107,817,091	9.9
			% of		301 - 360	64	906,412,029	83.4
Range of	Number of		Initial		Total	77	$1,086,559,119	100.0	%
Debt Yields on	Mortgage		Pool		(1) All of the mortgage loans will have balloon payments at maturity/ARD.
Underwritten NCF (%)	Loans	Cut-off Date Balance	Balance
7.9 - 9.0	16	$283,284,321	26.1	%	Distribution of Prepayment Provisions
9.1 - 10.0	33	390,889,966	36.0					% of
10.1 - 11.0	14	163,223,123	15.0			Number of		Initial
11.1 - 12.0	6	122,441,034	11.3		Prepayment	Mortgage		Pool
12.1 - 13.0	4	87,862,833	8.1		Provision	Loans	Cut-off Date Balance	Balance
13.1 - 14.0	3	22,893,262	2.1		Defeasance	70	$973,526,369	89.6	%
14.1 - 15.3	1	15,964,581	1.5		Yield Maintenance	7	113,032,750	10.4
Total	77	$1,086,559,119	100.0	%	Total	77	$1,086,559,119	100.0	%
(1) See footnote (1) and (8) to the table entitled “Mortgage Pool
Characteristics” above.					Distribution of Escrow Types
								% of
Mortgage Loans with Original Partial Interest Only Periods						Number of		Initial
			% of			Mortgage		Pool
Original Partial	Number of		Initial		Escrow Type	Loans	Cut-off Date Balance	Balance
Interest Only	Mortgage		Pool		Replacement Reserves(1)	76	$1,073,959,119	98.8	%
Period (months)	Loans	Cut-off Date Balance	Balance		Real Estate Tax	75	$1,051,229,119	96.7	%
6 - 12	8	$151,380,000	13.9	%	Insurance	65	$788,639,365	72.6	%
13 - 36	13	$159,727,500	14.7	%	TI/LC(2)	33	$469,756,644	82.9	%
37 - 60	7	$186,405,000	17.2	%	(1) Includes mortgage loans with FF&E reserves.
					(2) Percentage of total retail, mixed use, industrial and office properties only.
Distribution of Original Terms to Maturity/ARD
			% of
Range of Original	Number of		Initial
Term to Maturity	Mortgage		Pool
(months)	Loans	Cut-off Date Balance	Balance
59 - 60	12	$241,629,301	22.2	%
84	2	7,494,253	0.7
120 - 121	63	837,435,564	77.1
Total	77	$1,086,559,119	100.0	%

Distribution of Remaining Terms to Maturity/ARD
Range of			% of
Remaining Terms	Number of		Initial
to Maturity	Mortgage		Pool
(months)	Loans	Cut-off Date Balance	Balance
57 - 60	12	$241,629,301	22.2	%
61 - 120	65	844,929,818	77.8
Total	77	$1,086,559,119	100.0	%

B-13

EXHIBIT C

CLASS A-AB SCHEDULED PRINCIPAL BALANCE SCHEDULE

Distribution		Distribution
Date	Balance	Date	Balance
10-Dec-13	$74,195,000.00	10-Dec-18	$73,096,362.57
10-Jan-14	$74,195,000.00	10-Jan-19	$72,106,673.10
10-Feb-14	$74,195,000.00	10-Feb-19	$71,112,410.14
10-Mar-14	$74,195,000.00	10-Mar-19	$69,775,628.72
10-Apr-14	$74,195,000.00	10-Apr-19	$68,770,571.88
10-May-14	$74,195,000.00	10-May-19	$67,648,578.50
10-Jun-14	$74,195,000.00	10-Jun-19	$66,633,683.79
10-Jul-14	$74,195,000.00	10-Jul-19	$65,502,125.55
10-Aug-14	$74,195,000.00	10-Aug-19	$64,477,302.60
10-Sep-14	$74,195,000.00	10-Sep-19	$63,447,742.46
10-Oct-14	$74,195,000.00	10-Oct-19	$62,301,925.77
10-Nov-14	$74,195,000.00	10-Nov-19	$61,262,302.68
10-Dec-14	$74,195,000.00	10-Dec-19	$60,106,702.29
10-Jan-15	$74,195,000.00	10-Jan-20	$59,056,923.79
10-Feb-15	$74,195,000.00	10-Feb-20	$58,002,291.86
10-Mar-15	$74,195,000.00	10-Mar-20	$56,721,414.37
10-Apr-15	$74,195,000.00	10-Apr-20	$55,655,970.63
10-May-15	$74,195,000.00	10-May-20	$54,475,266.09
10-Jun-15	$74,195,000.00	10-Jun-20	$53,399,429.66
10-Jul-15	$74,195,000.00	10-Jul-20	$52,208,620.81
10-Aug-15	$74,195,000.00	10-Aug-20	$51,122,296.17
10-Sep-15	$74,195,000.00	10-Sep-20	$50,030,947.80
10-Oct-15	$74,195,000.00	10-Oct-20	$45,445,587.64
10-Nov-15	$74,195,000.00	10-Nov-20	$41,170,084.45
10-Dec-15	$74,195,000.00	10-Dec-20	$39,968,404.58
10-Jan-16	$74,195,000.00	10-Jan-21	$38,869,338.03
10-Feb-16	$74,195,000.00	10-Feb-21	$37,765,187.67
10-Mar-16	$74,195,000.00	10-Mar-21	$36,332,920.35
10-Apr-16	$74,195,000.00	10-Apr-21	$35,217,017.61
10-May-16	$74,195,000.00	10-May-21	$33,988,663.59
10-Jun-16	$74,195,000.00	10-Jun-21	$32,861,909.37
10-Jul-16	$74,195,000.00	10-Jul-21	$31,623,004.97
10-Aug-16	$74,195,000.00	10-Aug-21	$30,485,299.50
10-Sep-16	$74,195,000.00	10-Sep-21	$29,342,330.05
10-Oct-16	$74,195,000.00	10-Oct-21	$28,087,660.34
10-Nov-16	$74,195,000.00	10-Nov-21	$26,933,590.56
10-Dec-16	$74,195,000.00	10-Dec-21	$25,668,128.51
10-Jan-17	$74,195,000.00	10-Jan-22	$24,502,856.32
10-Feb-17	$74,195,000.00	10-Feb-22	$23,332,191.64
10-Mar-17	$74,195,000.00	10-Mar-22	$21,839,566.73
10-Apr-17	$74,195,000.00	10-Apr-22	$20,656,558.09
10-May-17	$74,195,000.00	10-May-22	$19,362,960.04
10-Jun-17	$74,195,000.00	10-Jun-22	$18,168,482.75
10-Jul-17	$74,195,000.00	10-Jul-22	$16,863,734.26
10-Aug-17	$74,195,000.00	10-Aug-22	$15,657,682.84
10-Sep-17	$74,195,000.00	10-Sep-22	$14,446,048.70
10-Oct-17	$74,195,000.00	10-Oct-22	$13,124,619.39
10-Nov-17	$74,195,000.00	10-Nov-22	$11,901,253.33
10-Dec-17	$74,195,000.00	10-Dec-22	$10,568,417.58
10-Jan-18	$74,195,000.00	10-Jan-23	$9,333,211.67
10-Feb-18	$74,195,000.00	10-Feb-23	$8,092,287.06
10-Mar-18	$74,195,000.00	10-Mar-23	$6,535,905.57
10-Apr-18	$74,195,000.00	10-Apr-23	$5,282,011.88
10-May-18	$74,195,000.00	10-May-23	$3,919,495.41
10-Jun-18	$74,195,000.00	10-Jun-23	$2,653,480.92
10-Jul-18	$74,195,000.00	10-Jul-23	$1,279,179.92
10-Aug-18	$74,195,000.00	10-Aug-23	$933.11
10-Sep-18	$74,195,000.00	10-Sep-23	$0
10-Oct-18	$74,195,000.00
10-Nov-18	$74,194,073.26

C-1

EXHIBIT D

Commercial mortgage loans in Texas are generally secured by deeds of trust on the related real estate. Foreclosure of a deed of trust in Texas may be accomplished by either a non-judicial trustee’s sale under a specific power-of-sale provision set forth in the deed of trust or by judicial foreclosure. Due to the relatively short period of time involved in a non-judicial foreclosure, the judicial foreclosure process is rarely used in Texas. A judicial foreclosure action must be initiated, and a non-judicial foreclosure must be completed, within four (4) years from the date the cause of action accrues. The cause of action for the unpaid balance of the indebtedness accrues upon the maturity of the indebtedness (by acceleration or otherwise).

Unless expressly waived in the deed of trust, the lender must provide the debtor with a written demand for payment, a notice of intent to accelerate the indebtedness, and a notice of acceleration prior to commencing any foreclosure action. It is customary practice in Texas for the demand for payment to be combined with the notice of intent to accelerate the indebtedness. In addition, with respect to a non-judicial foreclosure sale and notwithstanding any waiver by debtor to the contrary, the lender is statutorily required to (i) provide each debtor obligated to pay the indebtedness a notice of foreclosure sale via certified mail, postage prepaid and addressed to each debtor at such debtor's last known address at least twenty-one (21) days before the date of the foreclosure sale; (ii) post a notice of foreclosure sale at the courthouse of each county in which the property is located; and (iii) file a notice of foreclosure sale with the county clerk of each county in which the property is located. Such twenty-one (21) day period includes the entire calendar day on which the notice is deposited with the United States mail and excludes the entire calendar day of the foreclosure sale. The statutory foreclosure notice may be combined with the notice of acceleration of the indebtedness and must contain the location of the foreclosure sale and a statement of the earliest time at which the foreclosure sale will begin. To the extent the note or deed of trust contains additional notice requirements, the lender must comply with such requirements in addition to the statutory requirements set forth above.

The trustee’s sale must be performed pursuant to the terms of the deed of trust and must take place between the hours of 10 a.m. and 4 p.m. on the first Tuesday of the month, in the area designated for such sales by the county commissioners’ court of the county in which the property is located, and must begin at the time set forth in the notice of foreclosure sale or not later than three (3) hours after that time. If the property is located in multiple counties, the sale may occur in any county in which a portion of the property is located. Under Texas law, the debtor does not have the right to redeem the property after foreclosure. Any action for deficiency must be brought within two (2) years of the foreclosure sale. If the foreclosure sale price is less than the fair market value of the property, the debtor or any obligor (including any guarantor) may be entitled to an offset against the deficiency in the amount by which the fair market value of the property, less the amount of any claim, indebtedness, or obligation of any kind that is secured by a lien or encumbrance on the real property that was not extinguished by the foreclosure, exceeds the foreclosure sale price.

D-1

EXHIBIT E

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

Year Built

Year Renovated

Loan

GSMC

Windsor Court New Orleans

NAP

300 Gravier Street

New Orleans

Louisiana

70130

Hospitality

Full Service

1984

2011-2012

Loan

9, 10

CGMRC

Miracle Mile Shops

NAP

3663 Las Vegas Boulevard South

Las Vegas

Nevada

89109

Retail

Super Regional Mall

2000

2007-2008

Loan

11, 12

JLC

Matrix MHC Portfolio

NAP

3.01

Property

Westbridge Manor

45301 Chateau Thierry Drive

Macomb

Michigan

48044

Manufactured Housing

1973, 1978, 1987, 1991

NAP

3.02

Property

Westbrook

45013 Catalpa Boulevard

Macomb

Michigan

48044

Manufactured Housing

1996

NAP

3.03

Property

Avon on the Lake

2889 Sandpiper Street

Rochester Hills

Michigan

48309

Manufactured Housing

1969

NAP

3.04

Property

Oakland Glens

41875 Carousel Street

Novi

Michigan

48377

Manufactured Housing

1971

2012

3.05

Property

Green Park South

301 Green Park South

Pelham

Alabama

35124

Manufactured Housing

1965

1999, 2012

3.06

Property

Fairchild Lake

49645 Au Lac Drive East

Chesterfield

Michigan

48051

Manufactured Housing

1969, 1984

NAP

3.07

Property

Cranberry Lake

9620 Highland Road

White Lake

Michigan

48386

Manufactured Housing

1966

NAP

3.08

Property

Grand Blanc Crossing

8225 Embury Road

Grand Blanc

Michigan

48439

Manufactured Housing

1989

NAP

3.09

Property

Holly Hills

16181 Lancaster Way

Holly

Michigan

48442

Manufactured Housing

1998

NAP

3.10

Property

Royal Estates

8300 Ravine Road

Kalamazoo

Michigan

49009

Manufactured Housing

1969

NAP

3.11

Property

Old Orchard

10500 Lapeer Road

Davison

Michigan

48423

Manufactured Housing

1974

NAP

Loan

13, 14

RMF

The Gates at Manhasset

NAP

1950 Northern Boulevard

Manhasset

New York

11030

Retail

Anchored

1955

2013

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

NAP

50, 60 & 90 Boston Providence Highway

Walpole

Massachusetts

02081

Retail

Anchored

1974

2009-2011

Loan

13, 18

MC-Five Mile

Regency Portfolio

NAP

6.01

Property

Prestonsburg Village

477 Village Drive

Prestonsburg

Kentucky

41653

Retail

Anchored

1983

2012

6.02

Property

Jackson Park

1224 East Tipton Street

Seymour

Indiana

47274

Retail

Anchored

1970

2000

6.03

Property

River Creek Village

918 US 50

Aurora

Indiana

47001

Retail

Anchored

1988

1999

6.04

Property

Oak Station

4700 Highway 90

Marianna

Florida

32446

Retail

Anchored

1989

2013

6.05

Property

Village Center

1501 East Tipton Street

Seymour

Indiana

47274

Retail

Anchored

1987

NAP

6.06

Property

Twin County Plaza

1065 East Stuart Drive

Galax

Virginia

24333

Retail

Anchored

1987

NAP

6.07

Property

Jackson Square

2415 College Avenue

Jackson

Alabama

36545

Retail

Anchored

1974

2011

6.08

Property

Flint River Plaza

506 Spaulding Road

Montezuma

Georgia

31063

Retail

Anchored

1981

NAP

6.09

Property

Country Roads

293-308 Stokes Drive

Hinton

West Virginia

25951

Retail

Anchored

1978

NAP

6.10

Property

Village Square

502 Central Avenue West

Wiggins

Mississippi

39577

Retail

Anchored

1997

NAP

6.11

Property

T&C Center

1130 Warm Springs Highway

Manchester

Georgia

31816

Retail

Anchored

1979

NAP

6.12

Property

Green Acres

102 East 1st Avenue

Havana

Florida

32333

Retail

Anchored

1986

NAP

6.13

Property

Vancleave Center

11628 US Highway 57

Vancleave

Mississippi

39565

Retail

Anchored

1997

NAP

6.14

Property

Quitman Center

548 South Archusa Avenue

Quitman

Mississippi

39355

Retail

Anchored

1997

NAP

Loan

JLC

Shadow Mountain Marketplace

NAP

6415 North Decatur Boulevard

Las Vegas

Nevada

89131

Retail

Anchored

2007

NAP

Loan

GSMC

1245 16th Street

NAP

1245 16th Street

Santa Monica

California

90404

Office

Medical

1988

2011

Loan

13, 20, 21

JLC

Walnut Creek Marriott

NAP

2355 North Main Street

Walnut Creek

California

94596

Hospitality

Full Service

1986

2006, 2012

Loan

MC-Five Mile

University Tower

NAP

3100 Tower Boulevard

Durham

North Carolina

27707

Office

General Suburban

1986

NAP

Loan

RMF

Olympia Development Walgreens Portfolio

NAP

11.01

Property

Walgreens - Sarasota, FL

3901 South Tamiami Trail

Sarasota

Florida

34231

Retail

Single Tenant Retail

1999

NAP

11.02

Property

Walgreens - Bradenton, FL

4320 26th Street West

Bradenton

Florida

34205

Retail

Single Tenant Retail

1998

NAP

11.03

Property

Walgreens - Lawrenceville, GA

2990 Five Forks Trickum Road

Lawrenceville

Georgia

30044

Retail

Single Tenant Retail

2000

NAP

11.04

Property

Walgreens - Merritt Island, FL

90 South Sykes Creek Parkway

Merritt Island

Florida

32952

Retail

Single Tenant Retail

1998

NAP

11.05

Property

Walgreens - Seminole, FL

10563 Park Boulevard

Seminole

Florida

33772

Retail

Single Tenant Retail

1995

NAP

Loan

JLC

8670 Wilshire

NAP

8670 Wilshire Boulevard

Beverly Hills

California

90211

Office

Medical

1986

2002

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

NAP

13.01

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

13.02

Property

2401 Bert Drive

Hollister

California

95023

Industrial

Warehouse/Distribution

1999, 2001

NAP

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

NAP

14.01

Property

Kirkwood Landing Apartments

9850 South Kirkwood Road

Houston

Texas

77099

Multifamily

Garden

1981

2011

14.02

Property

Valencia at Spring Branch

9550 Long Point Road

Houston

Texas

77055

Multifamily

Garden

1971

2012

14.03

Property

The Forest Apartments

22820 Imperial Valley Drive

Houston

Texas

77073

Multifamily

Garden

1979

2011

14.04

Property

Pine Creek Apartments

470 Maxey Road

Houston

Texas

77013

Multifamily

Garden

1979

2012

Loan

CGMRC

McAllister Plaza

NAP

9601 McAllister Freeway

San Antonio

Texas

78216

Office

General Suburban

1982

2009

Loan

RMF

Parkway and Parkgreen on Bellaire

NAP

6601 Harbor Town Drive and 8100 Bellaire Boulevard

Houston

Texas

77036

Multifamily

Garden

1968, 1982

2011-2012

Loan

JLC

The Portland Paramount Hotel

NAP

808 Southwest Taylor Street

Portland

Oregon

97205

Hospitality

Full Service

2000

2009-2013

Loan

JLC

Monterra Apartments

NAP

5250 Stewart Avenue

Las Vegas

Nevada

89110

Multifamily

Garden

1999

2012

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

Loan

RMF

Villages on the River

NAP

100 Riverview Place

Jonesboro

Georgia

30238

Multifamily

Garden

2001

NAP

Loan

RMF

The Brittany

Group 1

NAP

1874 Brittany Drive

Indialantic

Florida

32903

Multifamily

Garden

1985

NAP

Loan

JLC

Hilton Greenville

NAP

45 West Orchard Park Drive

Greenville

South Carolina

29615

Hospitality

Full Service

1987

2012-2013

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

Group 2

NAP

23.01

Property

Evans Mills Shopping Center

26397-26461 Johnson Road

Evans Mills

New York

13637

Retail

Shadow Anchored

2007

NAP

23.02

Property

Oak Grove Shopping Center

200-266 Segler Drive

Oak Grove

Kentucky

42262

Retail

Shadow Anchored

2007

NAP

23.03

Property

Salem Shopping Center

103 Baldridge Road

Salem

Illinois

62881

Retail

Shadow Anchored

2007

NAP

23.04

Property

Marion Shopping Center

2406 Williamson County Parkway

Marion

Illinois

62959

Retail

Shadow Anchored

2007

NAP

Loan

RMF

Candlewood

Group 1

NAP

2002 Airline Road

Corpus Christi

Texas

78412

Multifamily

Garden

1982

NAP

Loan

26, 27

RMF

Related Home Depot

NAP

2560 Bruckner Boulevard

Bronx

New York

10465

Land

NAP

Loan

JLC

Oaks at Holcomb Bridge

Group 4

NAP

700 Old Holcomb Bridge Road

Roswell

Georgia

30076

Multifamily

Garden

1979

2007-2012

Loan

JLC

Sanctuary at Winterlakes Apartments

Group 3

NAP

5410 Northwest Rabbit Run

Port St. Lucie

Florida

34986

Multifamily

Garden

2001

2012

Loan

JLC

The Camp

NAP

2937 Bristol Street and 725 Baker Street

Costa Mesa

California

92626

Retail

Unanchored

1970, 2002

NAP

Loan

JLC

Park 41 Evansville

NAP

5401 Highway 41 North

Evansville

Indiana

47711

Industrial

Flex

1942

1960s, 1990s, 2012-2013

Loan

GSMC

Bella Apartments

NAP

2445 Beaver Ruin Road

Norcross

Georgia

30071

Multifamily

Garden

1972

2012-2013

Loan

JLC

5607-5625 Baum Boulevard

NAP

5607-5625 Baum Boulevard

Pittsburgh

Pennsylvania

15206

Mixed Use

Office/Retail

1930

2012

E-1

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

Year Built

Year Renovated

Loan

28, 29

JLC

Ball State Portfolio

NAP

Various

Muncie

Indiana

Various

Multifamily

Student Housing

1984-1992

Various

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

NAP

10249 Irving Park Road

Schiller Park

Illinois

60176

Hospitality

Full Service

1985

2008

Loan

JLC

Village Manor

NAP

9501 East Highland Road

Hartland Township

Michigan

48843

Multifamily

Senior Living

2007-2008

NAP

Loan

JLC

Northlake Square SC

NAP

4135 LaVista Road

Tucker

Georgia

30084

Retail

Anchored

1988

1995-2013

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

Group 2

NAP

36.01

Property

Salisbury Shopping Center

1030 Freeland Drive

Salisbury

North Carolina

28144

Retail

Shadow Anchored

2005-2006

NAP

36.02

Property

Brewton Shopping Center

2550-2570 Douglas Avenue

Brewton

Alabama

36426

Retail

Shadow Anchored

2009

NAP

36.03

Property

Selma Shopping Center

2414 Kimble Road

Selma

Alabama

36703

Retail

Shadow Anchored

2003

NAP

36.04

Property

Dillon Shopping Center

517 Radford Boulevard

Dillon

South Carolina

29536

Retail

Shadow Anchored

2008

NAP

Loan

GSMC

Sweetwater Apartments

NAP

12813 Ware Lane

Dade City

Florida

33525

Multifamily

Garden

2006

NAP

Loan

MC-Five Mile

Saddleback MHC Portfolio

NAP

38.01

Property

Countryside Estates MHP (Hays, KS)

1010 Reservation Road

Hays

Kansas

67601

Manufactured Housing

1970

NAP

38.02

Property

Prairie Village MHP (Salina, KS)

1661 West Republic Avenue

Salina

Kansas

67401

Manufactured Housing

1980

NAP

38.03

Property

Cedar Creek MHP (Salina, KS)

745 Cedar Creek Drive

Salina

Kansas

67401

Manufactured Housing

1980

NAP

38.04

Property

West Cloud MHP (Salina, KS)

1319 West Cloud Street

Salina

Kansas

67401

Manufactured Housing

1980

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

Group 2

NAP

39.01

Property

Pryor Shopping Center

105-165 Steve Barry Boulevard

Pryor

Oklahoma

74361

Retail

Shadow Anchored

2005

NAP

39.02

Property

Malvern Shopping Center

2300 Leopard Lane

Malvern

Arkansas

72104

Retail

Shadow Anchored

2005

NAP

39.03

Property

Cortez Shopping Center

215 Sligo Street

Cortez

Colorado

81321

Retail

Shadow Anchored

2005

NAP

39.04

Property

Enid Shopping Center

5503-5515 West Owen K. Garriott Road

Enid

Oklahoma

73703

Retail

Shadow Anchored

2003-2004

NAP

Loan

GSMC

Self Storage Plus Manassas

NAP

11840 Sudley Manor Drive

Manassas

Virginia

20109

Self Storage

2008

NAP

Loan

RMF

Randolph Park

Group 1

NAP

4616 Randolph Road

Charlotte

North Carolina

28211

Multifamily

Garden

1971

NAP

Loan

RMF

Fairfield Inn & Suites

NAP

8970 Eastchase Parkway

Montgomery

Alabama

36117

Hospitality

Limited Service

2010

NAP

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

Group 7

NAP

3285 Boardwalk Street

Ann Arbor

Michigan

48108

Hospitality

Limited Service

1989

2008

Loan

GSMC

Summervale Apartments

NAP

9221 Pagewood Lane

Houston

Texas

77063

Multifamily

Garden

1978

2010, 2012-2013

Loan

GSMC

McDonough Marketplace

Group 5

NAP

135 Willow Lane

McDonough

Georgia

30253

Retail

Shadow Anchored

2003

NAP

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

Loan

MC-Five Mile

Capitol View

NAP

1402 North Capitol Avenue

Indianapolis

Indiana

46202

Mixed Use

Office/Retail

1919, 2007

2006

Loan

MC-Five Mile

Prestonwood Apartments

Group 8

NAP

13210 Prestonwood Forest Drive

Houston

Texas

77070

Multifamily

Garden

1978

NAP

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

Loan

13, 33

GSMC

Mozzo Apartments

NAP

531 Virginia Avenue

Indianapolis

Indiana

46203

Multifamily

Conventional

2013

NAP

Loan

CGMRC

Urbane Apartment Portfolio

NAP

51.01

Property

Urbane on Center

612-620 South Center Street

Royal Oak

Michigan

48067

Multifamily

Garden

1976

2007

51.02

Property

Urbane on Crooks South

1923 Crooks Road

Royal Oak

Michigan

48073

Multifamily

Garden

1956

2007

51.03

Property

Urbane on Breckenridge

346 West Breckenridge Street

Ferndale

Michigan

48220

Multifamily

Garden

1925

2008-2009

51.04

Property

Urbane on Catalpa

2575 Catalpa Drive

Berkley

Michigan

48072

Multifamily

Garden

1969

2006

Loan

JLC

215 Ohio Street

NAP

215 West Ohio Street

Chicago

Illinois

60610

Office

CBD

1909

2006

Loan

GSMC

Norton Commons

Group 5

NAP

647-702 Commonwealth Drive

Norton

Virginia

24273

Retail

Shadow Anchored

2005

NAP

Loan

MC-Five Mile

Westridge Business Center

NAP

5665 and 5693 South Westridge Drive

New Berlin

Wisconsin

53151

Industrial

Flex

1999

NAP

Loan

MC-Five Mile

Shops at Memorial Heights

NAP

920 Studemont Street

Houston

Texas

77007

Retail

Shadow Anchored

2000

NAP

Loan

RMF

Key Lock Mini Storage

NAP

1022 Dix Avenue and 25 Triangle Park Road

Various

New York

Various

Self Storage

1985, 2001

NAP

Loan

MC-Five Mile

Cinema Place

NAP

1057-1069 B Street

Hayward

California

94541

Retail

Anchored

2008

NAP

Loan

JLC

Park 2000 Mini Storage

Group 6

NAP

2550 & 2595 Chandler Avenue

Las Vegas

Nevada

89120

Self Storage

1983, 1985, 1989

NAP

Loan

MC-Five Mile

800 Wilcrest Drive

NAP

800 Wilcrest Drive

Houston

Texas

77042

Office

CBD

1982

NAP

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

NAP

60.01

Property

Meadowbrook Shopping Center

910 Lincoln Highway West

New Haven

Indiana

46774

Retail

Unanchored

1967, 2011

NAP

60.02

Property

Volunteer Crossing Shopping Center

1103 Volunteer Parkway

Bristol

Tennessee

37620

Retail

Anchored

1972

2003-2010

Loan

MC-Five Mile

Holiday Inn Express, Muncie

Group 7

NAP

4201 West Bethel Avenue

Muncie

Indiana

47304

Hospitality

Limited Service

1997

2007

Loan

MC-Five Mile

1122 Milledge Street

NAP

1122 Milledge Street

East Point

Georgia

30344

Industrial

Warehouse/Distribution

1954

2005-2006

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

Loan

JLC

257 West 17th Street

NAP

257 West 17th Street

New York

10011

Retail

Single Tenant Retail

1907

2013

Loan

MC-Five Mile

La Plaza Apartments

NAP

1350 Witte Road

Houston

Texas

77055

Multifamily

Garden

1965

NAP

Loan

MC-Five Mile

Gibson & Heritage MHCs

NAP

925 Adams Road and 8810 Pocahontas Trail

Williamsburg

Virginia

23185

Manufactured Housing

1960

NAP

Loan

MC-Five Mile

Timbers of Keegans Bayou

Group 8

NAP

11650 West Bellfort Street

Houston

Texas

77099

Multifamily

Garden

1982

NAP

Loan

CGMRC

Gappie Plaza

NAP

321-337 East 35th Street and 3500 South Drive Martin Luther King Junior Drive

Chicago

Illinois

60653

Retail

Unanchored

1929

NAP

Loan

MC-Five Mile

Forest View Apartments

NAP

301 Tri City Beach Road

Baytown

Texas

77520

Multifamily

Garden

1964-1967

2009

Loan

MC-Five Mile

Joyner Crossing

NAP

10553 East NC Highway 97

Rocky Mount

North Carolina

27803

Retail

Anchored

2003

NAP

Loan

RMF

Summerwood Self Storage

NAP

14411 West Lake Houston Parkway

Houston

Texas

77044

Self Storage

2009

NAP

Loan

JLC

Moores Mill Village Apartments

Group 4

NAP

2453 Coronet Way Northwest

Atlanta

Georgia

30318

Multifamily

Garden

1965

2012-2013

Loan

MC-Five Mile

Archer Plaza

Group 9

NAP

5893-5915 South Archer Avenue

Chicago

Illinois

60638

Retail

Unanchored

1987

NAP

Loan

CGMRC

Amsdell Madison Square Self Storage FL

Group 10

NAP

4413 Madison Boulevard

New Port Richey

Florida

34652

Self Storage

2007

NAP

Loan

RMF

Timber Run Apartments

NAP

13000 Woodforest Boulevard

Houston

Texas

77015

Multifamily

Garden

1980

2011

Loan

CGMRC

Amsdell Great American Storage IL

Group 10

NAP

2556 Bernice Road

Lansing

Illinois

60438

Self Storage

2008

NAP

Loan

RMF

Gandy Shoppes

NAP

3801 West Gandy Boulevard

Tampa

Florida

33611

Retail

Unanchored

1997

NAP

E-2

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	6.7%	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	6.4%	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	6.4%	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	5.5%	48,343,768	4.405000%	0.023050%	4.381950%	300,633.78	3,607,605.36
5	Loan	13, 15, 16, 17	RMF	Walpole Shopping Mall	397,971	SF	162.07	Fee Simple	47,000,000	47,000,000	47,000,000	4.3%	42,316,349	5.300000%	0.023050%	5.276950%	260,993.19	3,131,918.28
6	Loan	13, 18	MC-Five Mile	Regency Portfolio	1,362,551	SF	32.15		43,800,000	43,800,000	43,800,000	4.0%	36,260,955	5.220000%	0.013050%	5.206950%	241,052.00	2,892,624.00
6.01	Property			Prestonsburg Village	175,646	SF		Fee Simple			6,304,830
6.02	Property			Jackson Park	123,778	SF		Fee Simple			5,933,950
6.03	Property			River Creek Village	131,553	SF		Fee Simple			5,785,610
6.04	Property			Oak Station	170,745	SF		Fee Simple			5,488,910
6.05	Property			Village Center	142,760	SF		Fee Simple			4,969,690
6.06	Property			Twin County Plaza	160,975	SF		Fee Simple			3,560,370
6.07	Property			Jackson Square	73,612	SF		Fee Simple			2,225,230
6.08	Property			Flint River Plaza	76,247	SF		Fee Simple			1,909,990
6.09	Property			Country Roads	78,245	SF		Fee Simple			1,557,660
6.10	Property			Village Square	52,980	SF		Fee Simple			1,483,490
6.11	Property			T&C Center	68,451	SF		Fee Simple			1,298,050
6.12	Property	13		Green Acres	35,416	SF		Fee Simple			1,260,970
6.13	Property	13		Vancleave Center	37,364	SF		Fee Simple			1,131,160
6.14	Property	13		Quitman Center	34,779	SF		Fee Simple			890,090
7	Loan		JLC	Shadow Mountain Marketplace	201,044	SF	189.01	Fee Simple	38,000,000	38,000,000	38,000,000	3.5%	33,484,184	5.750000%	0.103050%	5.646950%	221,757.69	2,661,092.28
8	Loan	19	GSMC	1245 16th Street	57,457	SF	643.96	Fee Simple	37,000,000	37,000,000	37,000,000	3.4%	37,000,000	4.927500%	0.013050%	4.914450%	154,041.41	1,848,496.92
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott	338	Rooms	92,544.38	Fee Simple	31,280,000	31,280,000	31,280,000	2.9%	29,181,882	5.044550%	0.103050%	4.941500%	171,914.52	2,062,974.24
10	Loan	22	MC-Five Mile	University Tower	184,969	SF	145.81	Fee Simple	27,000,000	26,970,629	26,970,629	2.5%	24,862,508	4.900000%	0.013050%	4.886950%	143,296.21	1,719,554.52
11	Loan	23	RMF	Olympia Development Walgreens Portfolio	79,245	SF	286.83		22,730,000	22,730,000	22,730,000	2.1%	22,730,000	5.020000%	0.023050%	4.996950%	96,407.82	1,156,893.84
11.01	Property			Walgreens - Sarasota, FL	17,145	SF		Fee Simple			5,700,000
11.02	Property			Walgreens - Bradenton, FL	15,930	SF		Fee Simple			4,770,000
11.03	Property			Walgreens - Lawrenceville, GA	15,120	SF		Fee Simple			4,230,000
11.04	Property			Walgreens - Merritt Island, FL	15,120	SF		Fee Simple			4,220,000
11.05	Property			Walgreens - Seminole, FL	15,930	SF		Fee Simple			3,810,000
12	Loan		JLC	8670 Wilshire	51,256	SF	438.97	Fee Simple	22,500,000	22,500,000	22,500,000	2.1%	21,071,587	6.089000%	0.103050%	5.985950%	136,189.00	1,634,268.00
13	Loan	24, 25	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
13.01	Property			Mariner’s Landing	82,504	SF		Fee Simple			12,527,976
13.02	Property			2401 Bert Drive	175,325	SF		Fee Simple			9,732,890
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio	984	Units	19,787.10		19,500,000	19,470,503	19,470,503	1.8%	17,378,174	5.100000%	0.013050%	5.086950%	115,134.06	1,381,608.72
14.01	Property	13		Kirkwood Landing Apartments	264	Units		Fee Simple			6,235,554
14.02	Property			Valencia at Spring Branch	228	Units		Fee Simple			5,568,564
14.03	Property			The Forest Apartments	192	Units		Fee Simple			4,160,697
14.04	Property			Pine Creek Apartments	300	Units		Fee Simple			3,505,689
15	Loan		CGMRC	McAllister Plaza	190,223	SF	94.63	Fee Simple	18,000,000	18,000,000	18,000,000	1.7%	15,318,154	5.280000%	0.123050%	5.156950%	99,731.39	1,196,776.68
16	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
17	Loan		JLC	The Portland Paramount Hotel	154	Rooms	103,666.11	Fee Simple	16,000,000	15,964,581	15,964,581	1.5%	13,203,447	5.119000%	0.103050%	5.015950%	87,058.86	1,044,706.32
18	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
19	Loan		JLC	Sail Pointe Apartments	230	Units	64,130.43	Fee Simple	14,750,000	14,750,000	14,750,000	1.4%	13,004,915	5.775000%	0.103050%	5.671950%	86,311.39	1,035,736.68
20	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
21	Loan		RMF	The Brittany	210	Units	67,142.86	Fee Simple	14,100,000	14,100,000	14,100,000	1.3%	13,055,651	5.270000%	0.023050%	5.246950%	78,035.48	936,425.76
22	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
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio	120,561	SF	107.31		12,938,000	12,938,000	12,938,000	1.2%	10,593,136	4.879000%	0.058050%	4.820950%	68,500.38	822,004.56
23.01	Property			Evans Mills Shopping Center	35,900	SF		Fee Simple			4,164,300
23.02	Property	13		Oak Grove Shopping Center	32,660	SF		Fee Simple			3,594,900
23.03	Property			Salem Shopping Center	27,501	SF		Fee Simple			2,633,900
23.04	Property			Marion Shopping Center	24,500	SF		Fee Simple			2,544,900
24	Loan		RMF	Candlewood	288	Units	44,496.53	Fee Simple	12,815,000	12,815,000	12,815,000	1.2%	11,853,640	5.200000%	0.023050%	5.176950%	70,368.56	844,422.72
25	Loan	26, 27	RMF	Related Home Depot	135,000	SF	200.00	Leasehold	12,600,000	12,600,000	12,600,000	1.2%	12,600,000	4.905000%	0.023050%	4.881950%	52,217.81	626,613.72
26	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
27	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
28	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
29	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
30	Loan		GSMC	Bella Apartments	318	Units	36,949.69	Fee Simple	11,750,000	11,750,000	11,750,000	1.1%	10,785,845	4.699000%	0.013050%	4.685950%	60,932.88	731,194.56
31	Loan		JLC	5607-5625 Baum Boulevard	71,072	SF	164.62	Fee Simple	11,700,000	11,700,000	11,700,000	1.1%	10,416,570	6.205000%	0.103050%	6.101950%	71,696.84	860,362.08

E-3

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 ($) (2)	Service ($)
32	Loan	28, 29	JLC	Ball State Portfolio	332	Units	34,698.80	Fee Simple	11,520,000	11,520,000	11,520,000	1.1%	10,294,070	5.450000%	0.103050%	5.346950%	65,048.36	780,580.32
33	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	1.1%	8,858,232	5.850000%	0.013050%	5.836950%	73,043.80	876,525.60
34	Loan		JLC	Village Manor	116	Units	92,153.12	Fee Simple	10,700,000	10,689,762	10,689,762	1.0%	8,919,648	5.436000%	0.103050%	5.332950%	60,324.47	723,893.64
35	Loan		JLC	Northlake Square SC	82,578	SF	127.05	Fee Simple	10,500,000	10,491,689	10,491,689	1.0%	8,948,913	6.173000%	0.103050%	6.069950%	64,125.39	769,504.68
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio	106,193	SF	90.40		9,600,000	9,600,000	9,600,000	0.9%	7,860,111	4.879000%	0.058050%	4.820950%	50,827.30	609,927.60
36.01	Property			Salisbury Shopping Center	29,722	SF		Fee Simple			3,450,000
36.02	Property			Brewton Shopping Center	30,020	SF		Fee Simple			2,587,500
36.03	Property			Selma Shopping Center	24,851	SF		Fee Simple			1,987,500
36.04	Property			Dillon Shopping Center	21,600	SF		Fee Simple			1,575,000
37	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
38	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
38.01	Property			Countryside Estates MHP (Hays, KS)	209	Pads		Fee Simple			2,650,000
38.02	Property			Prairie Village MHP (Salina, KS)	124	Pads		Fee Simple			2,350,000
38.03	Property			Cedar Creek MHP (Salina, KS)	150	Pads		Fee Simple			2,325,000
38.04	Property			West Cloud MHP (Salina, KS)	102	Pads		Fee Simple			1,375,000
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio	107,302	SF	77.20		8,284,000	8,284,000	8,284,000	0.8%	6,782,621	4.879000%	0.058050%	4.820950%	43,859.72	526,316.64
39.01	Property			Pryor Shopping Center	26,371	SF		Fee Simple			2,436,500
39.02	Property	31		Malvern Shopping Center	38,050	SF		Fee Simple			2,362,600
39.03	Property			Cortez Shopping Center	20,400	SF		Fee Simple			1,749,800
39.04	Property	13		Enid Shopping Center	22,481	SF		Fee Simple			1,735,100
40	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
41	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
42	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
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor	109	Rooms	67,297.64	Fee Simple	7,350,000	7,335,443	7,335,443	0.7%	6,165,315	5.640000%	0.013050%	5.626950%	42,380.38	508,564.56
44	Loan		GSMC	Summervale Apartments	310	Units	23,548.39	Fee Simple	7,300,000	7,300,000	7,300,000	0.7%	6,300,148	4.897000%	0.058050%	4.838950%	38,729.74	464,756.88
45	Loan		GSMC	McDonough Marketplace	63,154	SF	115.19	Fee Simple	7,275,000	7,275,000	7,275,000	0.7%	6,286,411	4.948000%	0.013050%	4.934950%	38,822.90	465,874.80
46	Loan		JLC	Plaza Vegas Business Park	225,856	SF	31.84	Fee Simple	7,200,000	7,190,247	7,190,247	0.7%	5,516,711	5.692000%	0.103050%	5.588950%	45,043.65	540,523.80
47	Loan	32	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
48	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
49	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
50	Loan	13, 33	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
51	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
51.01	Property			Urbane on Center	31	Units		Fee Simple			2,045,595
51.02	Property			Urbane on Crooks South	19	Units		Fee Simple			1,147,529
51.03	Property			Urbane on Breckenridge	22	Units		Fee Simple			1,097,636
51.04	Property			Urbane on Catalpa	16	Units		Fee Simple			1,097,636
52	Loan	34	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
53	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
54	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
55	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
56	Loan	13	RMF	Key Lock Mini Storage	86,550	SF	58.87	Fee Simple	5,100,000	5,094,986	5,094,986	0.5%	4,236,630	5.325000%	0.023050%	5.301950%	28,399.77	340,797.24
57	Loan	35	MC-Five Mile	Cinema Place	52,953	SF	94.33	Leasehold	5,000,000	4,995,256	4,995,256	0.5%	4,172,478	5.470000%	0.013050%	5.456950%	28,295.41	339,544.92
58	Loan		JLC	Park 2000 Mini Storage	171,669	SF	29.09	Fee Simple	5,000,000	4,993,262	4,993,262	0.5%	3,834,620	5.719000%	0.103050%	5.615950%	31,361.72	376,340.64
59	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
60	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
60.01	Property	13		Meadowbrook Shopping Center	65,750	SF		Fee Simple			2,650,000
60.02	Property	13		Volunteer Crossing Shopping Center	64,425	SF		Fee Simple			1,850,000
61	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
62	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
63	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
64	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
65	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
66	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
67	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
68	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
69	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
70	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
71	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
72	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
73	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
74	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
75	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
76	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
77	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

E-4

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	Due
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	Date
1	Loan	8	GSMC	Windsor Court New Orleans			Amortizing	Actual/360	1	0	0	120	119	360	359	9/19/2013	6
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	6
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	6
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	6
5	Loan	13, 15, 16, 17	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	6
6	Loan	13, 18	MC-Five Mile	Regency Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	10/11/2013	6
6.01	Property			Prestonsburg Village
6.02	Property			Jackson Park
6.03	Property			River Creek Village
6.04	Property			Oak Station
6.05	Property			Village Center
6.06	Property			Twin County Plaza
6.07	Property			Jackson Square
6.08	Property			Flint River Plaza
6.09	Property			Country Roads
6.10	Property			Village Square
6.11	Property			T&C Center
6.12	Property	13		Green Acres
6.13	Property	13		Vancleave Center
6.14	Property	13		Quitman Center
7	Loan		JLC	Shadow Mountain Marketplace			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/11/2013	6
8	Loan	19	GSMC	1245 16th Street			Interest Only	Actual/360	1	120	119	120	119	0	0	9/25/2013	6
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott			Interest Only, Then Amortizing	Actual/360	1	11	10	59	58	300	300	10/11/2013	6
10	Loan	22	MC-Five Mile	University Tower			Amortizing	Actual/360	1	0	0	60	59	360	359	9/20/2013	1
11	Loan	23	RMF	Olympia Development Walgreens Portfolio			Interest Only - ARD	Actual/360	0	60	60	60	60	0	0	10/18/2013	6
11.01	Property			Walgreens - Sarasota, FL
11.02	Property			Walgreens - Bradenton, FL
11.03	Property			Walgreens - Lawrenceville, GA
11.04	Property			Walgreens - Merritt Island, FL
11.05	Property			Walgreens - Seminole, FL
12	Loan		JLC	8670 Wilshire			Interest Only, Then Amortizing	Actual/360	0	60	60	120	120	360	360	10/7/2013	6
13	Loan	24, 25	JLC	Mariner’s Landing and 2401 Bert			Amortizing	Actual/360	2	0	0	120	118	360	358	8/29/2013	6
13.01	Property			Mariner’s Landing
13.02	Property			2401 Bert Drive
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio			Amortizing	Actual/360	1	0	0	60	59	300	299	9/27/2013	6
14.01	Property	13		Kirkwood Landing Apartments
14.02	Property			Valencia at Spring Branch
14.03	Property			The Forest Apartments
14.04	Property			Pine Creek Apartments
15	Loan		CGMRC	McAllister Plaza			Interest Only, Then Amortizing	Actual/360	1	12	11	120	119	360	360	9/12/2013	6
16	Loan		RMF	Parkway and Parkgreen on Bellaire			Interest Only, Then Amortizing	Actual/360	1	36	35	120	119	360	360	9/18/2013	6
17	Loan		JLC	The Portland Paramount Hotel			Amortizing	Actual/360	2	0	0	120	118	360	358	8/22/2013	6
18	Loan		JLC	Monterra Apartments			Interest Only, Then Amortizing	Actual/360	2	24	22	60	58	360	360	8/21/2013	6
19	Loan		JLC	Sail Pointe Apartments			Interest Only, Then Amortizing	Actual/360	2	24	22	120	118	360	360	8/19/2013	6
20	Loan		RMF	Villages on the River			Interest Only, Then Amortizing	Actual/360	0	12	12	60	60	360	360	10/16/2013	6
21	Loan		RMF	The Brittany			Interest Only, Then Amortizing	Actual/360	2	60	58	120	118	360	360	9/11/2013	6
22	Loan		JLC	Hilton Greenville			Amortizing	Actual/360	0	0	0	60	60	300	300	10/30/2013	6
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	10/15/2013	6
23.01	Property			Evans Mills Shopping Center
23.02	Property	13		Oak Grove Shopping Center
23.03	Property			Salem Shopping Center
23.04	Property			Marion Shopping Center
24	Loan		RMF	Candlewood			Interest Only, Then Amortizing	Actual/360	2	60	58	120	118	360	360	9/11/2013	6
25	Loan	26, 27	RMF	Related Home Depot	59,677.50	716,130.00	Interest Only	Actual/360	1	120	119	120	119	0	0	10/3/2013	6
26	Loan		JLC	Oaks at Holcomb Bridge			Interest Only, Then Amortizing	Actual/360	1	24	23	120	119	360	360	9/26/2013	6
27	Loan		JLC	Sanctuary at Winterlakes Apartments			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/10/2013	6
28	Loan		JLC	The Camp			Interest Only, Then Amortizing	Actual/360	2	60	58	121	119	360	360	9/3/2013	6
29	Loan		JLC	Park 41 Evansville			Amortizing	Actual/360	1	0	0	120	119	360	359	10/2/2013	6
30	Loan		GSMC	Bella Apartments			Amortizing	Actual/360	0	0	0	60	60	360	360	10/18/2013	6
31	Loan		JLC	5607-5625 Baum Boulevard			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/11/2013	6

E-5

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	Due
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	Date
32	Loan	28, 29	JLC	Ball State Portfolio			Interest Only, Then Amortizing	Actual/360	2	36	34	120	118	360	360	8/29/2013	6
33	Loan	13	MC-Five Mile	Sheraton Four Points Hotel O’Hare			Amortizing	Actual/360	0	0	0	120	120	300	300	10/18/2013	6
34	Loan		JLC	Village Manor			Amortizing	Actual/360	1	0	0	120	119	360	359	9/25/2013	6
35	Loan		JLC	Northlake Square SC			Amortizing	Actual/360	1	0	0	120	119	360	359	9/10/2013	6
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	10/15/2013	6
36.01	Property			Salisbury Shopping Center
36.02	Property			Brewton Shopping Center
36.03	Property			Selma Shopping Center
36.04	Property			Dillon Shopping Center
37	Loan		GSMC	Sweetwater Apartments			Interest Only, Then Amortizing	Actual/360	1	12	11	60	59	360	360	9/27/2013	6
38	Loan		MC-Five Mile	Saddleback MHC Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	10/9/2013	6
38.01	Property			Countryside Estates MHP (Hays, KS)
38.02	Property			Prairie Village MHP (Salina, KS)
38.03	Property			Cedar Creek MHP (Salina, KS)
38.04	Property			West Cloud MHP (Salina, KS)
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio			Amortizing	Actual/360	0	0	0	120	120	360	360	10/15/2013	6
39.01	Property			Pryor Shopping Center
39.02	Property	31		Malvern Shopping Center
39.03	Property			Cortez Shopping Center
39.04	Property	13		Enid Shopping Center
40	Loan		GSMC	Self Storage Plus Manassas			Amortizing	Actual/360	1	0	0	120	119	360	359	9/18/2013	6
41	Loan		RMF	Randolph Park			Interest Only, Then Amortizing	Actual/360	2	60	58	120	118	360	360	9/11/2013	6
42	Loan	13	RMF	Fairfield Inn & Suites			Amortizing	Actual/360	1	0	0	120	119	300	299	9/17/2013	6
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor			Amortizing	Actual/360	2	0	0	120	118	360	358	8/15/2013	6
44	Loan		GSMC	Summervale Apartments			Interest Only, Then Amortizing	Actual/360	1	24	23	120	119	360	360	9/27/2013	6
45	Loan		GSMC	McDonough Marketplace			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/17/2013	6
46	Loan		JLC	Plaza Vegas Business Park			Amortizing	Actual/360	1	0	0	120	119	300	299	10/1/2013	6
47	Loan	32	MC-Five Mile	Capitol View			Amortizing	Actual/360	2	0	0	120	118	360	358	8/29/2013	6
48	Loan		MC-Five Mile	Prestonwood Apartments			Amortizing	Actual/360	0	0	0	120	120	360	360	10/10/2013	6
49	Loan		JLC	University Garden Apartments			Amortizing	Actual/360	1	0	0	120	119	360	359	9/16/2013	6
50	Loan	13, 33	GSMC	Mozzo Apartments			Amortizing	Actual/360	1	0	0	120	119	360	359	9/24/2013	6
51	Loan		CGMRC	Urbane Apartment Portfolio			Amortizing	Actual/360	2	0	0	120	118	360	358	8/29/2013	6
51.01	Property			Urbane on Center
51.02	Property			Urbane on Crooks South
51.03	Property			Urbane on Breckenridge
51.04	Property			Urbane on Catalpa
52	Loan	34	JLC	215 Ohio Street			Amortizing	Actual/360	2	0	0	120	118	360	358	8/16/2013	6
53	Loan		GSMC	Norton Commons			Interest Only, Then Amortizing	Actual/360	2	24	22	120	118	360	360	9/4/2013	6
54	Loan		MC-Five Mile	Westridge Business Center			Amortizing	Actual/360	2	0	0	120	118	360	358	8/15/2013	6
55	Loan		MC-Five Mile	Shops at Memorial Heights			Amortizing	Actual/360	2	0	0	120	118	360	358	8/15/2013	6
56	Loan	13	RMF	Key Lock Mini Storage			Amortizing	Actual/360	1	0	0	120	119	360	359	10/11/2013	6
57	Loan	35	MC-Five Mile	Cinema Place			Amortizing	Actual/360	1	0	0	120	119	360	359	10/4/2013	6
58	Loan		JLC	Park 2000 Mini Storage			Amortizing	Actual/360	1	0	0	120	119	300	299	9/13/2013	6
59	Loan		MC-Five Mile	800 Wilcrest Drive			Amortizing	Actual/360	0	0	0	120	120	360	360	10/18/2013	6
60	Loan	13	MC-Five Mile	Meadowbrook & Volunteer Crossing			Amortizing	Actual/360	0	0	0	120	120	360	360	10/18/2013	6
60.01	Property	13		Meadowbrook Shopping Center
60.02	Property	13		Volunteer Crossing Shopping Center
61	Loan		MC-Five Mile	Holiday Inn Express, Muncie			Amortizing	Actual/360	0	0	0	120	120	300	300	10/17/2013	6
62	Loan		MC-Five Mile	1122 Milledge Street			Amortizing	Actual/360	1	0	0	120	119	360	359	9/11/2013	6
63	Loan		MC-Five Mile	Broadway Festival Shopping Center			Amortizing	Actual/360	1	0	0	60	59	360	359	9/24/2013	6
64	Loan		JLC	257 West 17th Street			Interest Only, Then Amortizing	Actual/360	0	24	24	120	120	360	360	10/15/2013	6
65	Loan		MC-Five Mile	La Plaza Apartments			Amortizing	Actual/360	1	0	0	84	83	300	299	9/20/2013	6
66	Loan		MC-Five Mile	Gibson & Heritage MHCs			Amortizing	Actual/360	0	0	0	120	120	360	360	10/15/2013	6
67	Loan		MC-Five Mile	Timbers of Keegans Bayou			Amortizing	Actual/360	0	0	0	120	120	360	360	10/11/2013	6
68	Loan		CGMRC	Gappie Plaza			Amortizing	Actual/360	1	0	0	120	119	360	359	9/26/2013	6
69	Loan		MC-Five Mile	Forest View Apartments			Interest Only, Then Amortizing	Actual/360	0	12	12	84	84	360	360	10/9/2013	6
70	Loan		MC-Five Mile	Joyner Crossing			Interest Only, Then Amortizing	Actual/360	1	24	23	120	119	300	300	9/10/2013	6
71	Loan		RMF	Summerwood Self Storage			Amortizing	Actual/360	0	0	0	120	120	360	360	10/16/2013	6
72	Loan		JLC	Moores Mill Village Apartments			Amortizing	Actual/360	0	0	0	120	120	360	360	10/16/2013	6
73	Loan		MC-Five Mile	Archer Plaza			Amortizing	Actual/360	1	0	0	60	59	360	359	9/23/2013	6
74	Loan		CGMRC	Amsdell Madison Square Self Storage FL			Amortizing	Actual/360	2	0	0	120	118	360	358	8/22/2013	6
75	Loan		RMF	Timber Run Apartments			Interest Only, Then Amortizing	Actual/360	2	6	4	120	118	360	360	9/5/2013	6
76	Loan		CGMRC	Amsdell Great American Storage IL			Interest Only, Then Amortizing	Actual/360	2	12	10	120	118	360	360	8/21/2013	6
77	Loan		RMF	Gandy Shoppes			Amortizing	Actual/360	0	0	0	120	120	360	360	10/16/2013	6

E-6

GSMS 2013-GCJ16 Annex A

Grace

Third

Control

Loan /

Mortgage

First

Last IO

First P&I

ARD

Final

Period-

Most Recent

Number

Property Flag

Footnotes

Loan Seller

Property Name

Due Date

Maturity Date / ARD

(Yes / No)

Maturity Date

Late Fee

Default

Prepayment Provision (3)

NOI ($)

NOI Date

Loan

GSMC

Windsor Court New Orleans

11/6/2013

10/6/2023

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

12/31/2011

Loan

9, 10

CGMRC

Miracle Mile Shops

10/6/2013

9/6/2018

10/6/2018

9/6/2023

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

12/31/2011

Loan

11, 12

JLC

Matrix MHC Portfolio

9/6/2013

8/6/2014

9/6/2014

8/6/2018

Lockout/27_Defeasance/30_0%/3

14,089,375

12/31/2011

3.01

Property

Westbridge Manor

3,165,586

12/31/2011

3.02

Property

Westbrook

2,321,412

12/31/2011

3.03

Property

Avon on the Lake

1,832,368

12/31/2011

3.04

Property

Oakland Glens

1,466,574

12/31/2011

3.05

Property

Green Park South

1,063,901

12/31/2011

3.06

Property

Fairchild Lake

1,086,390

12/31/2011

3.07

Property

Cranberry Lake

1,121,142

12/31/2011

3.08

Property

Grand Blanc Crossing

684,572

12/31/2011

3.09

Property

Holly Hills

394,874

12/31/2011

3.10

Property

Royal Estates

500,270

12/31/2011

3.11

Property

Old Orchard

452,286

12/31/2011

Loan

13, 14

RMF

The Gates at Manhasset

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

3,359,890

12/31/2011

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

10/6/2013

3/6/2017

4/6/2017

9/6/2023

Lockout/26_Defeasance/90_0%/4

4,451,710

12/31/2011

Loan

13, 18

MC-Five Mile

Regency Portfolio

12/6/2013

11/6/2023

Lockout/24_>YM or 1%/91_0%/5

4,682,863

12/31/2011

6.01

Property

Prestonsburg Village

703,727

12/31/2011

6.02

Property

Jackson Park

529,095

12/31/2011

6.03

Property

River Creek Village

498,539

12/31/2011

6.04

Property

Oak Station

484,360

12/31/2011

6.05

Property

Village Center

498,445

12/31/2011

6.06

Property

Twin County Plaza

422,115

12/31/2011

6.07

Property

Jackson Square

240,231

12/31/2011

6.08

Property

Flint River Plaza

248,466

12/31/2011

6.09

Property

Country Roads

244,836

12/31/2011

6.10

Property

Village Square

244,743

12/31/2011

6.11

Property

T&C Center

124,870

12/31/2011

6.12

Property

Green Acres

140,052

12/31/2011

6.13

Property

Vancleave Center

169,467

12/31/2011

6.14

Property

Quitman Center

133,917

12/31/2011

Loan

JLC

Shadow Mountain Marketplace

12/6/2013

11/6/2015

12/6/2015

11/6/2023

Lockout/24_Defeasance/92_0%/4

3,764,617

12/31/2011

Loan

GSMC

1245 16th Street

11/6/2013

10/6/2023

5 days grace, once per calendar year

Lockout/25_Defeasance/88_0%/7

3,503,648

12/31/2011

Loan

13, 20, 21

JLC

Walnut Creek Marriott

11/6/2013

9/6/2014

10/6/2014

9/6/2018

Lockout/25_Defeasance/30_0%/4

2,001,558

12/31/2011

Loan

MC-Five Mile

University Tower

11/1/2013

10/1/2018

Lockout/25_Defeasance/30_0%/5

2,100,953

12/31/2011

Loan

RMF

Olympia Development Walgreens Portfolio

12/6/2013

11/6/2018

Yes

11/6/2023

Lockout/24_Defeasance/32_0%/4

2,044,859

12/31/2011

11.01

Property

Walgreens - Sarasota, FL

520,493

12/31/2011

11.02

Property

Walgreens - Bradenton, FL

415,493

12/31/2011

11.03

Property

Walgreens - Lawrenceville, GA

382,887

12/31/2011

11.04

Property

Walgreens - Merritt Island, FL

400,493

12/31/2011

11.05

Property

Walgreens - Seminole, FL

325,493

12/31/2011

Loan

JLC

8670 Wilshire

12/6/2013

11/6/2018

12/6/2018

11/6/2023

Lockout/24_Defeasance/92_0%/4

2,153,799

12/31/2011

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

2,446,966

12/31/2011

13.01

Property

Mariner’s Landing

N/A

13.02

Property

2401 Bert Drive

N/A

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

11/6/2013

10/6/2018

Lockout/25_>YM or 1%/30_0%/5

(317,114)

12/31/2011

14.01

Property

Kirkwood Landing Apartments

(145,683)

12/31/2011

14.02

Property

Valencia at Spring Branch

(252,289)

12/31/2011

14.03

Property

The Forest Apartments

35,532

12/31/2011

14.04

Property

Pine Creek Apartments

45,326

12/31/2011

Loan

CGMRC

McAllister Plaza

11/6/2013

10/6/2014

11/6/2014

10/6/2023

Lockout/25_Defeasance/91_0%/4

1,147,507

12/31/2011

Loan

RMF

Parkway and Parkgreen on Bellaire

11/6/2013

10/6/2016

11/6/2016

10/6/2023

Lockout/25_Defeasance/91_0%/4

897,986

12/31/2011

Loan

JLC

The Portland Paramount Hotel

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

1,807,202

12/31/2011

Loan

JLC

Monterra Apartments

10/6/2013

9/6/2015

10/6/2015

9/6/2018

Lockout/26_Defeasance/30_0%/4

N/A

Loan

JLC

Sail Pointe Apartments

10/6/2013

9/6/2015

10/6/2015

9/6/2023

Lockout/26_Defeasance/90_0%/4

817,355

12/31/2011

Loan

RMF

Villages on the River

12/6/2013

11/6/2014

12/6/2014

11/6/2018

Lockout/24_Defeasance/32_0%/4

697,606

12/31/2011

Loan

RMF

The Brittany

10/6/2013

9/6/2018

10/6/2018

9/6/2023

5 days grace, once per calendar year

Lockout/26_Defeasance/90_0%/4

1,139,490

12/31/2011

Loan

JLC

Hilton Greenville

12/6/2013

11/6/2018

Lockout/24_Defeasance/32_0%/4

1,544,386

12/31/2011

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

12/6/2013

11/6/2023

5 days grace, once per calendar year

Lockout/23_>YM or 1%/93_0%/4

1,712,396

12/31/2011

23.01

Property

Evans Mills Shopping Center

527,559

12/31/2011

23.02

Property

Oak Grove Shopping Center

470,436

12/31/2011

23.03

Property

Salem Shopping Center

382,034

12/31/2011

23.04

Property

Marion Shopping Center

332,367

12/31/2011

Loan

RMF

Candlewood

10/6/2013

9/6/2018

10/6/2018

9/6/2023

5 days grace, once per calendar year

Lockout/26_Defeasance/90_0%/4

1,079,651

12/31/2011

Loan

26, 27

RMF

Related Home Depot

11/6/2013

10/6/2023

5 days grace, twice per calendar year

Lockout/25_Defeasance/88_0%/7

1,922,270

12/31/2011

Loan

JLC

Oaks at Holcomb Bridge

11/6/2013

10/6/2015

11/6/2015

10/6/2023

Lockout/25_Defeasance/91_0%/4

836,994

12/31/2011

Loan

JLC

Sanctuary at Winterlakes Apartments

12/6/2013

11/6/2015

12/6/2015

11/6/2023

Lockout/24_Defeasance/92_0%/4

933,005

12/31/2011

Loan

JLC

The Camp

10/6/2013

9/6/2018

10/6/2018

10/6/2023

Lockout/26_Defeasance/92_0%/3

1,049,666

12/31/2011

Loan

JLC

Park 41 Evansville

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

N/A

Loan

GSMC

Bella Apartments

12/6/2013

11/6/2018

Lockout/24_>YM or 1%/32_0%/4

N/A

Loan

JLC

5607-5625 Baum Boulevard

12/6/2013

11/6/2015

12/6/2015

11/6/2023

Lockout/24_Defeasance/92_0%/4

N/A

E-7

GSMS 2013-GCJ16 Annex A

Grace

Third

Control

Loan /

Mortgage

First

Last IO

First P&I

ARD

Final

Period-

Most Recent

Number

Property Flag

Footnotes

Loan Seller

Property Name

Due Date

Maturity Date / ARD

(Yes / No)

Maturity Date

Late Fee

Default

Prepayment Provision (3)

NOI ($)

NOI Date

Loan

28, 29

JLC

Ball State Portfolio

10/6/2013

9/6/2016

10/6/2016

9/6/2023

Lockout/26_Defeasance/90_0%/4

1,316,214

12/31/2011

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

1,376,654

12/31/2011

Loan

JLC

Village Manor

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

607,303

12/31/2011

Loan

JLC

Northlake Square SC

11/6/2013

10/6/2023

Lockout/25_Defeasance/92_0%/3

1,203,319

12/31/2011

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

12/6/2013

11/6/2023

5 days grace, once per calendar year

Lockout/23_>YM or 1%/93_0%/4

1,149,243

12/31/2011

36.01

Property

Salisbury Shopping Center

360,660

12/31/2011

36.02

Property

Brewton Shopping Center

333,580

12/31/2011

36.03

Property

Selma Shopping Center

228,468

12/31/2011

36.04

Property

Dillon Shopping Center

226,535

12/31/2011

Loan

GSMC

Sweetwater Apartments

11/6/2013

10/6/2014

11/6/2014

10/6/2018

Lockout/25_Defeasance/31_0%/4

N/A

Loan

MC-Five Mile

Saddleback MHC Portfolio

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

837,403

12/31/2011

38.01

Property

Countryside Estates MHP (Hays, KS)

203,496

12/31/2011

38.02

Property

Prairie Village MHP (Salina, KS)

251,498

12/31/2011

38.03

Property

Cedar Creek MHP (Salina, KS)

222,648

12/31/2011

38.04

Property

West Cloud MHP (Salina, KS)

159,761

12/31/2011

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

12/6/2013

11/6/2023

5 days grace, once per calendar year

Lockout/23_>YM or 1%/93_0%/4

989,765

12/31/2011

39.01

Property

Pryor Shopping Center

295,663

12/31/2011

39.02

Property

Malvern Shopping Center

267,744

12/31/2011

39.03

Property

Cortez Shopping Center

229,371

12/31/2011

39.04

Property

Enid Shopping Center

196,987

12/31/2011

Loan

GSMC

Self Storage Plus Manassas

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

667,255

12/31/2011

Loan

RMF

Randolph Park

10/6/2013

9/6/2018

10/6/2018

9/6/2023

5 days grace, once per calendar year

Lockout/26_Defeasance/90_0%/4

534,958

12/31/2011

Loan

RMF

Fairfield Inn & Suites

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

677,781

12/31/2011

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

980,000

12/31/2011

Loan

GSMC

Summervale Apartments

11/6/2013

10/6/2015

11/6/2015

10/6/2023

Lockout/25_Defeasance/90_0%/5

633,704

12/31/2011

Loan

GSMC

McDonough Marketplace

12/6/2013

11/6/2015

12/6/2015

11/6/2023

Lockout/24_Defeasance/92_0%/4

857,289

12/31/2011

Loan

JLC

Plaza Vegas Business Park

11/6/2013

10/6/2023

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

607,985

12/31/2011

Loan

MC-Five Mile

Capitol View

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

789,842

12/31/2011

Loan

MC-Five Mile

Prestonwood Apartments

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

406,764

12/31/2011

Loan

JLC

University Garden Apartments

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

N/A

Loan

13, 33

GSMC

Mozzo Apartments

11/6/2013

10/6/2023

5 days grace, once per calendar year

Lockout/25_Defeasance/91_0%/4

N/A

Loan

CGMRC

Urbane Apartment Portfolio

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

523,237

12/31/2011

51.01

Property

Urbane on Center

204,900

12/31/2011

51.02

Property

Urbane on Crooks South

97,721

12/31/2011

51.03

Property

Urbane on Breckenridge

107,031

12/31/2011

51.04

Property

Urbane on Catalpa

113,586

12/31/2011

Loan

JLC

215 Ohio Street

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

N/A

Loan

GSMC

Norton Commons

10/6/2013

9/6/2015

10/6/2015

9/6/2023

Lockout/26_Defeasance/90_0%/4

607,212

12/31/2011

Loan

MC-Five Mile

Westridge Business Center

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

478,611

12/31/2011

Loan

MC-Five Mile

Shops at Memorial Heights

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

380,184

12/31/2011

Loan

RMF

Key Lock Mini Storage

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

359,237

12/31/2011

Loan

MC-Five Mile

Cinema Place

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

N/A

Loan

JLC

Park 2000 Mini Storage

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

635,754

12/31/2011

Loan

MC-Five Mile

800 Wilcrest Drive

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

479,978

12/31/2011

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

414,568

12/31/2011

60.01

Property

Meadowbrook Shopping Center

200,713

12/31/2011

60.02

Property

Volunteer Crossing Shopping Center

213,855

12/31/2011

Loan

MC-Five Mile

Holiday Inn Express, Muncie

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

700,249

12/31/2011

Loan

MC-Five Mile

1122 Milledge Street

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

N/A

Loan

MC-Five Mile

Broadway Festival Shopping Center

11/6/2013

10/6/2018

Lockout/25_Defeasance/31_0%/4

365,737

12/31/2011

Loan

JLC

257 West 17th Street

12/6/2013

11/6/2015

12/6/2015

11/6/2023

Lockout/24_Defeasance/92_0%/4

N/A

Loan

MC-Five Mile

La Plaza Apartments

11/6/2013

10/6/2020

Lockout/25_Defeasance/55_0%/4

412,275

12/31/2011

Loan

MC-Five Mile

Gibson & Heritage MHCs

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

415,339

12/31/2011

Loan

MC-Five Mile

Timbers of Keegans Bayou

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

425,273

12/31/2011

Loan

CGMRC

Gappie Plaza

11/6/2013

10/6/2023

Lockout/25_Defeasance/91_0%/4

460,079

12/31/2011

Loan

MC-Five Mile

Forest View Apartments

12/6/2013

11/6/2014

12/6/2014

11/6/2020

Lockout/24_Defeasance/56_0%/4

269,233

12/31/2011

Loan

MC-Five Mile

Joyner Crossing

11/6/2013

10/6/2015

11/6/2015

10/6/2023

Lockout/25_Defeasance/91_0%/4

468,252

12/31/2011

Loan

RMF

Summerwood Self Storage

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

93,202

12/31/2011

Loan

JLC

Moores Mill Village Apartments

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

N/A

Loan

MC-Five Mile

Archer Plaza

11/6/2013

10/6/2018

Lockout/25_Defeasance/31_0%/4

367,215

12/31/2011

Loan

CGMRC

Amsdell Madison Square Self Storage FL

10/6/2013

9/6/2023

Lockout/26_Defeasance/90_0%/4

150,305

12/31/2011

Loan

RMF

Timber Run Apartments

10/6/2013

3/6/2014

4/6/2014

9/6/2023

Lockout/26_Defeasance/87_0%/7

N/A

Loan

CGMRC

Amsdell Great American Storage IL

10/6/2013

9/6/2014

10/6/2014

9/6/2023

Lockout/26_Defeasance/90_0%/4

155,431

12/31/2011

Loan

RMF

Gandy Shoppes

12/6/2013

11/6/2023

Lockout/24_Defeasance/92_0%/4

145,857

12/31/2011

E-8

GSMS 2013-GCJ16 Annex A

					Second	Second
Control	Loan /		Mortgage		Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Underwritten	Underwritten	Underwritten Net
Number	Property Flag	Footnotes	Loan Seller	Property Name	NOI ($)	NOI Date	EGI (if past 2012) ($)	Expenses (if past 2012) ($)	NOI (if past 2012) ($)	NOI Date (if past 2012)	# of months	Description	EGI ($)	Expenses ($)	Operating Income ($)
1	Loan	8	GSMC	Windsor Court New Orleans	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	9,576,399
2	Loan	9, 10	CGMRC	Miracle Mile Shops	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	48,435,953
3	Loan	11, 12	JLC	Matrix MHC Portfolio	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	15,026,367
3.01	Property			Westbridge Manor	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	3,289,162
3.02	Property			Westbrook	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	2,373,596
3.03	Property			Avon on the Lake	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	1,812,851
3.04	Property			Oakland Glens	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	1,800,953
3.05	Property			Green Park South	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	1,346,570
3.06	Property			Fairchild Lake	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	1,156,191
3.07	Property			Cranberry Lake	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	1,050,203
3.08	Property			Grand Blanc Crossing	938,797	12/31/2012	1,867,730	883,703	984,027	6/30/2013	12	Trailing 12	1,877,085	987,238	889,846
3.09	Property			Holly Hills	458,739	12/31/2012	964,056	475,819	488,237	6/30/2013	12	Trailing 12	974,463	514,931	459,532
3.10	Property			Royal Estates	412,354	12/31/2012	811,680	380,660	431,020	6/30/2013	12	Trailing 12	806,566	407,436	399,130
3.11	Property			Old Orchard	441,188	12/31/2012	792,550	316,184	476,366	6/30/2013	12	Trailing 12	799,893	351,562	448,332
4	Loan	13, 14	RMF	The Gates at Manhasset	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	7,589,305
5	Loan	13, 15, 16, 17	RMF	Walpole Shopping Mall	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	5,942,553
6	Loan	13, 18	MC-Five Mile	Regency Portfolio	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	5,222,362
6.01	Property			Prestonsburg Village	612,024	12/31/2012	872,982	232,485	640,497	8/31/2013	10	Annualized	979,497	242,975	736,522
6.02	Property			Jackson Park	614,774	12/31/2012	868,343	205,669	662,674	8/31/2013	12	Trailing 12	879,408	213,922	665,485
6.03	Property			River Creek Village	567,317	12/31/2012	877,827	294,980	582,847	8/31/2013	12	Trailing 12	907,001	329,205	577,796
6.04	Property			Oak Station	1,063,759	12/31/2012	953,442	210,198	743,244	8/31/2013	2	Annualized	889,499	254,019	635,480
6.05	Property			Village Center	532,701	12/31/2012	767,944	231,427	536,517	8/31/2013	12	Trailing 12	794,872	249,529	545,342
6.06	Property			Twin County Plaza	400,292	12/31/2012	621,259	148,969	472,290	8/31/2013	10	Annualized	652,420	155,914	496,506
6.07	Property			Jackson Square	317,368	12/31/2012	409,896	73,090	336,806	8/31/2013	12	Trailing 12	398,411	78,035	320,376
6.08	Property			Flint River Plaza	237,103	12/31/2012	328,008	87,854	240,154	8/31/2013	12	Trailing 12	346,309	94,250	252,059
6.09	Property			Country Roads	220,543	12/31/2012	296,703	82,022	214,681	8/31/2013	7	Annualized	327,969	93,525	234,444
6.10	Property			Village Square	175,816	12/31/2012	284,650	97,596	187,054	8/31/2013	12	Trailing 12	306,447	102,697	203,750
6.11	Property			T&C Center	157,638	12/31/2012	258,260	95,599	162,661	8/31/2013	12	Trailing 12	252,232	87,799	164,434
6.12	Property	13		Green Acres	103,880	12/31/2012	177,938	89,148	88,790	8/31/2013	12	Trailing 12	189,679	80,418	109,261
6.13	Property	13		Vancleave Center	136,318	12/31/2012	194,374	61,903	132,471	8/31/2013	12	Trailing 12	232,526	70,693	161,833
6.14	Property	13		Quitman Center	119,812	12/31/2012	182,960	62,870	120,090	8/31/2013	12	Trailing 12	184,840	65,766	119,074
7	Loan		JLC	Shadow Mountain Marketplace	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	3,829,883
8	Loan	19	GSMC	1245 16th Street	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	3,795,770
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott	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	3,615,329
10	Loan	22	MC-Five Mile	University Tower	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	2,644,112
11	Loan	23	RMF	Olympia Development Walgreens Portfolio	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	1,806,131
11.01	Property			Walgreens - Sarasota, FL	521,071	12/31/2012	525,000	3,702	521,298	7/31/2013	12	Trailing 12	468,195	12,592	455,603
11.02	Property			Walgreens - Bradenton, FL	416,071	12/31/2012	385,000	3,702	381,298	7/31/2013	12	Trailing 12	374,556	10,719	363,837
11.03	Property			Walgreens - Lawrenceville, GA	382,644	12/31/2012	385,000	2,356	382,644	7/31/2013	12	Trailing 12	332,024	9,765	322,259
11.04	Property			Walgreens - Merritt Island, FL	400,929	12/31/2012	371,250	3,702	367,548	7/31/2013	12	Trailing 12	361,179	10,451	350,728
11.05	Property			Walgreens - Seminole, FL	326,214	12/31/2012	302,500	3,702	298,798	7/31/2013	12	Trailing 12	323,400	9,696	313,704
12	Loan		JLC	8670 Wilshire	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	2,124,180
13	Loan	24, 25	JLC	Mariner’s Landing and 2401 Bert	2,061,336	12/31/2012	N/A	N/A	N/A	N/A	N/A	Not Available	2,980,826	787,639	2,193,187
13.01	Property			Mariner’s Landing	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	N/A	N/A	N/A
13.02	Property			2401 Bert Drive	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	N/A	N/A	N/A
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio	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	2,219,670
14.01	Property	13		Kirkwood Landing Apartments	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	678,544
14.02	Property			Valencia at Spring Branch	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	610,216
14.03	Property			The Forest Apartments	439,635	12/31/2012	1,281,082	800,316	480,766	5/31/2013	12	Trailing 12	1,239,245	779,644	459,601
14.04	Property			Pine Creek Apartments	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	471,309
15	Loan		CGMRC	McAllister Plaza	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	2,235,616
16	Loan		RMF	Parkway and Parkgreen on Bellaire	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	1,756,507
17	Loan		JLC	The Portland Paramount Hotel	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	2,780,200
18	Loan		JLC	Monterra Apartments	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	1,392,733
19	Loan		JLC	Sail Pointe Apartments	961,175	12/31/2012	2,143,603	887,585	1,256,018	8/31/2013	12	Trailing 12	2,225,699	905,908	1,319,791
20	Loan		RMF	Villages on the River	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	1,294,594
21	Loan		RMF	The Brittany	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	1,213,623
22	Loan		JLC	Hilton Greenville	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	2,166,604
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio	1,602,330	12/31/2012	1,966,037	445,411	1,520,626	8/31/2013	8	Annualized	2,039,841	488,893	1,550,947
23.01	Property			Evans Mills Shopping Center	468,733	12/31/2012	576,150	128,628	447,522	8/31/2013	8	Annualized	612,750	142,918	469,832
23.02	Property	13		Oak Grove Shopping Center	480,033	12/31/2012	531,523	102,492	429,031	8/31/2013	8	Annualized	545,057	116,662	428,395
23.03	Property			Salem Shopping Center	339,843	12/31/2012	456,328	118,759	337,569	8/31/2013	8	Annualized	456,585	125,103	331,481
23.04	Property			Marion Shopping Center	313,721	12/31/2012	402,036	95,532	306,504	8/31/2013	8	Annualized	425,449	104,210	321,239
24	Loan		RMF	Candlewood	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	1,322,462
25	Loan	26, 27	RMF	Related Home Depot	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	2,146,389
26	Loan		JLC	Oaks at Holcomb Bridge	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	1,089,213
27	Loan		JLC	Sanctuary at Winterlakes Apartments	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	1,197,561
28	Loan		JLC	The Camp	943,902	12/31/2012	1,598,383	447,880	1,150,502	6/30/2013	12	Trailing 12	1,759,924	566,284	1,193,640
29	Loan		JLC	Park 41 Evansville	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	1,831,942
30	Loan		GSMC	Bella Apartments	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	1,239,363
31	Loan		JLC	5607-5625 Baum Boulevard	N/A	N/A	1,228,836	399,262	829,573	6/30/2013	9	Annualized	1,739,876	561,441	1,178,435

E-9

GSMS 2013-GCJ16 Annex A

					Second	Second
Control	Loan /		Mortgage		Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Most Recent	Underwritten	Underwritten	Underwritten Net
Number	Property Flag	Footnotes	Loan Seller	Property Name	NOI ($)	NOI Date	EGI (if past 2012) ($)	Expenses (if past 2012) ($)	NOI (if past 2012) ($)	NOI Date (if past 2012)	# of months	Description	EGI ($)	Expenses ($)	Operating Income ($)
32	Loan	28, 29	JLC	Ball State Portfolio	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	1,273,835
33	Loan	13	MC-Five Mile	Sheraton Four Points Hotel O’Hare	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	1,663,786
34	Loan		JLC	Village Manor	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	1,383,100
35	Loan		JLC	Northlake Square SC	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	1,182,123
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio	1,104,437	12/31/2012	1,448,175	315,036	1,133,139	8/31/2013	8	Annualized	1,480,842	324,183	1,156,657
36.01	Property			Salisbury Shopping Center	367,495	12/31/2012	497,309	97,115	400,194	8/31/2013	8	Annualized	498,294	95,187	403,107
36.02	Property			Brewton Shopping Center	312,544	12/31/2012	380,000	60,835	319,165	8/31/2013	8	Annualized	374,881	66,149	308,732
36.03	Property			Selma Shopping Center	215,011	12/31/2012	273,799	61,525	212,274	8/31/2013	8	Annualized	304,926	61,098	243,827
36.04	Property			Dillon Shopping Center	209,387	12/31/2012	297,067	95,561	201,506	8/31/2013	8	Annualized	302,741	101,749	200,991
37	Loan		GSMC	Sweetwater Apartments	760,873	12/31/2012	1,764,341	957,878	806,463	9/30/2013	12	Trailing 12	1,834,661	927,867	906,795
38	Loan		MC-Five Mile	Saddleback MHC Portfolio	779,098	12/31/2012	1,454,321	626,515	827,806	9/30/2013	12	Trailing 12	1,515,964	580,148	935,817
38.01	Property			Countryside Estates MHP (Hays, KS)	243,146	12/31/2012	492,779	230,879	261,900	9/30/2013	12	Trailing 12	514,425	230,815	283,610
38.02	Property			Prairie Village MHP (Salina, KS)	213,109	12/31/2012	372,259	148,993	223,266	9/30/2013	12	Trailing 12	383,438	132,385	251,053
38.03	Property			Cedar Creek MHP (Salina, KS)	183,680	12/31/2012	354,889	152,238	202,651	9/30/2013	12	Trailing 12	381,478	128,427	253,052
38.04	Property			West Cloud MHP (Salina, KS)	139,163	12/31/2012	234,394	94,405	139,989	9/30/2013	12	Trailing 12	236,623	88,521	148,102
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio	948,490	12/31/2012	1,241,698	255,998	985,700	8/31/2013	8	Annualized	1,281,977	279,657	1,002,319
39.01	Property			Pryor Shopping Center	261,380	12/31/2012	342,794	60,127	282,667	8/31/2013	8	Annualized	351,994	60,459	291,535
39.02	Property	31		Malvern Shopping Center	264,677	12/31/2012	341,582	80,715	260,867	8/31/2013	8	Annualized	354,333	85,477	268,856
39.03	Property			Cortez Shopping Center	219,646	12/31/2012	286,248	66,396	219,853	8/31/2013	8	Annualized	300,566	71,774	228,792
39.04	Property	13		Enid Shopping Center	202,787	12/31/2012	271,074	48,761	222,314	8/31/2013	8	Annualized	275,084	61,948	213,136
40	Loan		GSMC	Self Storage Plus Manassas	745,187	12/31/2012	1,210,405	445,121	765,284	8/31/2013	12	Trailing 12	1,229,257	427,948	801,309
41	Loan		RMF	Randolph Park	616,200	12/31/2012	1,456,672	800,886	655,786	7/31/2013	12	Trailing 12	1,475,410	752,429	722,981
42	Loan	13	RMF	Fairfield Inn & Suites	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	928,428
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor	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	883,863
44	Loan		GSMC	Summervale Apartments	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	796,954
45	Loan		GSMC	McDonough Marketplace	875,262	12/31/2012	1,087,852	220,336	867,516	6/30/2013	12	Trailing 12	1,110,992	264,834	846,158
46	Loan		JLC	Plaza Vegas Business Park	723,577	12/31/2012	1,158,102	438,724	719,377	8/31/2013	12	Trailing 12	1,365,073	456,725	908,348
47	Loan	32	MC-Five Mile	Capitol View	810,290	12/31/2012	1,356,953	561,140	795,813	2/28/2013	12	Trailing 12	1,337,940	579,592	758,348
48	Loan		MC-Five Mile	Prestonwood Apartments	552,715	12/31/2012	1,279,635	597,118	682,517	8/31/2013	12	Trailing 12	1,285,674	640,238	645,436
49	Loan		JLC	University Garden Apartments	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	768,292
50	Loan	13, 33	GSMC	Mozzo Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	886,489	327,348	559,142
51	Loan		CGMRC	Urbane Apartment Portfolio	577,884	12/31/2012	999,219	386,015	613,205	6/30/2013	12	Trailing 12	996,953	415,649	581,304
51.01	Property			Urbane on Center	210,104	12/31/2012	350,015	120,402	229,613	6/30/2013	12	Trailing 12	350,015	127,780	222,235
51.02	Property			Urbane on Crooks South	116,787	12/31/2012	220,965	92,410	128,555	6/30/2013	12	Trailing 12	220,965	95,237	125,728
51.03	Property			Urbane on Breckenridge	119,742	12/31/2012	224,422	94,500	129,923	6/30/2013	12	Trailing 12	224,422	108,352	116,070
51.04	Property			Urbane on Catalpa	131,251	12/31/2012	203,817	78,703	125,114	6/30/2013	12	Trailing 12	201,551	84,280	117,270
52	Loan	34	JLC	215 Ohio Street	412,182	12/31/2012	819,759	338,230	481,529	4/30/2013	12	Trailing 12	969,295	408,566	560,730
53	Loan		GSMC	Norton Commons	871,977	12/31/2012	1,077,540	214,168	863,372	6/30/2013	12	Trailing 12	956,099	212,959	743,140
54	Loan		MC-Five Mile	Westridge Business Center	614,243	12/31/2012	855,920	202,668	653,252	6/30/2013	12	Trailing 12	802,510	235,549	566,960
55	Loan		MC-Five Mile	Shops at Memorial Heights	451,088	12/31/2012	737,029	218,986	518,043	6/30/2013	12	Trailing 12	721,552	224,217	497,335
56	Loan	13	RMF	Key Lock Mini Storage	381,425	12/31/2012	645,126	161,345	483,781	8/31/2013	12	Trailing 12	668,059	187,713	480,346
57	Loan	35	MC-Five Mile	Cinema Place	439,698	12/31/2012	887,012	350,576	536,436	5/31/2013	12	Trailing 12	932,356	387,349	545,007
58	Loan		JLC	Park 2000 Mini Storage	689,192	12/31/2012	1,027,597	349,664	677,933	6/30/2013	12	Trailing 12	1,045,538	365,181	680,357
59	Loan		MC-Five Mile	800 Wilcrest Drive	499,355	12/31/2012	916,891	382,134	534,757	8/31/2013	12	Trailing 12	891,552	394,826	496,726
60	Loan	13	MC-Five Mile	Meadowbrook & Volunteer Crossing	498,967	12/31/2012	624,980	141,746	483,234	6/30/2013	12	Trailing 12	674,546	183,855	490,691
60.01	Property	13		Meadowbrook Shopping Center	269,019	12/31/2012	357,702	83,367	274,335	6/30/2013	12	Trailing 12	397,425	118,790	278,635
60.02	Property	13		Volunteer Crossing Shopping Center	229,948	12/31/2012	267,278	58,379	208,899	6/30/2013	12	Trailing 12	277,121	65,065	212,056
61	Loan		MC-Five Mile	Holiday Inn Express, Muncie	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	685,288
62	Loan		MC-Five Mile	1122 Milledge Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	522,622	15,679	506,943
63	Loan		MC-Five Mile	Broadway Festival Shopping Center	306,605	12/31/2012	485,880	223,208	262,672	7/31/2013	12	Trailing 12	674,535	252,469	422,065
64	Loan		JLC	257 West 17th Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	Not Available	510,433	150,769	359,664
65	Loan		MC-Five Mile	La Plaza Apartments	432,287	12/31/2012	1,085,254	543,027	542,227	7/31/2013	12	Trailing 12	1,053,310	593,145	460,165
66	Loan		MC-Five Mile	Gibson & Heritage MHCs	412,210	12/31/2012	N/A	N/A	N/A	N/A	N/A	Not Available	600,458	220,115	380,343
67	Loan		MC-Five Mile	Timbers of Keegans Bayou	317,457	12/31/2012	1,062,688	705,382	357,306	8/31/2013	12	Trailing 12	1,097,146	704,493	392,653
68	Loan		CGMRC	Gappie Plaza	402,873	12/31/2012	562,048	179,058	382,990	6/30/2013	12	Trailing 12	549,514	185,059	364,454
69	Loan		MC-Five Mile	Forest View Apartments	441,359	12/31/2012	1,158,387	712,232	446,155	8/31/2013	12	Trailing 12	1,158,387	761,094	397,293
70	Loan		MC-Five Mile	Joyner Crossing	506,979	12/31/2012	636,363	130,193	506,170	6/30/2013	12	Trailing 12	539,206	126,306	412,900
71	Loan		RMF	Summerwood Self Storage	245,192	12/31/2012	603,475	275,618	327,858	8/31/2013	12	Trailing 12	644,475	300,119	344,356
72	Loan		JLC	Moores Mill Village Apartments	344,591	12/31/2012	1,019,451	623,320	396,131	9/30/2013	12	Trailing 12	1,098,561	746,355	352,206
73	Loan		MC-Five Mile	Archer Plaza	470,280	12/31/2012	637,360	172,202	465,158	6/30/2013	12	Trailing 12	612,407	226,704	385,704
74	Loan		CGMRC	Amsdell Madison Square Self Storage FL	283,753	12/31/2012	569,839	220,167	349,672	5/31/2013	12	Trailing 12	569,839	259,843	309,995
75	Loan		RMF	Timber Run Apartments	192,579	12/31/2012	809,384	484,530	324,854	8/31/2013	8	Annualized	809,384	492,547	316,837
76	Loan		CGMRC	Amsdell Great American Storage IL	284,263	12/31/2012	594,596	301,628	292,968	6/30/2013	12	Trailing 12	602,333	358,530	243,803
77	Loan		RMF	Gandy Shoppes	234,302	12/31/2012	339,110	98,027	241,083	4/30/2013	12	Trailing 12	335,326	99,151	236,174

E-10

GSMS 2013-GCJ16 Annex A

					Debt Yield on	Underwritten				Debt Yield on
Control	Loan /		Mortgage		Underwritten Net	Replacement /	Underwritten	Underwritten Net	Underwritten NCF	Underwritten			As Stabilized	As Stabilized
Number	Property Flag	Footnotes	Loan Seller	Property Name	Operating Income (%)	FF&E Reserve ($)	TI / LC ($)	Cash Flow ($)	DSCR (x) (4)	Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	Appraised Value ($)	Appraisal Date
1	Loan	8	GSMC	Windsor Court New Orleans	13.1%	1,344,053	0	8,232,345	1.68	11.3%	106,000,000	8/20/2013	NAP	NAP
2	Loan	9, 10	CGMRC	Miracle Mile Shops	8.4%	89,767	673,253	47,672,934	1.24	8.2%	925,000,000	7/11/2013	NAP	NAP
3	Loan	11, 12	JLC	Matrix MHC Portfolio	11.1%	372,350	0	14,654,017	1.47	10.9%	194,560,000	Various	NAP	NAP
3.01	Property			Westbridge Manor		101,925	0	3,187,237			39,860,000	6/27/2013	NAP	NAP
3.02	Property			Westbrook		34,150	0	2,339,446			28,040,000	6/27/2013	NAP	NAP
3.03	Property			Avon on the Lake		34,725	0	1,778,126			24,000,000	6/27/2013	NAP	NAP
3.04	Property			Oakland Glens		51,125	0	1,749,828			21,780,000	6/27/2013	NAP	NAP
3.05	Property			Green Park South		20,750	0	1,325,820			18,200,000	7/5/2013	NAP	NAP
3.06	Property			Fairchild Lake		28,375	0	1,127,816			15,230,000	6/27/2013	NAP	NAP
3.07	Property			Cranberry Lake		20,775	0	1,029,428			15,530,000	6/27/2013	NAP	NAP
3.08	Property			Grand Blanc Crossing		38,650	0	851,196			11,070,000	6/27/2013	NAP	NAP
3.09	Property			Holly Hills		17,600	0	441,932			7,700,000	6/27/2013	NAP	NAP
3.10	Property			Royal Estates		10,525	0	388,605			7,150,000	6/27/2013	NAP	NAP
3.11	Property			Old Orchard		13,750	0	434,582			6,000,000	6/27/2013	NAP	NAP
4	Loan	13, 14	RMF	The Gates at Manhasset	12.6%	21,288	159,663	7,408,354	2.05	12.3%	138,000,000	9/13/2013	142,000,000	7/13/2014
5	Loan	13, 15, 16, 17	RMF	Walpole Shopping Mall	9.2%	59,696	146,231	5,736,626	1.33	8.9%	86,000,000	5/14/2013	91,200,000	6/1/2014
6	Loan	13, 18	MC-Five Mile	Regency Portfolio	11.9%	272,510	549,593	4,400,258	1.52	10.0%	59,025,000	Various	59,175,000	Various
6.01	Property			Prestonsburg Village		35,129	72,947	628,446			8,500,000	8/14/2013	NAP	NAP
6.02	Property			Jackson Park		24,756	80,994	559,736			8,000,000	8/13/2013	NAP	NAP
6.03	Property			River Creek Village		26,311	55,692	495,794			7,800,000	8/13/2013	NAP	NAP
6.04	Property			Oak Station		34,149	56,298	545,033			7,400,000	8/13/2013	NAP	NAP
6.05	Property			Village Center		28,552	46,871	469,919			6,700,000	8/13/2013	NAP	NAP
6.06	Property			Twin County Plaza		32,195	51,349	412,962			4,800,000	8/22/2013	NAP	NAP
6.07	Property			Jackson Square		14,722	27,461	278,192			3,000,000	8/20/2013	NAP	NAP
6.08	Property			Flint River Plaza		15,249	29,095	207,714			2,575,000	8/27/2013	NAP	NAP
6.09	Property			Country Roads		15,649	18,104	200,691			2,100,000	8/28/2013	NAP	NAP
6.10	Property			Village Square		10,596	30,433	162,721			2,000,000	8/12/2013	NAP	NAP
6.11	Property			T&C Center		13,690	34,073	116,671			1,725,000	8/27/2013	NAP	NAP
6.12	Property	13		Green Acres		7,083	7,406	94,772			1,700,000	8/13/2013	1,800,000	9/1/2014
6.13	Property	13		Vancleave Center		7,473	21,117	133,242			1,525,000	8/12/2013	1,550,000	8/12/2014
6.14	Property	13		Quitman Center		6,956	17,753	94,365			1,200,000	8/12/2013	1,225,000	8/12/2014
7	Loan		JLC	Shadow Mountain Marketplace	10.1%	40,209	79,474	3,710,200	1.39	9.8%	54,000,000	8/8/2013	NAP	NAP
8	Loan	19	GSMC	1245 16th Street	10.3%	21,259	119,832	3,654,679	1.98	9.9%	61,600,000	8/23/2013	NAP	NAP
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott	11.6%	619,709	0	2,995,620	1.45	9.6%	48,100,000	7/29/2013	51,800,000	8/1/2015
10	Loan	22	MC-Five Mile	University Tower	9.8%	36,994	215,179	2,391,939	1.39	8.9%	36,250,000	8/6/2013	NAP	NAP
11	Loan	23	RMF	Olympia Development Walgreens Portfolio	7.9%	7,925	11,887	1,786,319	1.54	7.9%	31,700,000	Various	NAP	NAP
11.01	Property			Walgreens - Sarasota, FL		1,715	2,572	451,317			8,300,000	8/26/2013	NAP	NAP
11.02	Property			Walgreens - Bradenton, FL		1,593	2,390	359,855			6,370,000	8/26/2013	NAP	NAP
11.03	Property			Walgreens - Lawrenceville, GA		1,512	2,268	318,479			5,650,000	8/21/2013	NAP	NAP
11.04	Property			Walgreens - Merritt Island, FL		1,512	2,268	346,948			6,300,000	8/31/2013	NAP	NAP
11.05	Property			Walgreens - Seminole, FL		1,593	2,390	309,722			5,080,000	8/24/2013	NAP	NAP
12	Loan		JLC	8670 Wilshire	9.4%	1,025	51,256	2,071,899	1.27	9.2%	33,500,000	8/23/2013	NAP	NAP
13	Loan	24, 25	JLC	Mariner’s Landing and 2401 Bert	9.9%	28,258	129,140	2,035,789	1.30	9.1%	29,800,000	Various	30,900,000	8/1/2014
13.01	Property			Mariner’s Landing		N/A	0	N/A			15,700,000	7/19/2013	16,800,000	8/1/2014
13.02	Property			2401 Bert Drive		N/A	0	N/A			14,100,000	7/22/2013	NAP	NAP
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio	11.4%	374,904	0	1,844,766	1.34	9.5%	30,750,000	8/16/2013	30,850,000	Various
14.01	Property	13		Kirkwood Landing Apartments		100,584	0	577,960			7,850,000	8/16/2013	7,950,000	8/16/2013
14.02	Property			Valencia at Spring Branch		86,868	0	523,348			9,250,000	8/16/2013	NAP	NAP
14.03	Property			The Forest Apartments		73,152	0	386,449			6,350,000	8/16/2013	NAP	NAP
14.04	Property			Pine Creek Apartments		114,300	0	357,009			7,300,000	8/16/2013	NAP	NAP
15	Loan		CGMRC	McAllister Plaza	12.4%	28,533	324,600	1,882,482	1.57	10.5%	27,000,000	7/18/2013	NAP	NAP
16	Loan		RMF	Parkway and Parkgreen on Bellaire	10.5%	163,750	0	1,592,757	1.42	9.5%	22,490,000	8/19/2013	NAP	NAP
17	Loan		JLC	The Portland Paramount Hotel	17.4%	332,718	0	2,447,482	2.34	15.3%	36,400,000	6/27/2013	38,500,000	7/1/2016
18	Loan		JLC	Monterra Apartments	8.9%	90,472	0	1,302,261	1.31	8.3%	21,400,000	6/18/2013	NAP	NAP
19	Loan		JLC	Sail Pointe Apartments	8.9%	67,850	0	1,251,941	1.21	8.5%	19,300,000	7/10/2013	NAP	NAP
20	Loan		RMF	Villages on the River	9.0%	81,972	0	1,212,622	1.37	8.5%	20,400,000	9/18/2013	NAP	NAP
21	Loan		RMF	The Brittany	8.6%	52,500	0	1,161,123	1.24	8.2%	18,800,000	7/15/2013	NAP	NAP
22	Loan		JLC	Hilton Greenville	16.2%	407,574	0	1,759,029	1.80	13.1%	19,500,000	9/1/2013	NAP	NAP
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio	12.0%	19,310	83,951	1,447,685	1.76	11.2%	18,175,000	Various	18,275,000	Various
23.01	Property			Evans Mills Shopping Center		5,750	23,482	440,600			5,850,000	9/5/2013	NAP	NAP
23.02	Property	13		Oak Grove Shopping Center		5,231	17,201	405,962			5,050,000	8/30/2013	5,150,000	8/30/2014
23.03	Property			Salem Shopping Center		4,405	23,383	303,693			3,700,000	8/30/2013	NAP	NAP
23.04	Property			Marion Shopping Center		3,924	19,885	297,430			3,575,000	8/30/2013	NAP	NAP
24	Loan		RMF	Candlewood	10.3%	72,000	0	1,250,462	1.48	9.8%	17,100,000	7/10/2013	NAP	NAP
25	Loan	26, 27	RMF	Related Home Depot	7.9%	0	0	2,146,389	1.60	7.9%	48,200,000	7/18/2013	NAP	NAP
26	Loan		JLC	Oaks at Holcomb Bridge	9.0%	36,400	0	1,052,813	1.20	8.7%	16,100,000	8/21/2013	NAP	NAP
27	Loan		JLC	Sanctuary at Winterlakes Apartments	10.0%	85,768	0	1,111,793	1.27	9.3%	16,000,000	9/6/2013	NAP	NAP
28	Loan		JLC	The Camp	9.9%	9,357	48,435	1,135,848	1.42	9.5%	20,500,000	8/14/2013	NAP	NAP
29	Loan		JLC	Park 41 Evansville	15.3%	86,586	205,964	1,539,393	1.75	12.8%	23,750,000	9/16/2013	NAP	NAP
30	Loan		GSMC	Bella Apartments	10.5%	95,400	0	1,143,963	1.56	9.7%	16,700,000	9/18/2013	NAP	NAP
31	Loan		JLC	5607-5625 Baum Boulevard	10.1%	17,768	71,072	1,089,595	1.27	9.3%	15,600,000	7/11/2013	NAP	NAP

E-11

GSMS 2013-GCJ16 Annex A

					Debt Yield on	Underwritten				Debt Yield on
Control	Loan /		Mortgage		Underwritten Net	Replacement /	Underwritten	Underwritten Net	Underwritten NCF	Underwritten			As Stabilized	As Stabilized
Number	Property Flag	Footnotes	Loan Seller	Property Name	Operating Income (%)	FF&E Reserve ($)	TI / LC ($)	Cash Flow ($)	DSCR (x) (4)	Net Cash Flow (%)	Appraised Value ($)	Appraisal Date	Appraised Value ($)	Appraisal Date
32	Loan	28, 29	JLC	Ball State Portfolio	11.1%	135,937	0	1,137,897	1.46	9.9%	16,770,000	6/17/2013	NAP	NAP
33	Loan	13	MC-Five Mile	Sheraton Four Points Hotel O’Hare	14.5%	311,354	0	1,352,432	1.54	11.8%	17,100,000	8/2/2013	20,600,000	9/1/2016
34	Loan		JLC	Village Manor	12.9%	39,672	0	1,343,428	1.86	12.6%	17,050,000	7/26/2013	NAP	NAP
35	Loan		JLC	Northlake Square SC	11.3%	20,645	27,431	1,134,048	1.47	10.8%	15,300,000	8/14/2013	NAP	NAP
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio	12.0%	16,859	64,562	1,075,236	1.76	11.2%	12,800,000	Various	NAP	NAP
36.01	Property			Salisbury Shopping Center		4,719	17,892	380,496			4,600,000	9/1/2013	NAP	NAP
36.02	Property			Brewton Shopping Center		4,766	18,795	285,171			3,450,000	9/1/2013	NAP	NAP
36.03	Property			Selma Shopping Center		3,945	15,903	223,979			2,650,000	9/1/2013	NAP	NAP
36.04	Property			Dillon Shopping Center		3,429	11,972	185,590			2,100,000	9/2/2013	NAP	NAP
37	Loan		GSMC	Sweetwater Apartments	9.9%	48,400	0	858,395	1.45	9.3%	12,400,000	9/19/2013	NAP	NAP
38	Loan		MC-Five Mile	Saddleback MHC Portfolio	10.8%	29,250	0	906,567	1.45	10.4%	12,350,000	7/31/2013	NAP	NAP
38.01	Property			Countryside Estates MHP (Hays, KS)		10,450	0	273,160			3,600,000	7/31/2013	NAP	NAP
38.02	Property			Prairie Village MHP (Salina, KS)		6,200	0	244,853			3,100,000	7/31/2013	NAP	NAP
38.03	Property			Cedar Creek MHP (Salina, KS)		7,500	0	245,552			3,500,000	7/31/2013	NAP	NAP
38.04	Property			West Cloud MHP (Salina, KS)		5,100	0	143,002			2,150,000	7/31/2013	NAP	NAP
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio	12.1%	16,095	66,213	920,012	1.75	11.1%	11,220,000	Various	11,460,000	Various
39.01	Property			Pryor Shopping Center		3,956	16,204	271,375			3,300,000	9/1/2013	NAP	NAP
39.02	Property	31		Malvern Shopping Center		5,708	24,138	239,011			3,200,000	9/3/2013	NAP	NAP
39.03	Property			Cortez Shopping Center		3,060	13,781	211,952			2,370,000	9/6/2013	NAP	NAP
39.04	Property	13		Enid Shopping Center		3,372	12,089	197,674			2,350,000	9/1/2013	2,590,000	3/1/2014
40	Loan		GSMC	Self Storage Plus Manassas	10.0%	10,697	0	790,612	1.50	9.9%	11,050,000	8/22/2013	NAP	NAP
41	Loan		RMF	Randolph Park	9.0%	38,000	0	684,981	1.29	8.6%	12,150,000	7/16/2013	NAP	NAP
42	Loan	13	RMF	Fairfield Inn & Suites	11.6%	97,362	0	831,066	1.41	10.4%	12,300,000	8/6/2013	13,100,000	9/1/2016
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor	12.0%	115,600	0	768,263	1.51	10.5%	10,600,000	6/24/2013	NAP	NAP
44	Loan		GSMC	Summervale Apartments	10.9%	77,103	0	719,851	1.55	9.9%	10,900,000	8/28/2013	NAP	NAP
45	Loan		GSMC	McDonough Marketplace	11.6%	12,225	44,171	789,761	1.70	10.9%	9,700,000	6/11/2013	NAP	NAP
46	Loan		JLC	Plaza Vegas Business Park	12.6%	56,464	30,165	821,719	1.52	11.4%	12,740,000	8/29/2013	NAP	NAP
47	Loan	32	MC-Five Mile	Capitol View	11.0%	12,086	42,043	704,219	1.44	10.2%	9,200,000	8/12/2013	NAP	NAP
48	Loan		MC-Five Mile	Prestonwood Apartments	9.6%	38,500	0	606,936	1.30	9.0%	9,000,000	9/18/2013	NAP	NAP
49	Loan		JLC	University Garden Apartments	11.8%	109,242	0	659,050	1.39	10.1%	9,650,000	7/31/2013	NAP	NAP
50	Loan	13, 33	GSMC	Mozzo Apartments	8.7%	16,250	0	542,892	1.27	8.5%	9,500,000	8/2/2013	9,600,000	2/1/2014
51	Loan		CGMRC	Urbane Apartment Portfolio	10.8%	26,400	0	554,904	1.55	10.3%	7,820,000	Various	NAP	NAP
51.01	Property			Urbane on Center		9,300	0	212,935			3,000,000	7/11/2013	NAP	NAP
51.02	Property			Urbane on Crooks South		5,700	0	120,028			1,670,000	7/11/2013	NAP	NAP
51.03	Property			Urbane on Breckenridge		6,600	0	109,470			1,600,000	8/2/2013	NAP	NAP
51.04	Property			Urbane on Catalpa		4,800	0	112,470			1,550,000	7/11/2013	NAP	NAP
52	Loan	34	JLC	215 Ohio Street	10.6%	5,750	61,820	493,160	1.32	9.3%	7,400,000	6/7/2013	NAP	NAP
53	Loan		GSMC	Norton Commons	14.3%	22,763	50,434	669,943	1.91	12.9%	8,375,000	8/2/2013	NAP	NAP
54	Loan		MC-Five Mile	Westridge Business Center	11.0%	10,286	41,477	515,197	1.47	10.0%	7,860,000	6/6/2013	NAP	NAP
55	Loan		MC-Five Mile	Shops at Memorial Heights	9.7%	6,804	26,033	464,497	1.33	9.1%	7,200,000	3/13/2013	NAP	NAP
56	Loan	13	RMF	Key Lock Mini Storage	9.4%	12,983	0	467,363	1.37	9.2%	6,980,000	8/22/2013	8,910,000	1/22/2015
57	Loan	35	MC-Five Mile	Cinema Place	10.9%	10,586	61,485	472,937	1.39	9.5%	6,950,000	6/26/2013	NAP	NAP
58	Loan		JLC	Park 2000 Mini Storage	13.6%	25,740	0	654,617	1.74	13.1%	9,820,000	8/10/2013	NAP	NAP
59	Loan		MC-Five Mile	800 Wilcrest Drive	10.8%	15,120	58,991	422,615	1.38	9.2%	6,500,000	9/20/2013	NAP	NAP
60	Loan	13	MC-Five Mile	Meadowbrook & Volunteer Crossing	10.9%	21,517	62,388	406,786	1.34	9.0%	6,000,000	Various	6,280,000	Various
60.01	Property	13		Meadowbrook Shopping Center		11,853	27,535	239,247			3,350,000	8/5/2013	3,530,000	8/5/2014
60.02	Property	13		Volunteer Crossing Shopping Center		9,664	34,853	167,539			2,650,000	7/26/2013	2,750,000	7/26/2014
61	Loan		MC-Five Mile	Holiday Inn Express, Muncie	15.2%	76,280	0	609,008	1.84	13.5%	6,700,000	6/25/2013	NAP	NAP
62	Loan		MC-Five Mile	1122 Milledge Street	11.7%	26,836	38,878	441,230	1.49	10.2%	5,825,000	7/19/2013	NAP	NAP
63	Loan		MC-Five Mile	Broadway Festival Shopping Center	10.3%	4,107	27,320	390,638	1.40	9.6%	5,450,000	7/19/2013	NAP	NAP
64	Loan		JLC	257 West 17th Street	9.0%	1,317	18,000	340,347	1.28	8.5%	7,000,000	9/1/2013	NAP	NAP
65	Loan		MC-Five Mile	La Plaza Apartments	11.5%	41,400	0	418,765	1.44	10.5%	5,450,000	8/16/2013	NAP	NAP
66	Loan		MC-Five Mile	Gibson & Heritage MHCs	10.0%	6,100	0	374,243	1.52	9.8%	5,860,000	7/5/2013	NAP	NAP
67	Loan		MC-Five Mile	Timbers of Keegans Bayou	10.5%	40,280	0	352,373	1.37	9.4%	5,270,000	9/18/2013	NAP	NAP
68	Loan		CGMRC	Gappie Plaza	10.0%	6,473	14,933	343,048	1.42	9.4%	5,300,000	8/7/2013	NAP	NAP
69	Loan		MC-Five Mile	Forest View Apartments	11.4%	47,400	0	349,893	1.50	10.0%	5,200,000	7/18/2013	NAP	NAP
70	Loan		MC-Five Mile	Joyner Crossing	11.8%	10,000	33,089	369,811	1.43	10.6%	5,500,000	7/25/2013	NAP	NAP
71	Loan		RMF	Summerwood Self Storage	10.1%	6,037	0	338,319	1.48	10.0%	5,500,000	9/7/2013	NAP	NAP
72	Loan		JLC	Moores Mill Village Apartments	10.4%	51,129	0	301,077	1.21	8.9%	5,500,000	8/22/2013	NAP	NAP
73	Loan		MC-Five Mile	Archer Plaza	11.7%	7,951	24,551	353,203	1.55	10.7%	5,180,000	7/26/2013	NAP	NAP
74	Loan		CGMRC	Amsdell Madison Square Self Storage FL	9.9%	11,608	0	298,388	1.41	9.5%	4,200,000	7/26/2013	NAP	NAP
75	Loan		RMF	Timber Run Apartments	10.2%	31,680	0	285,157	1.31	9.2%	4,200,000	7/20/2013	NAP	NAP
76	Loan		CGMRC	Amsdell Great American Storage IL	10.0%	7,939	0	235,864	1.44	9.6%	3,700,000	7/31/2013	NAP	NAP
77	Loan		RMF	Gandy Shoppes	9.8%	4,176	12,655	219,343	1.37	9.1%	3,275,000	8/31/2013	NAP	NAP

E-12

GSMS 2013-GCJ16 Annex A

Second

Control

Loan /

Mortgage

Cut-off Date

LTV Ratio

Largest Tenant

Second

Largest Tenant

Number

Property Flag

Footnotes

Loan Seller

Property Name

LTV Ratio (%)

at Maturity / ARD (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Loan

GSMC

Windsor Court New Orleans

68.8%

57.3%

71.6%

7/31/2013

278.88

199.56

NAP

Loan

9, 10

CGMRC

Miracle Mile Shops

62.7%

58.0%

98.1%

7/3/2013

NAP

V Theater

30,883

12/31/2018

Saxe Theater

22,398

Loan

11, 12

JLC

Matrix MHC Portfolio

69.4%

66.2%

69.6%

NAP

3.01

Property

Westbridge Manor

58.7%

6/30/2013

NAP

3.02

Property

Westbrook

94.3%

6/30/2013

NAP

3.03

Property

Avon on the Lake

74.2%

6/30/2013

NAP

3.04

Property

Oakland Glens

58.2%

6/30/2013

NAP

3.05

Property

Green Park South

99.0%

6/30/2013

NAP

3.06

Property

Fairchild Lake

75.1%

6/30/2013

NAP

3.07

Property

Cranberry Lake

82.9%

6/30/2013

NAP

3.08

Property

Grand Blanc Crossing

53.6%

6/30/2013

NAP

3.09

Property

Holly Hills

63.6%

6/30/2013

NAP

3.10

Property

Royal Estates

81.4%

6/30/2013

NAP

3.11

Property

Old Orchard

70.0%

6/30/2013

NAP

Loan

13, 14

RMF

The Gates at Manhasset

43.5%

34.0%

100.0%

8/31/2013

NAP

Crate & Barrel

39,564

1/31/2017

Gap

15,936

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

75.0%

63.7%

91.6%

7/31/2013

NAP

Kohl’s

102,445

6/30/2029

LA Fitness

45,000

Loan

13, 18

MC-Five Mile

Regency Portfolio

74.2%

61.3%

94.4%

NAP

6.01

Property

Prestonsburg Village

94.4%

8/14/2013

NAP

Wal-Mart Stores

77,090

9/6/2015

Big Lots

26,342

6.02

Property

Jackson Park

94.8%

8/14/2013

NAP

J.C. Penney

46,176

8/31/2016

Dollar General

8,012

6.03

Property

River Creek Village

94.2%

8/14/2013

NAP

Big Lots

35,730

6/24/2018

Goody’s

25,517

6.04

Property

Oak Station

98.2%

8/14/2013

NAP

Beall’s Outlet

30,000

4/30/2018

Big Lots

28,895

6.05

Property

Village Center

94.2%

8/14/2013

NAP

Orscheln Farm and Home LLC

42,280

5/31/2017

Jay C Plus

40,065

6.06

Property

Twin County Plaza

96.9%

8/14/2013

NAP

Magic Mart

90,273

1/31/2020

Tractor Supply Company

32,000

6.07

Property

Jackson Square

94.6%

8/14/2013

NAP

Pic-N-Save Supermarket

27,860

12/31/2021

Peebles

13,652

6.08

Property

Flint River Plaza

87.0%

8/14/2013

NAP

Harvey’s

22,197

8/31/2018

Fred’s

18,000

6.09

Property

Country Roads

100.0%

8/14/2013

NAP

Magic Mart

52,149

10/31/2019

Kroger Limited Partnership

24,036

6.10

Property

Village Square

91.9%

8/14/2013

NAP

Piggly Wiggly

25,000

5/31/2018

Hibbett Sports

5,000

6.11

Property

T&C Center

97.8%

8/14/2013

NAP

Roses

26,051

1/31/2015

Food Outlet

25,600

6.12

Property

Green Acres

75.7%

8/14/2013

NAP

Harvey’s

18,202

12/31/2018

Family Dollar

8,622

6.13

Property

Vancleave Center

88.6%

8/14/2013

NAP

Greer’s Food Tiger

18,400

10/31/2021

Family Dollar

7,000

6.14

Property

Quitman Center

90.0%

8/14/2013

NAP

Greer’s Food Tiger

19,000

10/31/2021

Family Dollar

7,500

Loan

JLC

Shadow Mountain Marketplace

70.4%

62.0%

96.0%

7/1/2013

NAP

Best Buy

45,000

1/31/2018

Ashley Furniture

35,853

Loan

GSMC

1245 16th Street

60.1%

100.0%

8/1/2013

NAP

The Regents of the University of California

47,762

Various

Santa Monica Women’s Healthcare Associates

3,403

Loan

13, 20, 21

JLC

Walnut Creek Marriott

65.0%

56.3%

72.3%

9/30/2013

129.24

93.49

NAP

Loan

MC-Five Mile

University Tower

74.4%

68.6%

95.0%

7/1/2013

NAP

Duke University Health System (sublease from BCBS)

70,024

6/30/2014

Duke University Health System (direct lease)

36,268

Loan

RMF

Olympia Development Walgreens Portfolio

71.7%

100.0%

NAP

11.01

Property

Walgreens - Sarasota, FL

100.0%

11/6/2013

NAP

Walgreens

17,145

7/31/2029

NAP

11.02

Property

Walgreens - Bradenton, FL

100.0%

11/6/2013

NAP

Walgreens

15,930

8/31/2028

NAP

11.03

Property

Walgreens - Lawrenceville, GA

100.0%

11/6/2013

NAP

Walgreens

15,120

8/31/2030

NAP

11.04

Property

Walgreens - Merritt Island, FL

100.0%

11/6/2013

NAP

Walgreens

15,120

8/31/2028

NAP

11.05

Property

Walgreens - Seminole, FL

100.0%

11/6/2013

NAP

Walgreens

15,930

10/31/2016

NAP

Loan

JLC

8670 Wilshire

67.2%

62.9%

93.9%

9/17/2013

NAP

Affinity Healthcare Management Group

19,774

8/31/2018

Specialty Surgical Center of BH, LP

15,000

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

74.7%

63.8%

95.3%

NAP

13.01

Property

Mariner’s Landing

85.2%

6/1/2013

NAP

CP Shades

16,194

6/30/2017

All Over Marin Mini Storage

5,845

13.02

Property

2401 Bert Drive

100.0%

6/1/2013

NAP

Packaging Plus

175,325

6/30/2019

NAP

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

63.3%

56.3%

89.8%

NAP

14.01

Property

Kirkwood Landing Apartments

93.9%

8/5/2013

NAP

14.02

Property

Valencia at Spring Branch

87.7%

8/5/2013

NAP

14.03

Property

The Forest Apartments

91.7%

8/5/2013

NAP

14.04

Property

Pine Creek Apartments

86.7%

8/5/2013

NAP

Loan

CGMRC

McAllister Plaza

66.7%

56.7%

93.3%

6/30/2013

NAP

Travelers

44,311

10/31/2018

Pape Dawson Engineers

30,820

Loan

RMF

Parkway and Parkgreen on Bellaire

74.5%

66.4%

95.3%

8/2/2013

NAP

Loan

JLC

The Portland Paramount Hotel

43.9%

36.3%

80.1%

8/31/2013

141.46

113.25

NAP

Loan

JLC

Monterra Apartments

72.9%

69.6%

95.3%

7/24/2013

NAP

Loan

JLC

Sail Pointe Apartments

76.4%

67.4%

92.2%

7/9/2013

NAP

Loan

RMF

Villages on the River

70.3%

65.8%

90.7%

9/17/2013

NAP

Loan

RMF

The Brittany

75.0%

69.4%

94.8%

8/23/2013

NAP

Loan

JLC

Hilton Greenville

68.7%

61.5%

70.5%

8/31/2013

101.71

71.66

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

71.2%

58.0%

95.9%

NAP

23.01

Property

Evans Mills Shopping Center

100.0%

10/9/2013

NAP

Dollar Tree

10,000

9/30/2017

Panda Buffet

6,000

23.02

Property

Oak Grove Shopping Center

84.7%

10/9/2013

NAP

China Buffet

5,528

8/30/2017

Don Pancho

4,000

23.03

Property

Salem Shopping Center

100.0%

10/9/2013

NAP

Dollar Tree

8,000

6/30/2017

Shoe Show

4,700

23.04

Property

Marion Shopping Center

100.0%

10/9/2013

NAP

Dollar Tree

8,000

4/30/2017

Maurice’s

4,500

Loan

RMF

Candlewood

74.9%

69.3%

90.3%

8/23/2013

NAP

Loan

26, 27

RMF

Related Home Depot

56.0%

100.0%

11/6/2013

NAP

Home Depot

135,000

12/30/2026

NAP

Loan

JLC

Oaks at Holcomb Bridge

75.5%

66.9%

97.7%

8/27/2013

NAP

Loan

JLC

Sanctuary at Winterlakes Apartments

75.0%

66.6%

95.4%

8/31/2013

NAP

Loan

JLC

The Camp

58.5%

54.2%

100.0%

7/31/2013

NAP

SEED / Patagonia

9,580

11/30/2021

Mesa

6,239

Loan

JLC

Park 41 Evansville

50.5%

43.1%

89.9%

8/30/2013

NAP

Park 41 Logistics (GAF) - Indoor

350,000

7/14/2016

CrossPoint Polymer Technologies (CPPT)

232,000

Loan

GSMC

Bella Apartments

70.4%

64.6%

91.8%

9/9/2013

NAP

Loan

JLC

5607-5625 Baum Boulevard

75.0%

66.8%

93.2%

9/17/2013

NAP

University of Pittsburgh of the Commonwealth System of Higher Education

30,624

6/30/2019

Aldi Inc.

18,148

E-13

GSMS 2013-GCJ16 Annex A

Second

Control

Loan /

Mortgage

Cut-off Date

LTV Ratio

Largest Tenant

Second

Largest Tenant

Number

Property Flag

Footnotes

Loan Seller

Property Name

LTV Ratio (%)

at Maturity / ARD (%)

Occupancy (%) (5)

Occupancy Date

ADR ($)

RevPAR ($)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Loan

28, 29

JLC

Ball State Portfolio

68.7%

61.4%

87.3%

7/16/2013

NAP

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

67.3%

43.0%

86.5%

7/31/2013

76.34

66.04

NAP

Loan

JLC

Village Manor

62.7%

52.3%

83.6%

8/22/2013

NAP

Loan

JLC

Northlake Square SC

68.6%

58.5%

96.7%

7/2/2013

NAP

Best Buy

52,644

1/31/2015

Lucky Key Restaurant

5,606

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

75.0%

61.4%

93.2%

NAP

36.01

Property

Salisbury Shopping Center

100.0%

10/9/2013

NAP

Dental Care Partners

4,200

5/31/2018

Salsa Mexican Restaurant

4,000

36.02

Property

Brewton Shopping Center

89.7%

10/9/2013

NAP

Dollar Tree

8,000

7/31/2014

Hibbett Sports

5,000

36.03

Property

Selma Shopping Center

93.2%

10/9/2013

NAP

Dollar Tree

8,000

1/31/2019

Cato

4,420

36.04

Property

Dillon Shopping Center

88.9%

10/9/2013

NAP

Dollar Tree

8,000

1/31/2019

Cato

4,000

Loan

GSMC

Sweetwater Apartments

74.2%

69.7%

96.6%

9/18/2013

NAP

Loan

MC-Five Mile

Saddleback MHC Portfolio

70.4%

59.7%

73.2%

NAP

38.01

Property

Countryside Estates MHP (Hays, KS)

69.4%

10/2/2013

NAP

38.02

Property

Prairie Village MHP (Salina, KS)

79.8%

10/2/2013

NAP

38.03

Property

Cedar Creek MHP (Salina, KS)

73.3%

10/2/2013

NAP

38.04

Property

West Cloud MHP (Salina, KS)

72.5%

10/2/2013

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

73.8%

59.2%

91.4%

NAP

39.01

Property

Pryor Shopping Center

93.9%

10/9/2013

NAP

Shoe Show

4,480

9/30/2015

Cato

4,160

39.02

Property

Malvern Shopping Center

90.3%

10/9/2013

NAP

Dollar Tree

10,000

1/31/2016

Hibbett Sports

5,000

39.03

Property

Cortez Shopping Center

100.0%

10/9/2013

NAP

Dollar Tree

8,000

1/31/2016

Hibbett Sports

4,800

39.04

Property

Enid Shopping Center

82.6%

10/9/2013

NAP

Dollar Tree

9,740

2/28/2015

GameStop

3,000

Loan

GSMC

Self Storage Plus Manassas

72.3%

59.9%

89.1%

8/31/2013

NAP

Loan

RMF

Randolph Park

65.8%

60.9%

92.1%

8/23/2013

NAP

Loan

RMF

Fairfield Inn & Suites

64.9%

46.5%

73.6%

5/31/2013

84.87

62.50

NAP

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

69.2%

58.2%

72.1%

5/31/2013

99.63

71.81

NAP

Loan

GSMC

Summervale Apartments

67.0%

57.8%

90.3%

8/31/2013

NAP

Loan

GSMC

McDonough Marketplace

75.0%

64.8%

93.4%

9/18/2013

NAP

Office Depot

20,584

6/30/2016

Cracker Barrel

10,000

Loan

JLC

Plaza Vegas Business Park

56.4%

43.3%

72.2%

8/31/2013

NAP

Cashman Professional

17,454

5/31/2016

Beverly Hills Rent-A-Car

9,440

Loan

MC-Five Mile

Capitol View

74.9%

63.3%

100.0%

8/28/2013

NAP

Gregory & Appel

30,000

1/1/2026

Superior Oil Company

8,366

Loan

MC-Five Mile

Prestonwood Apartments

75.0%

62.9%

94.8%

9/24/2013

NAP

Loan

JLC

University Garden Apartments

67.6%

57.5%

92.2%

7/31/2013

NAP

Loan

13, 33

GSMC

Mozzo Apartments

67.3%

55.4%

100.0%

9/15/2013

NAP

Loan

CGMRC

Urbane Apartment Portfolio

68.9%

57.2%

96.6%

NAP

51.01

Property

Urbane on Center

93.5%

7/1/2013

NAP

51.02

Property

Urbane on Crooks South

100.0%

7/1/2013

NAP

51.03

Property

Urbane on Breckenridge

100.0%

7/1/2013

NAP

51.04

Property

Urbane on Catalpa

93.8%

7/1/2013

NAP

Loan

JLC

215 Ohio Street

71.5%

60.4%

100.0%

8/1/2013

NAP

Enrgi Fitness

8,300

5/31/2024

Mirus Futures

7,196

Loan

GSMC

Norton Commons

61.9%

54.2%

98.0%

7/10/2013

NAP

Burke’s Outlet

30,000

1/31/2018

rue21

5,029

Loan

MC-Five Mile

Westridge Business Center

65.6%

54.9%

100.0%

8/15/2013

NAP

Home Care Medical

49,299

9/1/2019

LoDuca Brothers

28,567

Loan

MC-Five Mile

Shops at Memorial Heights

71.2%

59.6%

100.0%

6/30/2013

NAP

Texadelphia

3,150

12/30/2021

T&L Dental Profession

2,100

Loan

RMF

Key Lock Mini Storage

73.0%

47.5%

88.7%

9/30/2013

NAP

Loan

MC-Five Mile

Cinema Place

71.9%

60.0%

92.4%

10/1/2013

NAP

Century Theaters Inc

35,080

10/31/2023

Kokyo Sushi

5,613

Loan

JLC

Park 2000 Mini Storage

50.8%

39.0%

84.8%

6/30/2013

NAP

Loan

MC-Five Mile

800 Wilcrest Drive

70.8%

58.7%

92.6%

8/1/2013

NAP

Brilliant Energy, LLC

10,665

1/31/2014

G&W Systems Consulting

7,024

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

75.0%

59.7%

93.3%

NAP

60.01

Property

Meadowbrook Shopping Center

88.5%

4/17/2013

NAP

Big Lots

30,000

1/31/2019

Family Dollar

11,650

60.02

Property

Volunteer Crossing Shopping Center

98.2%

4/17/2013

NAP

Big Lots

37,500

1/31/2017

CC Dickson

10,800

Loan

MC-Five Mile

Holiday Inn Express, Muncie

67.2%

51.1%

72.9%

5/31/2013

92.98

67.77

NAP

Loan

MC-Five Mile

1122 Milledge Street

74.6%

62.4%

100.0%

9/9/2013

NAP

Boles Parts Supply

267,000

12/31/2022

NAP

Loan

MC-Five Mile

Broadway Festival Shopping Center

74.9%

69.7%

100.0%

7/1/2013

NAP

Sleepy’s Mattress

8,625

11/30/2020

Pier 1 Imports

7,000

Loan

JLC

257 West 17th Street

57.1%

49.8%

100.0%

8/5/2013

NAP

BBP Fitness LLC

13,168

1/31/2023

NAP

Loan

MC-Five Mile

La Plaza Apartments

73.3%

62.0%

95.7%

8/13/2013

NAP

Loan

MC-Five Mile

Gibson & Heritage MHCs

64.8%

53.4%

100.0%

8/14/2013

NAP

Loan

MC-Five Mile

Timbers of Keegans Bayou

71.2%

59.6%

90.8%

10/10/2013

NAP

Loan

CGMRC

Gappie Plaza

68.8%

57.1%

90.5%

6/30/2013

NAP

Bank One

8,334

4/30/2023

VoiceStream Wireless/T-Mobile

2,638

Loan

MC-Five Mile

Forest View Apartments

67.3%

61.2%

95.6%

9/10/2013

NAP

Loan

MC-Five Mile

Joyner Crossing

63.6%

52.3%

97.5%

7/31/2013

NAP

Food Lion

33,807

6/17/2023

Family Dollar

8,000

Loan

RMF

Summerwood Self Storage

61.8%

51.4%

77.8%

10/1/2013

NAP

Loan

JLC

Moores Mill Village Apartments

61.8%

52.7%

90.6%

8/27/2013

NAP

Loan

MC-Five Mile

Archer Plaza

63.6%

59.3%

100.0%

7/1/2013

NAP

Peaches Boutique

19,708

6/30/2020

7-Eleven

3,233

Loan

CGMRC

Amsdell Madison Square Self Storage FL

74.8%

62.4%

91.6%

7/25/2013

NAP

Loan

RMF

Timber Run Apartments

73.8%

62.9%

93.3%

8/2/2013

NAP

Loan

CGMRC

Amsdell Great American Storage IL

66.2%

56.4%

96.9%

7/31/2013

NAP

Loan

RMF

Gandy Shoppes

73.9%

61.2%

100.0%

7/1/2013

NAP

Mattress Firm

3,565

4/30/2018

Qdoba Grill

2,200

E-14

GSMS 2013-GCJ16 Annex A

Second

Third

Fourth

Fifth

Control

Loan /

Mortgage

Largest Tenant

Third

Largest Tenant

Fourth

Largest Tenant

Fifth

Largest Tenant

Number

Property Flag

Footnotes

Loan Seller

Property Name

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Loan

GSMC

Windsor Court New Orleans

NAP

Loan

9, 10

CGMRC

Miracle Mile Shops

6/30/2020

Gap/Gap Kids/Baby Gap

20,872

8/31/2015

Playing Field Race & Sports Book

19,647

7/31/2025

Cheeseburger Las Vegas

15,940

Loan

11, 12

JLC

Matrix MHC Portfolio

3.01

Property

Westbridge Manor

NAP

3.02

Property

Westbrook

NAP

3.03

Property

Avon on the Lake

NAP

3.04

Property

Oakland Glens

NAP

3.05

Property

Green Park South

NAP

3.06

Property

Fairchild Lake

NAP

3.07

Property

Cranberry Lake

NAP

3.08

Property

Grand Blanc Crossing

NAP

3.09

Property

Holly Hills

NAP

3.10

Property

Royal Estates

NAP

3.11

Property

Old Orchard

NAP

Loan

13, 14

RMF

The Gates at Manhasset

1/31/2022

Urban Outfitters

10,859

1/31/2022

Banana Republic

8,044

1/31/2024

Abercrombie & Fitch

6,313

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

10/31/2028

Office Max

28,427

1/31/2015

Barnes & Noble

27,831

1/31/2019

Joann Fabric

24,760

Loan

13, 18

MC-Five Mile

Regency Portfolio

6.01

Property

Prestonsburg Village

12/31/2013

Save-A-Lot

20,238

9/30/2018

Goodwill

11,963

11/30/2017

Dollar Tree

8,083

6.02

Property

Jackson Park

9/30/2014

Hibbett Sports

7,761

6/30/2016

American Rental

6,982

8/31/2016

Buffet China

6,217

6.03

Property

River Creek Village

1/31/2021

Aldi’s

13,632

1/31/2021

Dollar General

8,000

10/31/2013

American Rental

5,988

6.04

Property

Oak Station

1/31/2015

Fred’s

23,900

2/28/2015

CitiTrends

19,200

5/31/2016

Save-A-Lot

14,000

6.05

Property

Village Center

9/30/2017

Goody’s

23,652

1/31/2021

Dollar Tree

8,470

8/31/2016

Rent-A-Center

4,947

6.06

Property

Twin County Plaza

6/30/2017

Lincare

8,470

8/31/2014

Cato

6,000

1/31/2014

A Plus Rentals

4,000

6.07

Property

Jackson Square

7/31/2014

Rent-A-Center

8,100

7/31/2018

Dollar Tree

8,000

1/31/2017

Factory Connection

6,000

6.08

Property

Flint River Plaza

5/31/2015

Farmer’s Furniture

12,000

5/31/2015

Family Dollar

7,000

1/31/2014

Papa’s Pizza to Go

2,700

6.09

Property

Country Roads

5/31/2018

First Community Bank

2,060

11/30/2014

NAP

6.10

Property

Village Square

7/31/2015

Pizza Inn

4,890

3/31/2015

Baber’s, Inc.

3,900

6/30/2015

The Video Center

3,300

6.11

Property

T&C Center

9/30/2017

Beckham’s Pharmacy

3,600

1/31/2016

Fox’s Pizza Den

3,200

1/31/2015

Sports Plus

2,800

6.12

Property

Green Acres

12/31/2016

NAP

6.13

Property

Vancleave Center

12/31/2017

Smokey’s Tobacco Store

2,400

2/28/2016

Subway

2,400

4/30/2017

YoursMine@Ours

1,561

6.14

Property

Quitman Center

12/31/2013

Baber’s, Inc.

3,600

8/31/2013

Southern Sass

1,200

7/31/2014

NAP

Loan

JLC

Shadow Mountain Marketplace

3/31/2019

SteinMart

28,000

11/30/2017

Walgreens

14,820

12/31/2082

Chili’s

5,903

Loan

GSMC

1245 16th Street

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

Melinda W. Pruitt D.D.S.

1,793

Loan

13, 20, 21

JLC

Walnut Creek Marriott

NAP

Loan

MC-Five Mile

University Tower

2/28/2018

Jenkins, Wilson, Taylor & Hunt

11,725

12/31/2016

Wells Fargo Advisors

11,233

3/31/2015

University Club of Durham

10,684

Loan

RMF

Olympia Development Walgreens Portfolio

11.01

Property

Walgreens - Sarasota, FL

NAP

11.02

Property

Walgreens - Bradenton, FL

NAP

11.03

Property

Walgreens - Lawrenceville, GA

NAP

11.04

Property

Walgreens - Merritt Island, FL

NAP

11.05

Property

Walgreens - Seminole, FL

NAP

Loan

JLC

8670 Wilshire

7/31/2020

Mink Radiologic Imaging

5,502

1/31/2018

Screening Services Group, LLC

2,731

12/31/2018

Symbion ARC Support Services

1,879

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

13.01

Property

Mariner’s Landing

5/31/2014

Mark Keller

4,400

12/31/2013

All Over Marin Mini Storage1

3,220

5/31/2018

Somersault Snack Co.

2,966

13.02

Property

2401 Bert Drive

NAP

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

14.01

Property

Kirkwood Landing Apartments

NAP

14.02

Property

Valencia at Spring Branch

NAP

14.03

Property

The Forest Apartments

NAP

14.04

Property

Pine Creek Apartments

NAP

Loan

CGMRC

McAllister Plaza

8/31/2014

BP Exploration & Production

16,400

12/31/2016

Sedwick Claims Management

12,269

12/31/2014

Gehan Homes, Ltd.

8,534

Loan

RMF

Parkway and Parkgreen on Bellaire

NAP

Loan

JLC

The Portland Paramount Hotel

NAP

Loan

JLC

Monterra Apartments

NAP

Loan

JLC

Sail Pointe Apartments

NAP

Loan

RMF

Villages on the River

NAP

Loan

RMF

The Brittany

NAP

Loan

JLC

Hilton Greenville

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

23.01

Property

Evans Mills Shopping Center

1/31/2018

Shoe Show

4,700

11/30/2018

Cato

3,900

1/31/2018

Verizon Wireless

2,500

23.02

Property

Oak Grove Shopping Center

7/31/2017

Cato

4,000

1/31/2018

Shoe Show

3,440

8/31/2017

Fort Campbell Federal Credit Union

3,200

23.03

Property

Salem Shopping Center

8/31/2018

Cato

3,600

1/31/2018

El Rancherito

3,200

1/31/2019

Cottonwood Financial

1,600

23.04

Property

Marion Shopping Center

5/1/2017

Don Taco

3,200

8/31/2018

New Cingular Wireless

2,800

4/30/2015

Avon

1,600

Loan

RMF

Candlewood

NAP

Loan

26, 27

RMF

Related Home Depot

NAP

Loan

JLC

Oaks at Holcomb Bridge

NAP

Loan

JLC

Sanctuary at Winterlakes Apartments

NAP

Loan

JLC

The Camp

7/31/2014

Active Ride Shop

5,172

2/1/2019

Bikram Yoga

3,899

7/31/2015

Native Foods

3,016

Loan

JLC

Park 41 Evansville

7/31/2021

SRG Global

208,141

11/1/2016

Sugar Steel Corporation

125,000

1/1/2019

Berry Plastics

106,524

Loan

GSMC

Bella Apartments

NAP

Loan

JLC

5607-5625 Baum Boulevard

5/31/2033

Intermedix Corporation

14,719

8/31/2020

Crazy Mocha Coffee Company

2,718

8/31/2023

NAP

E-15

GSMS 2013-GCJ16 Annex A

Second

Third

Fourth

Fifth

Control

Loan /

Mortgage

Largest Tenant

Third

Largest Tenant

Fourth

Largest Tenant

Fifth

Largest Tenant

Number

Property Flag

Footnotes

Loan Seller

Property Name

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Lease Expiration (6)

Largest Tenant

Sq Ft

Loan

28, 29

JLC

Ball State Portfolio

NAP

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

NAP

Loan

JLC

Village Manor

NAP

Loan

JLC

Northlake Square SC

12/31/2015

Catherine’s

4,160

2/29/2016

Shoeland Group

3,640

7/31/2017

Mellow Mushroom

3,618

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

36.01

Property

Salisbury Shopping Center

8/31/2016

Cato

3,900

1/31/2017

City Nails & Spa

3,200

12/31/2017

It’s Fashion

3,200

36.02

Property

Brewton Shopping Center

10/31/2014

Cato

3,900

1/31/2015

Amedisys

2,800

1/14/2016

Wine & Liquor

2,020

36.03

Property

Selma Shopping Center

1/31/2014

Sally Beauty

2,550

1/31/2016

CitiFinancial

2,125

11/30/2015

GameStop

1,800

36.04

Property

Dillon Shopping Center

1/31/2019

Nail Salon

1,600

10/31/2014

Japanese Restaurant

1,600

1/31/2019

Papa John’s Pizza

1,600

Loan

GSMC

Sweetwater Apartments

NAP

Loan

MC-Five Mile

Saddleback MHC Portfolio

38.01

Property

Countryside Estates MHP (Hays, KS)

NAP

38.02

Property

Prairie Village MHP (Salina, KS)

NAP

38.03

Property

Cedar Creek MHP (Salina, KS)

NAP

38.04

Property

West Cloud MHP (Salina, KS)

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

39.01

Property

Pryor Shopping Center

1/31/2015

Summit PT

4,000

10/31/2017

Billy Sims BBQ

2,467

9/30/2017

Verizon

2,000

39.02

Property

Malvern Shopping Center

MTM

Rent-A-Center

4,787

1/31/2016

Cato

3,900

1/31/2016

Larry’s Pizza

3,500

39.03

Property

Cortez Shopping Center

9/30/2015

Alltel Communications

2,400

3/31/2017

GameStop

1,600

1/31/2016

Rocky Mountain Choc

1,200

39.04

Property

Enid Shopping Center

1/31/2014

Nail Salon

2,000

4/30/2015

US Cellular

1,500

3/31/2015

Advanced American

1,500

Loan

GSMC

Self Storage Plus Manassas

NAP

Loan

RMF

Randolph Park

NAP

Loan

RMF

Fairfield Inn & Suites

NAP

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

NAP

Loan

GSMC

Summervale Apartments

NAP

Loan

GSMC

McDonough Marketplace

12/1/2017

Dollar Tree

9,500

8/31/2018

Sunny Beauty Supply

4,200

8/31/2014

Rent-A-Center

3,500

Loan

JLC

Plaza Vegas Business Park

12/31/2013

State of Nevada

8,153

10/31/2018

Tiarra

7,796

8/31/2018

L&R Finishing

5,139

Loan

MC-Five Mile

Capitol View

1/31/2017

CMID

7,849

2/28/2017

Starbucks

7,338

2/28/2017

Sherck, Hussey CPA’s

4,578

Loan

MC-Five Mile

Prestonwood Apartments

NAP

Loan

JLC

University Garden Apartments

NAP

Loan

13, 33

GSMC

Mozzo Apartments

NAP

Loan

CGMRC

Urbane Apartment Portfolio

51.01

Property

Urbane on Center

NAP

51.02

Property

Urbane on Crooks South

NAP

51.03

Property

Urbane on Breckenridge

NAP

51.04

Property

Urbane on Catalpa

NAP

Loan

JLC

215 Ohio Street

9/30/2015

Alliance Chicago

7,196

10/31/2015

Channel Clarity

7,196

1/31/2016

Channel Clarity (Sub to Single Hop)

7,196

Loan

GSMC

Norton Commons

1/31/2015

Hibbett Sports

5,003

1/31/2016

Radio Shack

5,000

12/31/2015

Shoe Show

4,957

Loan

MC-Five Mile

Westridge Business Center

8/31/2028

Ernst Company

24,993

5/31/2017

NAP

Loan

MC-Five Mile

Shops at Memorial Heights

5/31/2023

Absolve Wine Lounge

1,750

7/31/2014

Quiznos Classic Subs

1,400

10/31/2016

Parkview Nails

1,400

Loan

RMF

Key Lock Mini Storage

NAP

Loan

MC-Five Mile

Cinema Place

6/1/2018

Red Rocket Grill

2,000

3/31/2024

Copy Mat

1,700

12/31/2018

Yogurt Hill

1,197

Loan

JLC

Park 2000 Mini Storage

NAP

Loan

MC-Five Mile

800 Wilcrest Drive

7/30/2016

Spartek Systems

5,207

4/30/2016

Trelleborg Sealing Solutions

4,173

8/31/2015

Kindee Oil & Gas Texas, LLC

3,248

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

60.01

Property

Meadowbrook Shopping Center

12/31/2016

24/30 Surplus Discount

10,750

10/31/2014

Rent-A-Center

4,300

2/28/2017

Papa John’s Pizza

1,500

60.02

Property

Volunteer Crossing Shopping Center

3/31/2018

Grand Slam

7,281

8/31/2017

Rent-A-Center

5,400

2/28/2015

Swisher Hygiene

2,298

Loan

MC-Five Mile

Holiday Inn Express, Muncie

NAP

Loan

MC-Five Mile

1122 Milledge Street

NAP

Loan

MC-Five Mile

Broadway Festival Shopping Center

4/30/2015

Rent-A-Center

2,595

5/31/2015

Dr. Chou Medical Practice

1,480

5/31/2016

Americash Loans

1,448

Loan

JLC

257 West 17th Street

NAP

Loan

MC-Five Mile

La Plaza Apartments

NAP

Loan

MC-Five Mile

Gibson & Heritage MHCs

NAP

Loan

MC-Five Mile

Timbers of Keegans Bayou

NAP

Loan

CGMRC

Gappie Plaza

1/31/2016

Chicago Computer Club

2,262

4/30/2016

Mena’s Hair Design, Inc.

1,998

3/31/2015

Pauletta Young, D.D.S.

1,479

Loan

MC-Five Mile

Forest View Apartments

NAP

Loan

MC-Five Mile

Joyner Crossing

12/31/2015

Eastern NC Medical

3,900

9/30/2014

Rainbow Chinese

1,300

11/30/2013

Family Eye Care

1,300

Loan

RMF

Summerwood Self Storage

NAP

Loan

JLC

Moores Mill Village Apartments

NAP

Loan

MC-Five Mile

Archer Plaza

3/31/2018

Radio Shack

2,211

4/30/2014

Pizza Hut

1,475

11/21/2016

Subway

1,365

Loan

CGMRC

Amsdell Madison Square Self Storage FL

NAP

Loan

RMF

Timber Run Apartments

NAP

Loan

CGMRC

Amsdell Great American Storage IL

NAP

Loan

RMF

Gandy Shoppes

9/30/2019

GameStop

2,023

5/31/2016

T-Mobile

1,581

11/30/2020

Domino’s Pizza

1,276

E-16

GSMS 2013-GCJ16 Annex A

Fifth

Environmental

Earthquake

Control

Loan /

Mortgage

Largest Tenant

Phase I

Environmental

Phase II

Engineering

Seismic

Insurance

Upfront RE

Ongoing RE

Upfront

Ongoing

Number

Property Flag

Footnotes

Loan Seller

Property Name

Lease Expiration (6)

Report Date

Phase II

Report Date

PML or SEL (%)

Required

Tax Reserve ($)

Insurance Reserve ($)

Loan

GSMC

Windsor Court New Orleans

8/26/2013

NAP

8/23/2013

NAP

425,613

47,290

Loan

9, 10

CGMRC

Miracle Mile Shops

10/31/2016

7/18/2013

NAP

7/17/2013

NAP

508,750

169,583

Loan

11, 12

JLC

Matrix MHC Portfolio

100,000

150,500

36,100

3.01

Property

Westbridge Manor

7/8/2013

NAP

7/2/2013

NAP

3.02

Property

Westbrook

7/2/2013

NAP

7/2/2013

NAP

3.03

Property

Avon on the Lake

7/3/2013

NAP

7/2/2013

NAP

3.04

Property

Oakland Glens

7/8/2013

NAP

7/2/2013

NAP

3.05

Property

Green Park South

7/2/2013

NAP

7/2/2013

NAP

3.06

Property

Fairchild Lake

7/2/2013

NAP

7/2/2013

NAP

3.07

Property

Cranberry Lake

7/8/2013

NAP

7/2/2013

NAP

3.08

Property

Grand Blanc Crossing

7/3/2013

NAP

7/2/2013

NAP

3.09

Property

Holly Hills

7/3/2013

NAP

7/2/2013

NAP

3.10

Property

Royal Estates

7/8/2013

NAP

7/2/2013

NAP

3.11

Property

Old Orchard

7/8/2013

NAP

7/2/2013

NAP

Loan

13, 14

RMF

The Gates at Manhasset

12/31/2019

9/25/2013

NAP

9/25/2013

NAP

266,050

126,691

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

3/31/2024

5/15/2013

NAP

5/17/2013

NAP

154,934

77,467

Loan

13, 18

MC-Five Mile

Regency Portfolio

260,896

53,817

67,025

6.01

Property

Prestonsburg Village

1/31/2016

8/23/2013

NAP

8/23/2013

NAP

6.02

Property

Jackson Park

1/31/2018

8/23/2013

NAP

8/23/2013

NAP

6.03

Property

River Creek Village

8/31/2014

8/23/2013

NAP

8/23/2013

NAP

6.04

Property

Oak Station

5/31/2016

8/23/2013

NAP

8/23/2013

NAP

6.05

Property

Village Center

9/30/2017

8/23/2013

NAP

8/22/2013

NAP

6.06

Property

Twin County Plaza

11/30/2015

8/23/2013

NAP

8/23/2013

NAP

6.07

Property

Jackson Square

10/31/2014

8/23/2013

NAP

8/23/2013

NAP

6.08

Property

Flint River Plaza

11/30/2016

8/23/2013

NAP

8/27/2013

NAP

6.09

Property

Country Roads

8/23/2013

NAP

8/23/2013

NAP

6.10

Property

Village Square

8/31/2014

8/23/2013

NAP

8/23/2013

NAP

6.11

Property

T&C Center

3/31/2015

8/23/2013

NAP

8/23/2013

NAP

6.12

Property

Green Acres

8/23/2013

NAP

8/23/2013

NAP

6.13

Property

Vancleave Center

1/31/2016

8/23/2013

NAP

8/23/2013

NAP

6.14

Property

Quitman Center

8/23/2013

NAP

8/23/2013

NAP

Loan

JLC

Shadow Mountain Marketplace

11/30/2016

8/9/2013

NAP

8/15/2013

NAP

35,000

22,000

32,500

8,100

Loan

GSMC

1245 16th Street

6/30/2019

9/9/2013

NAP

9/4/2013

8/30/2013

15%

147,903

21,129

36,856

3,351

Loan

13, 20, 21

JLC

Walnut Creek Marriott

8/6/2013

NAP

8/6/2013

16%

140,000

23,335

176,035

14,670

Loan

MC-Five Mile

University Tower

9/30/2025

8/15/2013

NAP

8/15/2013

NAP

300,175

30,017

29,748

2,704

Loan

RMF

Olympia Development Walgreens Portfolio

1,336

11.01

Property

Walgreens - Sarasota, FL

9/12/2013

NAP

9/16/2013

NAP

11.02

Property

Walgreens - Bradenton, FL

9/12/2013

NAP

9/16/2013

NAP

11.03

Property

Walgreens - Lawrenceville, GA

9/12/2013

NAP

9/16/2013

NAP

11.04

Property

Walgreens - Merritt Island, FL

9/12/2013

NAP

9/16/2013

NAP

11.05

Property

Walgreens - Seminole, FL

9/12/2013

NAP

9/16/2013

NAP

Loan

JLC

8670 Wilshire

7/31/2020

8/27/2013

NAP

8/30/2013

13%

104,000

14,800

17,000

4,900

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

164,828

25,750

5,650

13.01

Property

Mariner’s Landing

3/31/2016

7/12/2013

NAP

8/3/2013

8/6/2013

18%

13.02

Property

2401 Bert Drive

8/5/2013

NAP

8/5/2013

19%

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

406,284

40,628

71,486

23,829

14.01

Property

Kirkwood Landing Apartments

8/23/2013

NAP

8/26/2013

NAP

14.02

Property

Valencia at Spring Branch

8/23/2013

NAP

8/26/2013

NAP

14.03

Property

The Forest Apartments

8/23/2013

NAP

8/22/2013

NAP

14.04

Property

Pine Creek Apartments

8/21/2013

NAP

8/23/2013

NAP

Loan

CGMRC

McAllister Plaza

1/31/2015

8/2/2013

NAP

8/2/2013

NAP

422,137

42,214

31,671

2,879

Loan

RMF

Parkway and Parkgreen on Bellaire

8/23/2013

NAP

8/20/2013

NAP

257,394

24,514

114,417

19,069

Loan

JLC

The Portland Paramount Hotel

6/27/2013

NAP

7/1/2013

6/28/2013

185,600

15,500

23,800

4,800

Loan

JLC

Monterra Apartments

7/2/2013

NAP

6/25/2013

NAP

18,000

14,000

42,000

6,300

Loan

JLC

Sail Pointe Apartments

7/23/2013

NAP

7/23/2013

NAP

99,257

16,542

23,445

13,500

Loan

RMF

Villages on the River

9/24/2013

NAP

9/24/2013

NAP

22,305

21,243

15,214

7,245

Loan

RMF

The Brittany

7/17/2013

NAP

7/17/2013

NAP

195,822

15,541

70,327

Loan

JLC

Hilton Greenville

8/28/2013

NAP

8/27/2013

NAP

194,029

21,184

19,386

9,693

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

66,699

13,340

7,546

23.01

Property

Evans Mills Shopping Center

11/30/2016

9/25/2013

NAP

9/9/2013

NAP

23.02

Property

Oak Grove Shopping Center

12/31/2018

9/25/2013

NAP

9/9/2013

NAP

23.03

Property

Salem Shopping Center

6/30/2017

9/25/2013

NAP

9/9/2013

NAP

23.04

Property

Marion Shopping Center

2/28/2015

9/25/2013

NAP

9/9/2013

NAP

Loan

RMF

Candlewood

7/17/2013

NAP

7/17/2013

NAP

130,416

13,801

75,956

Loan

26, 27

RMF

Related Home Depot

7/26/2013

NAP

Loan

JLC

Oaks at Holcomb Bridge

8/29/2013

NAP

9/5/2013

NAP

271,000

15,900

5,000

6,800

Loan

JLC

Sanctuary at Winterlakes Apartments

9/24/2013

NAP

9/23/2013

NAP

149,300

18,665

33,830

11,300

Loan

JLC

The Camp

2/28/2023

9/10/2013

NAP

9/10/2013

8/15/2013

51,082

10,216

7,436

2,100

Loan

JLC

Park 41 Evansville

MTM

9/30/2013

NAP

9/20/2013

NAP

13,000

22,000

11,100

Loan

GSMC

Bella Apartments

10/11/2013

NAP

9/9/2013

NAP

10,380

18,143

9,072

Loan

JLC

5607-5625 Baum Boulevard

7/8/2013

NAP

7/9/2013

NAP

40,000

12,390

6,500

3,270

E-17

GSMS 2013-GCJ16 Annex A

Fifth

Environmental

Earthquake

Control

Loan /

Mortgage

Largest Tenant

Phase I

Environmental

Phase II

Engineering

Seismic

Insurance

Upfront RE

Ongoing RE

Upfront

Ongoing

Number

Property Flag

Footnotes

Loan Seller

Property Name

Lease Expiration (6)

Report Date

Phase II

Report Date

PML or SEL (%)

Required

Tax Reserve ($)

Insurance Reserve ($)

Loan

28, 29

JLC

Ball State Portfolio

6/23/2013, 6/25/2013

NAP

6/25/2013

NAP

116,000

24,400

24,000

12,100

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

8/9/2013

NAP

8/9/2013

NAP

309,782

61,956

15,507

7,754

Loan

JLC

Village Manor

8/2/2013

NAP

8/6/2013

NAP

15,263

15,266

49,955

4,163

Loan

JLC

Northlake Square SC

11/30/2013

8/27/2013

NAP

8/16/2013

NAP

32,319

11,986

33,010

3,001

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

120,200

10,927

5,337

36.01

Property

Salisbury Shopping Center

1/31/2017

10/2/2013

NAP

9/9/2013

NAP

36.02

Property

Brewton Shopping Center

7/31/2014

10/2/2013

NAP

9/12/2013

NAP

36.03

Property

Selma Shopping Center

1/31/2014

9/25/2013

NAP

9/12/2013

NAP

36.04

Property

Dillon Shopping Center

3/18/2018

9/25/2013

NAP

9/9/2013

NAP

Loan

GSMC

Sweetwater Apartments

6/14/2013

NAP

6/12/2013

NAP

129,107

11,737

41,705

6,951

Loan

MC-Five Mile

Saddleback MHC Portfolio

48,887

6,984

9,715

3,238

38.01

Property

Countryside Estates MHP (Hays, KS)

8/2/2013

NAP

8/2/2013

NAP

38.02

Property

Prairie Village MHP (Salina, KS)

8/2/2013

NAP

8/2/2013

NAP

38.03

Property

Cedar Creek MHP (Salina, KS)

8/2/2013

NAP

8/2/2013

NAP

38.04

Property

West Cloud MHP (Salina, KS)

8/2/2013

NAP

8/2/2013

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

54,068

9,011

5,784

39.01

Property

Pryor Shopping Center

1/31/2015

9/25/2013

NAP

9/9/2013

NAP

39.02

Property

Malvern Shopping Center

8/31/2014

9/25/2013

NAP

9/9/2013

NAP

39.03

Property

Cortez Shopping Center

9/30/2014

9/25/2013

NAP

9/9/2013

NAP

39.04

Property

Enid Shopping Center

2/28/2014

9/25/2013

NAP

9/9/2013

NAP

Loan

GSMC

Self Storage Plus Manassas

9/3/2013

NAP

8/30/2013

NAP

47,882

9,576

1,361

680

Loan

RMF

Randolph Park

7/17/2013

NAP

7/17/2013

NAP

94,166

7,847

50,255

Loan

RMF

Fairfield Inn & Suites

8/5/2013

NAP

8/5/2013

NAP

62,348

5,668

21,404

3,058

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

6/26/2013

NAP

6/28/2013

NAP

46,693

11,673

25,906

2,328

Loan

GSMC

Summervale Apartments

9/3/2013

NAP

9/3/2013

NAP

126,156

12,616

Loan

GSMC

McDonough Marketplace

8/31/2017

6/5/2013

NAP

6/3/2013

NAP

6,615

Loan

JLC

Plaza Vegas Business Park

6/30/2014

9/5/2013

NAP

9/6/2013

NAP

17,000

6,000

25,000

Loan

MC-Five Mile

Capitol View

9/30/2014

4/19/2013

NAP

4/16/2013

NAP

59,812

11,962

4,405

1,468

Loan

MC-Five Mile

Prestonwood Apartments

9/24/2013

NAP

9/24/2013

NAP

94,920

9,492

46,346

7,724

Loan

JLC

University Garden Apartments

8/1/2013

NAP

8/12/2013

NAP

68,200

8,900

5,000

8,300

Loan

13, 33

GSMC

Mozzo Apartments

8/12/2013

NAP

8/9/2013

NAP

8,962

Loan

CGMRC

Urbane Apartment Portfolio

22,812

7,604

17,546

1,755

51.01

Property

Urbane on Center

7/18/2013

NAP

7/18/2013

NAP

51.02

Property

Urbane on Crooks South

7/18/2013

NAP

7/18/2013

NAP

51.03

Property

Urbane on Breckenridge

8/12/2013

NAP

8/12/2013

NAP

51.04

Property

Urbane on Catalpa

7/18/2013

NAP

7/18/2013

NAP

Loan

JLC

215 Ohio Street

1/31/2016

6/21/2013

NAP

6/20/2013

NAP

30,000

15,000

10,000

1,100

Loan

GSMC

Norton Commons

4/30/2016

8/6/2013

NAP

8/6/2013

NAP

4,162

Loan

MC-Five Mile

Westridge Business Center

9/3/2013

NAP

6/20/2013

NAP

29,759

9,920

9,125

1,014

Loan

MC-Five Mile

Shops at Memorial Heights

10/31/2016

3/19/2013

NAP

3/19/2013

NAP

78,153

8,684

9,914

1,416

Loan

RMF

Key Lock Mini Storage

8/23/2013

NAP

8/23/2013

NAP

21,096

5,023

12,387

Loan

MC-Five Mile

Cinema Place

8/31/2017

10/10/2013

NAP

7/1/2013

10%

12,976

6,488

1,288

Loan

JLC

Park 2000 Mini Storage

9/9/2013

NAP

8/16/2013

NAP

10,000

5,000

16,000

Loan

MC-Five Mile

800 Wilcrest Drive

7/31/2015

9/24/2013

NAP

9/24/2013

NAP

36,784

7,357

20,785

2,362

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

23,527

6,464

4,078

2,039

60.01

Property

Meadowbrook Shopping Center

2/28/2019

10/14/2013

NAP

8/8/2013

NAP

60.02

Property

Volunteer Crossing Shopping Center

1/31/2014

8/7/2013

NAP

8/8/2013

NAP

Loan

MC-Five Mile

Holiday Inn Express, Muncie

6/26/2013

NAP

6/28/2013

NAP

39,057

5,580

4,212

1,404

Loan

MC-Five Mile

1122 Milledge Street

7/26/2013

NAP

7/29/2013

NAP

36,298

8,366

16,154

Loan

MC-Five Mile

Broadway Festival Shopping Center

12/31/2014

8/6/2013

NAP

8/5/2013

NAP

43,935

10,984

12,052

1,205

Loan

JLC

257 West 17th Street

8/15/2013

NAP

8/13/2013

NAP

39,143

7,940

300

200

Loan

MC-Five Mile

La Plaza Apartments

8/27/2013

NAP

8/27/2013

NAP

72,738

7,274

11,137

5,568

Loan

MC-Five Mile

Gibson & Heritage MHCs

7/23/2013

NAP

7/25/2013

NAP

9,315

1,331

1,638

819

Loan

MC-Five Mile

Timbers of Keegans Bayou

9/9/2013

NAP

9/9/2013

NAP

79,987

8,887

36,754

7,351

Loan

CGMRC

Gappie Plaza

8/31/2020

8/7/2013

NAP

8/7/2013

NAP

34,390

8,598

Loan

MC-Five Mile

Forest View Apartments

7/30/2013

NAP

7/30/2013

NAP

70,417

7,042

63,769

9,110

Loan

MC-Five Mile

Joyner Crossing

3/31/2014

7/31/2013

NAP

7/31/2013

NAP

30,484

3,048

5,087

509

Loan

RMF

Summerwood Self Storage

9/16/2013

NAP

9/16/2013

NAP

83,864

7,987

14,293

1,945

Loan

JLC

Moores Mill Village Apartments

8/29/2013

NAP

10/8/2013

NAP

4,000

11,500

4,450

Loan

MC-Five Mile

Archer Plaza

12/31/2017

5/17/2013

NAP

8/5/2013

NAP

43,642

10,911

6,216

565

Loan

CGMRC

Amsdell Madison Square Self Storage FL

8/26/2013

NAP

8/4/2013

NAP

17,525

2,504

Loan

RMF

Timber Run Apartments

7/22/2013

NAP

7/22/2013

NAP

38,449

4,272

9,167

4,583

Loan

CGMRC

Amsdell Great American Storage IL

6/19/2013

Yes

7/8/2013

8/8/2013

NAP

61,690

15,422

Loan

RMF

Gandy Shoppes

2/28/2022

9/13/2013

NAP

9/13/2013

NAP

25,984

2,750

6,787

808

E-18

GSMS 2013-GCJ16 Annex A


Control	Loan /		Mortgage		Upfront	Ongoing	Replacement	Upfront	Ongoing		Upfront Debt	Ongoing Debt	Upfront Deferred
Number	Property Flag	Footnotes	Loan Seller	Property Name	Replacement Reserve ($)	Replacement Reserve ($)	Reserve Caps ($)	TI/LC Reserve ($)	TI/LC Reserve ($)	TI/LC Caps ($)	Service Reserve ($)	Service Reserve ($)	Maintenance Reserve ($)
1	Loan	8	GSMC	Windsor Court New Orleans	0	112,004	0	0	0	0	0	0	0
2	Loan	9, 10	CGMRC	Miracle Mile Shops	0	7,481	0	1,310,955	56,104	0	0	0	162,000
3	Loan	11, 12	JLC	Matrix MHC Portfolio	1,794,188	31,029	0	0	0	0	0	0	455,812
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	1,774	0	0	0	0	0	0	0
5	Loan	13, 15, 16, 17	RMF	Walpole Shopping Mall	45,000	4,975	179,088	0	6,250	500,000	0	0	0
6	Loan	13, 18	MC-Five Mile	Regency Portfolio	0	22,709	825,000	0	45,785	1,000,000	0	0	170,095
6.01	Property			Prestonsburg Village
6.02	Property			Jackson Park
6.03	Property			River Creek Village
6.04	Property			Oak Station
6.05	Property			Village Center
6.06	Property			Twin County Plaza
6.07	Property			Jackson Square
6.08	Property			Flint River Plaza
6.09	Property			Country Roads
6.10	Property			Village Square
6.11	Property			T&C Center
6.12	Property	13		Green Acres
6.13	Property	13		Vancleave Center
6.14	Property	13		Quitman Center
7	Loan		JLC	Shadow Mountain Marketplace	0	3,355	100,000	1,000,000	12,570	0	0	0	68,850
8	Loan	19	GSMC	1245 16th Street	0	1,772	0	0	0	0	0	0	0
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott	0	27,205	0	0	0	0	0	0	127,000
10	Loan	22	MC-Five Mile	University Tower	0	3,083	110,981	4,750,000	0	0	0	0	8,813
11	Loan	23	RMF	Olympia Development Walgreens Portfolio	0	660	0	0	991	0	0	0	0
11.01	Property			Walgreens - Sarasota, FL
11.02	Property			Walgreens - Bradenton, FL
11.03	Property			Walgreens - Lawrenceville, GA
11.04	Property			Walgreens - Merritt Island, FL
11.05	Property			Walgreens - Seminole, FL
12	Loan		JLC	8670 Wilshire	0	855	0	235,620	4,275	0	0	0	0
13	Loan	24, 25	JLC	Mariner’s Landing and 2401 Bert	0	2,836	0	0	17,500	0	0	0	5,469
13.01	Property			Mariner’s Landing
13.02	Property			2401 Bert Drive
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio	269,907	31,250	0	0	0	0	0	0	966,471
14.01	Property	13		Kirkwood Landing Apartments
14.02	Property			Valencia at Spring Branch
14.03	Property			The Forest Apartments
14.04	Property			Pine Creek Apartments
15	Loan		CGMRC	McAllister Plaza	0	2,378	0	958,668	19,973	716,000	0	0	12,500
16	Loan		RMF	Parkway and Parkgreen on Bellaire	0	13,646	0	0	0	0	0	0	65,094
17	Loan		JLC	The Portland Paramount Hotel	0	22,181	0	0	0	0	0	0	0
18	Loan		JLC	Monterra Apartments	0	7,883	0	0	0	0	0	0	0
19	Loan		JLC	Sail Pointe Apartments	0	5,654	0	0	0	0	0	0	128,450
20	Loan		RMF	Villages on the River	0	6,831	0	0	0	0	0	0	0
21	Loan		RMF	The Brittany	1,167,189	4,900	0	0	0	0	0	0	114,939
22	Loan		JLC	Hilton Greenville	350,000	33,811	0	0	0	0	0	0	0
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio	0	1,609	0	0	8,540	409,904	0	0	0
23.01	Property			Evans Mills Shopping Center
23.02	Property	13		Oak Grove Shopping Center
23.03	Property			Salem Shopping Center
23.04	Property			Marion Shopping Center
24	Loan		RMF	Candlewood	422,433	6,264	0	0	0	0	0	0	436,312
25	Loan	26, 27	RMF	Related Home Depot	0	0	0	0	0	0	0	0	0
26	Loan		JLC	Oaks at Holcomb Bridge	700,000	8,870	0	0	0	0	0	0	62,638
27	Loan		JLC	Sanctuary at Winterlakes Apartments	0	7,147	0	0	0	0	0	0	8,000
28	Loan		JLC	The Camp	0	780	0	0	3,383	150,000	0	0	0
29	Loan		JLC	Park 41 Evansville	0	10,727	0	362,302	21,455	1,029,819	0	0	289,200
30	Loan		GSMC	Bella Apartments	0	7,950	0	0	0	0	0	0	21,600
31	Loan		JLC	5607-5625 Baum Boulevard	0	1,490	0	30,060	5,930	650,000	0	0	108,995

E-19

GSMS 2013-GCJ16 Annex A


Control	Loan /		Mortgage		Upfront	Ongoing	Replacement	Upfront	Ongoing		Upfront Debt	Ongoing Debt	Upfront Deferred
Number	Property Flag	Footnotes	Loan Seller	Property Name	Replacement Reserve ($)	Replacement Reserve ($)	Reserve Caps ($)	TI/LC Reserve ($)	TI/LC Reserve ($)	TI/LC Caps ($)	Service Reserve ($)	Service Reserve ($)	Maintenance Reserve ($)
32	Loan	28, 29	JLC	Ball State Portfolio	0	11,328	0	0	0	0	0	0	7,500
33	Loan	13	MC-Five Mile	Sheraton Four Points Hotel O’Hare	0	25,946	0	0	0	0	0	0	26,438
34	Loan		JLC	Village Manor	0	3,306	150,000	0	0	0	0	0	0
35	Loan		JLC	Northlake Square SC	0	1,720	0	0	2,500	150,000	0	0	0
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio	0	1,405	0	0	10,417	339,818	0	0	46,475
36.01	Property			Salisbury Shopping Center
36.02	Property			Brewton Shopping Center
36.03	Property			Selma Shopping Center
36.04	Property			Dillon Shopping Center
37	Loan		GSMC	Sweetwater Apartments	0	4,033	0	0	0	0	0	0	0
38	Loan		MC-Five Mile	Saddleback MHC Portfolio	0	2,438	0	0	0	0	0	0	70,125
38.01	Property			Countryside Estates MHP (Hays, KS)
38.02	Property			Prairie Village MHP (Salina, KS)
38.03	Property			Cedar Creek MHP (Salina, KS)
38.04	Property			West Cloud MHP (Salina, KS)
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio	0	1,341	0	0	7,153	343,366	0	0	110,224
39.01	Property			Pryor Shopping Center
39.02	Property	31		Malvern Shopping Center
39.03	Property			Cortez Shopping Center
39.04	Property	13		Enid Shopping Center
40	Loan		GSMC	Self Storage Plus Manassas	0	918	0	0	0	0	0	0	625
41	Loan		RMF	Randolph Park	658,818	4,573	0	0	0	0	0	0	151,698
42	Loan	13	RMF	Fairfield Inn & Suites	0	8,114	0	0	0	0	0	0	3,750
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor	0	9,807	0	0	0	0	0	0	5,313
44	Loan		GSMC	Summervale Apartments	275,580	6,425	0	0	0	0	0	0	44,825
45	Loan		GSMC	McDonough Marketplace	0	1,109	0	0	2,500	150,000	0	0	0
46	Loan		JLC	Plaza Vegas Business Park	0	4,705	225,840	0	2,514	120,672	0	0	41,750
47	Loan	32	MC-Five Mile	Capitol View	0	1,007	0	0	6,667	300,000	0	0	0
48	Loan		MC-Five Mile	Prestonwood Apartments	0	3,208	0	0	0	0	0	0	12,500
49	Loan		JLC	University Garden Apartments	0	9,200	0	0	0	0	0	0	706,450
50	Loan	13, 33	GSMC	Mozzo Apartments	0	1,354	81,250	0	0	0	0	0	0
51	Loan		CGMRC	Urbane Apartment Portfolio	0	2,200	0	0	0	0	0	0	10,125
51.01	Property			Urbane on Center
51.02	Property			Urbane on Crooks South
51.03	Property			Urbane on Breckenridge
51.04	Property			Urbane on Catalpa
52	Loan	34	JLC	215 Ohio Street	0	599	0	100,000	5,985	0	0	0	52,625
53	Loan		GSMC	Norton Commons	0	1,899	0	0	6,667	240,000	0	0	0
54	Loan		MC-Five Mile	Westridge Business Center	0	857	0	50,000	3,000	0	0	0	62,125
55	Loan		MC-Five Mile	Shops at Memorial Heights	0	567	0	0	2,917	140,000	0	0	0
56	Loan	13	RMF	Key Lock Mini Storage	0	1,082	0	0	0	0	0	0	40,400
57	Loan	35	MC-Five Mile	Cinema Place	0	662	0	0	2,205	75,000	0	0	0
58	Loan		JLC	Park 2000 Mini Storage	0	2,145	102,960	0	0	0	0	0	309,061
59	Loan		MC-Five Mile	800 Wilcrest Drive	0	1,260	0	300,000	0	300,000	0	0	0
60	Loan	13	MC-Five Mile	Meadowbrook & Volunteer Crossing	0	1,793	0	0	2,500	75,000	0	0	207,813
60.01	Property	13		Meadowbrook Shopping Center
60.02	Property	13		Volunteer Crossing Shopping Center
61	Loan		MC-Five Mile	Holiday Inn Express, Muncie	0	6,357	0	0	0	0	0	0	10,225
62	Loan		MC-Five Mile	1122 Milledge Street	87,369	2,236	200,000	0	4,473	108,000	0	0	0
63	Loan		MC-Five Mile	Broadway Festival Shopping Center	0	324	0	0	2,277	0	0	0	0
64	Loan		JLC	257 West 17th Street	0	180	0	0	1,500	0	0	0	0
65	Loan		MC-Five Mile	La Plaza Apartments	0	3,450	0	0	0	0	0	0	3,563
66	Loan		MC-Five Mile	Gibson & Heritage MHCs	0	508	0	0	0	0	0	0	4,050
67	Loan		MC-Five Mile	Timbers of Keegans Bayou	0	3,357	0	0	0	0	0	0	73,750
68	Loan		CGMRC	Gappie Plaza	0	539	0	0	1,079	38,850	0	0	0
69	Loan		MC-Five Mile	Forest View Apartments	0	3,950	0	0	0	0	0	0	50,000
70	Loan		MC-Five Mile	Joyner Crossing	0	833	50,000	0	2,817	150,000	0	0	5,625
71	Loan		RMF	Summerwood Self Storage	0	503	18,112	0	0	0	0	0	0
72	Loan		JLC	Moores Mill Village Apartments	0	4,275	0	0	0	0	0	0	52,938
73	Loan		MC-Five Mile	Archer Plaza	18,000	663	0	0	1,911	0	0	0	0
74	Loan		CGMRC	Amsdell Madison Square Self Storage FL	0	967	0	0	0	0	0	0	0
75	Loan		RMF	Timber Run Apartments	108,117	2,640	0	0	0	0	0	0	91,883
76	Loan		CGMRC	Amsdell Great American Storage IL	0	662	0	0	0	0	0	0	0
77	Loan		RMF	Gandy Shoppes	0	348	0	0	1,055	50,620	0	0	0

E-20

GSMS 2013-GCJ16 Annex A


Control	Loan /		Mortgage		Ongoing Deferred	Upfront	Ongoing	Upfront	Ongoing	Other Reserve
Number	Property Flag	Footnotes	Loan Seller	Property Name	Maintenance Reserve ($)	Environmental Reserve ($)	Environmental Reserve ($)	Other Reserve ($)	Other Reserve ($)	Description
1	Loan	8	GSMC	Windsor Court New Orleans	0	0	0	0	0
2	Loan	9, 10	CGMRC	Miracle Mile Shops	0	0	0	0	0
3	Loan	11, 12	JLC	Matrix MHC Portfolio	0	0	0	3,000,000	125,000	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.
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	6,000,000	0	Banana Republic Lease Holdback Funds
5	Loan	13, 15, 16, 17	RMF	Walpole Shopping Mall	0	0	0	953,500	0	JoAnn’s Fabric Reserve ($900,000); LA Fitness Reserve ($53,500)
6	Loan	13, 18	MC-Five Mile	Regency Portfolio	0	0	0	0	0
6.01	Property			Prestonsburg Village
6.02	Property			Jackson Park
6.03	Property			River Creek Village
6.04	Property			Oak Station
6.05	Property			Village Center
6.06	Property			Twin County Plaza
6.07	Property			Jackson Square
6.08	Property			Flint River Plaza
6.09	Property			Country Roads
6.10	Property			Village Square
6.11	Property			T&C Center
6.12	Property	13		Green Acres
6.13	Property	13		Vancleave Center
6.14	Property	13		Quitman Center
7	Loan		JLC	Shadow Mountain Marketplace	0	0	0	0	0
8	Loan	19	GSMC	1245 16th Street	0	0	0	0	0
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott	0	0	0	8,200,000	0	PIP Reserve
10	Loan	22	MC-Five Mile	University Tower	0	0	0	0	0
11	Loan	23	RMF	Olympia Development Walgreens Portfolio	0	0	0	0	0
11.01	Property			Walgreens - Sarasota, FL
11.02	Property			Walgreens - Bradenton, FL
11.03	Property			Walgreens - Lawrenceville, GA
11.04	Property			Walgreens - Merritt Island, FL
11.05	Property			Walgreens - Seminole, FL
12	Loan		JLC	8670 Wilshire	0	0	0	0	0
13	Loan	24, 25	JLC	Mariner’s Landing and 2401 Bert	0	0	0	52,500	0	Seismic Retrofit Reserve
13.01	Property			Mariner’s Landing
13.02	Property			2401 Bert Drive
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio	0	0	0	0	0
14.01	Property	13		Kirkwood Landing Apartments
14.02	Property			Valencia at Spring Branch
14.03	Property			The Forest Apartments
14.04	Property			Pine Creek Apartments
15	Loan		CGMRC	McAllister Plaza	0	0	0	29,334	0	Free Rent Reserve
16	Loan		RMF	Parkway and Parkgreen on Bellaire	0	0	0	0	0
17	Loan		JLC	The Portland Paramount Hotel	0	0	0	0	0
18	Loan		JLC	Monterra Apartments	0	0	0	0	0
19	Loan		JLC	Sail Pointe Apartments	0	0	0	0	0
20	Loan		RMF	Villages on the River	0	0	0	0	0
21	Loan		RMF	The Brittany	0	0	0	0	0
22	Loan		JLC	Hilton Greenville	0	0	0	1,275,042	0	PIP Reserve
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio	0	0	0	128,300	0	Unfunded Obligations
23.01	Property			Evans Mills Shopping Center
23.02	Property	13		Oak Grove Shopping Center
23.03	Property			Salem Shopping Center
23.04	Property			Marion Shopping Center
24	Loan		RMF	Candlewood	0	0	0	0	0
25	Loan	26, 27	RMF	Related Home Depot	0	0	0	0	0
26	Loan		JLC	Oaks at Holcomb Bridge	0	0	0	0	0
27	Loan		JLC	Sanctuary at Winterlakes Apartments	0	0	0	0	0
28	Loan		JLC	The Camp	0	0	0	0	0
29	Loan		JLC	Park 41 Evansville	0	565,690	0	0	0
30	Loan		GSMC	Bella Apartments	0	0	0	0	0
31	Loan		JLC	5607-5625 Baum Boulevard	0	0	0	322,608	19,167	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)

E-21

GSMS 2013-GCJ16 Annex A


Control	Loan /		Mortgage		Ongoing Deferred	Upfront	Ongoing	Upfront	Ongoing	Other Reserve
Number	Property Flag	Footnotes	Loan Seller	Property Name	Maintenance Reserve ($)	Environmental Reserve ($)	Environmental Reserve ($)	Other Reserve ($)	Other Reserve ($)	Description
32	Loan	28, 29	JLC	Ball State Portfolio	0	0	0	0	0
33	Loan	13	MC-Five Mile	Sheraton Four Points Hotel O’Hare	0	0	0	2,451,505	0	PIP Reserve ($2,251,505); Seasonality Reserve ($200,000)
34	Loan		JLC	Village Manor	0	0	0	0	0
35	Loan		JLC	Northlake Square SC	0	0	0	2,250,000	0	Best Buy Rollover Reserve
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio	0	0	0	20,446	0	Unfunded Obligations
36.01	Property			Salisbury Shopping Center
36.02	Property			Brewton Shopping Center
36.03	Property			Selma Shopping Center
36.04	Property			Dillon Shopping Center
37	Loan		GSMC	Sweetwater Apartments	0	0	0	0	0
38	Loan		MC-Five Mile	Saddleback MHC Portfolio	0	0	0	700,000	0	Debt Yield Holdback Reserve
38.01	Property			Countryside Estates MHP (Hays, KS)
38.02	Property			Prairie Village MHP (Salina, KS)
38.03	Property			Cedar Creek MHP (Salina, KS)
38.04	Property			West Cloud MHP (Salina, KS)
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio	0	0	0	151,000	0	Hibbett Sports/Anytime Fitness Holdback ($125,000); Unfunded Obligations ($26,000)
39.01	Property			Pryor Shopping Center
39.02	Property	31		Malvern Shopping Center
39.03	Property			Cortez Shopping Center
39.04	Property	13		Enid Shopping Center
40	Loan		GSMC	Self Storage Plus Manassas	0	0	0	0	0
41	Loan		RMF	Randolph Park	0	0	0	0	0
42	Loan	13	RMF	Fairfield Inn & Suites	0	0	0	0	0
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor	0	0	0	2,369,492	0	ADA Reserve ($184,000); PIP Reserve ($2,185,492)
44	Loan		GSMC	Summervale Apartments	0	0	0	215	0	Tax/Flood Fees
45	Loan		GSMC	McDonough Marketplace	0	0	0	0	0
46	Loan		JLC	Plaza Vegas Business Park	0	0	0	351,296	0	State of Nevada Lease Holdback ($312,650); State of Nevada Rent Holdback ($38,646)
47	Loan	32	MC-Five Mile	Capitol View	0	0	0	0	0
48	Loan		MC-Five Mile	Prestonwood Apartments	0	0	0	0	0
49	Loan		JLC	University Garden Apartments	0	0	0	0	0
50	Loan	13, 33	GSMC	Mozzo Apartments	0	0	0	0	0
51	Loan		CGMRC	Urbane Apartment Portfolio	0	0	0	0	0
51.01	Property			Urbane on Center
51.02	Property			Urbane on Crooks South
51.03	Property			Urbane on Breckenridge
51.04	Property			Urbane on Catalpa
52	Loan	34	JLC	215 Ohio Street	0	0	0	421,094	0	ENRGI Fitness Holdback Reserve
53	Loan		GSMC	Norton Commons	0	0	0	0	0
54	Loan		MC-Five Mile	Westridge Business Center	0	0	0	0	0
55	Loan		MC-Five Mile	Shops at Memorial Heights	0	0	0	0	0
56	Loan	13	RMF	Key Lock Mini Storage	0	0	0	370,000	0	Expansion Funds
57	Loan	35	MC-Five Mile	Cinema Place	0	0	0	118,408	0	Clickaway Reserve ($42,707); Flame Restaurant Reserve ($38,196); Copymat Reserve ($29,172); Ground Rent Reserve ($8,333)
58	Loan		JLC	Park 2000 Mini Storage	0	0	0	0	0
59	Loan		MC-Five Mile	800 Wilcrest Drive	0	0	0	265,963	0	Litigation Reserve
60	Loan	13	MC-Five Mile	Meadowbrook & Volunteer Crossing	0	0	0	15,000	0	Great Clips Reserve
60.01	Property	13		Meadowbrook Shopping Center
60.02	Property	13		Volunteer Crossing Shopping Center
61	Loan		MC-Five Mile	Holiday Inn Express, Muncie	0	0	0	1,170,476	0	PIP Reserve
62	Loan		MC-Five Mile	1122 Milledge Street	0	0	0	0	0
63	Loan		MC-Five Mile	Broadway Festival Shopping Center	0	0	0	0	0
64	Loan		JLC	257 West 17th Street	0	0	0	173,619	3,064	BBP Leasing Reserve ($170,555.60); Upfront and Monthly Common Charges Reserve ($3,063.51)
65	Loan		MC-Five Mile	La Plaza Apartments	0	0	0	100,000	0	Litigation Reserve
66	Loan		MC-Five Mile	Gibson & Heritage MHCs	0	0	0	0	0
67	Loan		MC-Five Mile	Timbers of Keegans Bayou	0	0	0	0	0
68	Loan		CGMRC	Gappie Plaza	0	0	0	0	0
69	Loan		MC-Five Mile	Forest View Apartments	0	0	0	0	0
70	Loan		MC-Five Mile	Joyner Crossing	0	0	0	0	0
71	Loan		RMF	Summerwood Self Storage	0	0	0	0	0
72	Loan		JLC	Moores Mill Village Apartments	0	0	0	0	0
73	Loan		MC-Five Mile	Archer Plaza	0	0	0	0	0
74	Loan		CGMRC	Amsdell Madison Square Self Storage FL	0	0	0	150,000	0	Property Costs Reserve
75	Loan		RMF	Timber Run Apartments	0	0	0	0	0
76	Loan		CGMRC	Amsdell Great American Storage IL	0	0	0	100,000	0	Property Costs Reserve
77	Loan		RMF	Gandy Shoppes	0	0	0	0	0

E-22

GSMS 2013-GCJ16 Annex A

Control

Loan /

Mortgage

Loan

Loan Amount

Principal’s New Cash

Subordinate

Number

Property Flag

Footnotes

Loan Seller

Property Name

Borrower Name

Carve-out Guarantor

Purpose

(sources)

Contribution (7)

Debt

Loan

GSMC

Windsor Court New Orleans

Windsor Court Hotel Partners, L.L.C.

Windsor Court Financial, L.L.C.

Refinance

73,000,000

Loan

9, 10

CGMRC

Miracle Mile Shops

Boulevard Invest LLC

Aby Rosen, Michael Fuchs, and David Edelstein

Refinance

580,000,000

Loan

11, 12

JLC

Matrix MHC Portfolio

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

135,000,000

14,137,835

15,000,000

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

Loan

13, 14

RMF

The Gates at Manhasset

KMO-361 (Manhasset) LLC

Morton L. Olshan

Refinance

60,000,000

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

Walpole Mall Associates, LLC

Rubin Pachulski Properties 36, LLC

Refinance

64,500,000

83,527

10,000,000

Loan

13, 18

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

43,800,000

6.01

Property

Prestonsburg Village

6.02

Property

Jackson Park

6.03

Property

River Creek Village

6.04

Property

Oak Station

6.05

Property

Village Center

6.06

Property

Twin County Plaza

6.07

Property

Jackson Square

6.08

Property

Flint River Plaza

6.09

Property

Country Roads

6.10

Property

Village Square

6.11

Property

T&C Center

6.12

Property

Green Acres

6.13

Property

Vancleave Center

6.14

Property

Quitman Center

Loan

JLC

Shadow Mountain Marketplace

Shadow Mountain Marketplace, LLC

Darrel W. Wright and Mark D. Linehan

Refinance

38,000,000

6,006,706

Loan

GSMC

1245 16th Street

Santa Monica Arizona at 16th, L.P.

Marshall A. Rockwell, Jr. and Laura H. Rockwell

Refinance

37,000,000

Loan

13, 20, 21

JLC

Walnut Creek Marriott

NPWC Hotel LLC

Patrick M. Nesbitt and Patrick M. Nesbitt Family Trust

Refinance

31,280,000

1,075,000

8,000,000

Loan

MC-Five Mile

University Tower

HD Tower, LLC

Anthony H. Dilweg

Refinance

27,000,000

Loan

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

22,730,000

11.01

Property

Walgreens - Sarasota, FL

11.02

Property

Walgreens - Bradenton, FL

11.03

Property

Walgreens - Lawrenceville, GA

11.04

Property

Walgreens - Merritt Island, FL

11.05

Property

Walgreens - Seminole, FL

Loan

JLC

8670 Wilshire

Specialty Healthcare Properties Subsidiary, LLC

Andrew A. Brooks and Randhir S. Tuli

Refinance

22,500,000

2,500,000

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

Mariners Landing, LLC and 2401 Bert Hollister, LLC

Daniel H. Morgan

Acquisition/Refinance

22,300,000

1,740,131

1,500,000

13.01

Property

Mariner’s Landing

13.02

Property

2401 Bert Drive

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

YTech One-1312 Units Houston Investment, LLC

Yamal Yidios Char

Acquisition

19,500,000

12,962,829

14.01

Property

Kirkwood Landing Apartments

14.02

Property

Valencia at Spring Branch

14.03

Property

The Forest Apartments

14.04

Property

Pine Creek Apartments

Loan

CGMRC

McAllister Plaza

RBL McAllister LLC

David Rawson and Joseph Blum

Refinance

18,000,000

1,610,846

Loan

RMF

Parkway and Parkgreen on Bellaire

SS Apartments, LLC

Ajay K. Gupta

Acquisition

16,750,000

5,651,835

Loan

JLC

The Portland Paramount Hotel

925 Park Avenue Associates, LLC

Michael Bashaw, Rodney Olson and J. Stephen Goodfellow

Refinance

16,000,000

Loan

JLC

Monterra Apartments

USM Las Vegas, LLC

Paul E. Mashni

Refinance

15,600,000

Loan

JLC

Sail Pointe Apartments

St. Lucie Properties Group, LLC

Paul R. Steinfurth

Refinance

14,750,000

Loan

RMF

Villages on the River

HPI Villages LLC

Matthew A. Sharp and J. David Kelsey

Acquisition

14,350,000

6,373,632

Loan

RMF

The Brittany

Northland Brittany LLC

Northland Portfolio L.P.

Refinance

14,100,000

Loan

JLC

Hilton Greenville

UVH Greenville, LLC

Allan Gutierrez

Acquisition

13,400,000

5,922,882

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

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

12,938,000

4,083,079

23.01

Property

Evans Mills Shopping Center

23.02

Property

Oak Grove Shopping Center

23.03

Property

Salem Shopping Center

23.04

Property

Marion Shopping Center

Loan

RMF

Candlewood

Northland Candlewood LLC

Northland Portfolio L.P.

Refinance

12,815,000

Loan

26, 27

RMF

Related Home Depot

Related Retail Bruckner, LLC

The Related Companies, L.P.

Refinance

27,000,000

Loan

JLC

Oaks at Holcomb Bridge

RJJ Roswell LLC

John R. Young and Reggie King

Acquisition

12,150,000

5,046,960

Loan

JLC

Sanctuary at Winterlakes Apartments

Sanctuary at Winterlakes, LLC

Paul R. Steinfurth

Refinance

12,000,000

800,000

Loan

JLC

The Camp

The Camp Project, LLC

Shaheen Sadeghi and Linda Sadeghi

Refinance

12,000,000

Loan

JLC

Park 41 Evansville

Park 41 Holding Company, LLC

Benjamin J. Kunkel

Refinance

12,000,000

Loan

GSMC

Bella Apartments

ACV I LLC

Andrew Schwarz and ACM Venture 1, LLC

Refinance

11,750,000

Loan

JLC

5607-5625 Baum Boulevard

Baum Boulevard Ground LLC

William H. Odell and John H. Odell

Refinance

11,700,000

347,063

1,300,000

E-23

GSMS 2013-GCJ16 Annex A

Control

Loan /

Mortgage

Loan

Loan Amount

Principal’s New Cash

Subordinate

Number

Property Flag

Footnotes

Loan Seller

Property Name

Borrower Name

Carve-out Guarantor

Purpose

(sources)

Contribution (7)

Debt

Loan

28, 29

JLC

Ball State Portfolio

Muncie SPE, LLC

James B. Harkrider III, Andrew Lallathin and Ira Mondry

Acquisition

11,520,000

2,867,357

2,700,000

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

Schiller Park Hospitality LLC

Waqas Akuly, Amin Amdani, Paul Busching, Bimal Doshi, Satya Mehta and Fouza Memon

Acquisition

11,500,000

4,310,934

Loan

JLC

Village Manor

Village Manor Retirement of Hartland, LLC

Joshua Stein and Waldenwoods Properties, LLC

Refinance

10,700,000

Loan

JLC

Northlake Square SC

Northlake Square, LLC

David L. Barnhart

Refinance

10,500,000

27,548

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

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

9,600,000

3,450,542

36.01

Property

Salisbury Shopping Center

36.02

Property

Brewton Shopping Center

36.03

Property

Selma Shopping Center

36.04

Property

Dillon Shopping Center

Loan

GSMC

Sweetwater Apartments

Sweetwater Apartments LLC

Robert P. Rothenberg and Gideon Z. Friedman

Acquisition

9,200,000

3,195,272

Loan

MC-Five Mile

Saddleback MHC Portfolio

Cedar Creek MHP LLC, Prairie Village MHP LLC, West Cloud MHP LLC and Countryside MHP LLC

Ben Braband and Geoff Rosenhain

Refinance

8,700,000

1,180,414

38.01

Property

Countryside Estates MHP (Hays, KS)

38.02

Property

Prairie Village MHP (Salina, KS)

38.03

Property

Cedar Creek MHP (Salina, KS)

38.04

Property

West Cloud MHP (Salina, KS)

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

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

8,284,000

3,004,019

39.01

Property

Pryor Shopping Center

39.02

Property

Malvern Shopping Center

39.03

Property

Cortez Shopping Center

39.04

Property

Enid Shopping Center

Loan

GSMC

Self Storage Plus Manassas

Sudley Manor Storage, LLC

Joseph Wolinsky

Refinance

8,000,000

Loan

RMF

Randolph Park

Northland Randolph Park Apartments LLC

Northland Portfolio L.P.

Refinance

7,990,000

Loan

RMF

Fairfield Inn & Suites

Montgomery Hotel Group, LLC

Greg Friedman and Mitul Patel

Refinance

8,000,000

244,383

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

PH Ann Arbor Hotel Owner, LLC

Julie A. Dumon Trust dated March 24, 2006 and Graham Hershman

Acquisition

7,350,000

3,556,267

Loan

GSMC

Summervale Apartments

Summervale Apartments, LLC

Michael G. Tombari and Kenneth L. Hatfield

Acquisition

7,300,000

3,123,726

Loan

GSMC

McDonough Marketplace

McDonough (McDonough) WMC, LLC

Stanley Werb and Jonathan S. Gaines

Refinance

7,275,000

Loan

JLC

Plaza Vegas Business Park

Plaza Vegas I LLC

Johnny A. Ribeiro, Jr.

Refinance

7,200,000

314,082

Loan

MC-Five Mile

Capitol View

1402 Associates, LLC

Richard E. Hennessey, Michael T. Dilts, Brian J. Sullivan, John G. Leicht

Refinance

6,900,000

277,405

Loan

MC-Five Mile

Prestonwood Apartments

Santhi Corporation

Chowdary Yalamanchili

Refinance

6,750,000

Loan

JLC

University Garden Apartments

125 Baxter, LLC

Nicholas R. Halaris and John R. Young

Acquisition

6,525,000

3,473,741

Loan

13, 33

GSMC

Mozzo Apartments

531 Virginia LLC

Tadd M. Miller, Gregory B. Martin and Milhaus Development LLC

Refinance

6,400,000

Loan

CGMRC

Urbane Apartment Portfolio

Urbane on Center LLC, Urbane on Catalpa LLC, Urbane on Crooks South LLC and Urbane on Breckenridge LLC

Frederick Blechman and Sherman J. Freund

Refinance

5,400,000

51.01

Property

Urbane on Center

51.02

Property

Urbane on Crooks South

51.03

Property

Urbane on Breckenridge

51.04

Property

Urbane on Catalpa

Loan

JLC

215 Ohio Street

BP Phoenix LLC

Frederick W. Solberg and Christopher Dunn

Acquisition

5,300,000

Loan

GSMC

Norton Commons

Norton (Norton) SRX, LLC

Stanley Werb and Jonathan S. Gaines

Acquisition

5,182,500

1,841,327

Loan

MC-Five Mile

Westridge Business Center

Lo Duca Bros. Realty Co. Westridge LLC

Dominic M. Lo Duca and Vincent J. Lo Duca

Refinance

5,165,000

11,962

Loan

MC-Five Mile

Shops at Memorial Heights

Shops at Memorial, LLC

Samer Danial

Refinance

5,138,000

Loan

RMF

Key Lock Mini Storage

Key Lock Prime Storage LLC

Robert J. Moser, Robert C. Morgan and Herbert Morgan

Refinance

5,100,000

Loan

MC-Five Mile

Cinema Place

1069 B Street, LLC

Shaoul Levy

Refinance

5,000,000

Loan

JLC

Park 2000 Mini Storage

Park 2000 I, LLC

Johnny A. Ribeiro, Jr. and LoraLee Ribeiro

Refinance

5,000,000

216,213

Loan

MC-Five Mile

800 Wilcrest Drive

Mitterhofer@Wilcrest, LLC

Giancarlo Mitterhofer and Wendy Velez

Refinance

4,600,000

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

Caprealty 13-Bristol, L.L.C. and New Haven-Meadowbrook Associates Limited Partnership

David H. Lee

Refinance

4,500,000

60.01

Property

Meadowbrook Shopping Center

60.02

Property

Volunteer Crossing Shopping Center

Loan

MC-Five Mile

Holiday Inn Express, Muncie

Muncie Hotel Owner, LLC

Julie A. Dumon Trust Dated March 24, 2006 and Graham Hershman

Acquisition

4,500,000

1,932,001

Loan

MC-Five Mile

1122 Milledge Street

Milledge Equities, LLC

Shraga F. Schorr

Acquisition

4,350,000

1,793,055

Loan

MC-Five Mile

Broadway Festival Shopping Center

Shopping Center BF, LLC

Catherine Patel

Refinance

4,085,000

183,478

Loan

JLC

257 West 17th Street

257 Associates Borrower LLC

World-Wide Holdings Corporation

Refinance

4,000,000

Loan

MC-Five Mile

La Plaza Apartments

Holste Group, L.L.C.

Randall J. Holste and Janet Holste Cheetham

Refinance

4,000,000

Loan

MC-Five Mile

Gibson & Heritage MHCs

Gibson Mobile Home Estates, Inc. and Heritage Mobile Home Village, Inc.

Gus Gibson, Jr.

Refinance

3,800,000

Loan

MC-Five Mile

Timbers of Keegans Bayou

Chitratrangi Limited Partnership

Chowdary Yalamanchili

Refinance

3,750,000

482,295

Loan

CGMRC

Gappie Plaza

Next Bronzeville, LLC

Andrew S. Hochberg, Marc J. Blum, and Robert Caplin

Refinance

3,650,000

Loan

MC-Five Mile

Forest View Apartments

Forest View United, LLC

Aaron Kurlansky and Ramon M. Corona

Acquisition

3,500,000

1,469,627

Loan

MC-Five Mile

Joyner Crossing

Joyners Crossing, LLC

William T. Barnett

Refinance

3,500,000

13,615

Loan

RMF

Summerwood Self Storage

RG Self Storage, LLLP

Richard A. Graham, Jr.

Refinance

3,400,000

83,464

Loan

JLC

Moores Mill Village Apartments

2453 Coronet, LLC

Nicholas R. Halaris and John R. Young

Refinance

3,400,000

Loan

MC-Five Mile

Archer Plaza

Shopping Center AC, LLC

Catherine Patel

Refinance

3,300,000

Loan

CGMRC

Amsdell Madison Square Self Storage FL

Amsdell Storage Ventures XVI, LLC

Robert J. Amsdell and Barry L. Amsdell

Acquisition

3,150,000

1,133,604

Loan

RMF

Timber Run Apartments

13000 Woodforest LLC

Chad Doty, Ed Barriskill and Dan Chamberlain

Acquisition

3,100,000

1,190,672

Loan

CGMRC

Amsdell Great American Storage IL

Amsdell Storage Ventures XIV, LLC

Robert J. Amsdell and Barry L. Amsdell

Acquisition

2,450,000

1,160,131

Loan

RMF

Gandy Shoppes

GS Center LLC

Daniel Halberstein

Acquisition

2,418,750

979,677

E-24

GSMS 2013-GCJ16 Annex A


Control	Loan /		Mortgage								Principal Equity
Number	Property Flag	Footnotes	Loan Seller	Property Name	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves	Distribution	Other Uses	Total Uses	Lockbox
1	Loan	8	GSMC	Windsor Court New Orleans	0	73,000,000	38,232,756	0	808,639	425,613	33,532,992	0	73,000,000	Hard
2	Loan	9, 10	CGMRC	Miracle Mile Shops	0	580,000,000	551,424,876	0	2,575,263	1,981,705	24,018,156	0	580,000,000	Hard
3	Loan	11, 12	JLC	Matrix MHC Portfolio	19,141,258	183,279,094	8,488,742	165,000,000	4,440,352	5,350,000	0	0	183,279,094	Soft
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	60,000,000	21,732,655	0	817,559	6,266,050	31,183,736	0	60,000,000	Soft
5	Loan	13, 15, 16, 17	RMF	Walpole Shopping Mall	0	74,583,527	72,864,408	0	442,185	1,153,434	0	123,500	74,583,527	Hard
6	Loan	13, 18	MC-Five Mile	Regency Portfolio	0	43,800,000	35,284,604	0	1,860,999	498,016	6,156,381	0	43,800,000	Hard
6.01	Property			Prestonsburg Village
6.02	Property			Jackson Park
6.03	Property			River Creek Village
6.04	Property			Oak Station
6.05	Property			Village Center
6.06	Property			Twin County Plaza
6.07	Property			Jackson Square
6.08	Property			Flint River Plaza
6.09	Property			Country Roads
6.10	Property			Village Square
6.11	Property			T&C Center
6.12	Property	13		Green Acres
6.13	Property	13		Vancleave Center
6.14	Property	13		Quitman Center
7	Loan		JLC	Shadow Mountain Marketplace	0	44,006,706	42,458,855	0	411,501	1,136,350	0	0	44,006,706	Hard
8	Loan	19	GSMC	1245 16th Street	0	37,000,000	30,535,279	0	475,878	184,759	5,804,083	0	37,000,000	Hard
9	Loan	13, 20, 21	JLC	Walnut Creek Marriott	0	40,355,000	28,285,885	0	3,426,080	8,643,035	0	0	40,355,000	Hard
10	Loan	22	MC-Five Mile	University Tower	0	27,000,000	19,594,064	0	329,658	5,088,735	1,987,543	0	27,000,000	Springing
11	Loan	23	RMF	Olympia Development Walgreens Portfolio	0	22,730,000	18,569,029	0	299,194	0	76,070	3,785,707	22,730,000	Hard
11.01	Property			Walgreens - Sarasota, FL
11.02	Property			Walgreens - Bradenton, FL
11.03	Property			Walgreens - Lawrenceville, GA
11.04	Property			Walgreens - Merritt Island, FL
11.05	Property			Walgreens - Seminole, FL
12	Loan		JLC	8670 Wilshire	0	25,000,000	13,761,335	0	546,553	356,620	10,335,492	0	25,000,000	Hard
13	Loan	24, 25	JLC	Mariner’s Landing and 2401 Bert	360,000	25,900,131	9,377,578	15,270,744	1,029,013	222,797	0	0	25,900,131	Hard
13.01	Property			Mariner’s Landing
13.02	Property			2401 Bert Drive
14	Loan	13	MC-Five Mile	Yamal Yidios Multifamily Portfolio	0	32,462,829	0	29,978,422	770,258	1,714,148	0	0	32,462,829	Springing
14.01	Property	13		Kirkwood Landing Apartments
14.02	Property			Valencia at Spring Branch
14.03	Property			The Forest Apartments
14.04	Property			Pine Creek Apartments
15	Loan		CGMRC	McAllister Plaza	230,000	19,840,846	18,031,113	0	124,133	1,454,310	0	231,290	19,840,846	Hard
16	Loan		RMF	Parkway and Parkgreen on Bellaire	0	22,401,835	0	21,500,000	464,931	436,904	0	0	22,401,835	Springing
17	Loan		JLC	The Portland Paramount Hotel	0	16,000,000	9,575,272	0	298,215	209,400	5,917,113	0	16,000,000	Springing
18	Loan		JLC	Monterra Apartments	0	15,600,000	13,919,911	0	416,245	60,000	1,203,844	0	15,600,000	None
19	Loan		JLC	Sail Pointe Apartments	0	14,750,000	11,636,409	0	660,000	251,152	2,202,439	0	14,750,000	Soft Springing
20	Loan		RMF	Villages on the River	0	20,723,632	0	20,200,000	486,113	37,519	0	0	20,723,632	Springing
21	Loan		RMF	The Brittany	0	14,100,000	8,236,638	0	364,376	1,548,277	3,950,708	0	14,100,000	Springing
22	Loan		JLC	Hilton Greenville	0	19,322,882	0	16,768,931	715,494	1,838,458	0	0	19,322,882	Hard
23	Loan	13	GSMC	Wal-Mart Shadow Anchored Midwest Portfolio	0	17,021,079	0	16,626,955	191,579	202,545	0	0	17,021,079	Hard
23.01	Property			Evans Mills Shopping Center
23.02	Property	13		Oak Grove Shopping Center
23.03	Property			Salem Shopping Center
23.04	Property			Marion Shopping Center
24	Loan		RMF	Candlewood	0	12,815,000	6,006,047	0	364,666	1,065,117	5,379,169	0	12,815,000	Springing
25	Loan	26, 27	RMF	Related Home Depot	0	27,000,000	7,757,462	0	726,639	0	18,515,900	0	27,000,000	Hard
26	Loan		JLC	Oaks at Holcomb Bridge	0	17,196,960	0	15,350,000	808,322	1,038,638	0	0	17,196,960	Soft
27	Loan		JLC	Sanctuary at Winterlakes Apartments	0	12,800,000	11,530,382	0	542,728	195,982	530,909	0	12,800,000	Soft Springing
28	Loan		JLC	The Camp	0	12,000,000	8,229,488	0	129,845	58,518	3,582,149	0	12,000,000	None
29	Loan		JLC	Park 41 Evansville	0	12,000,000	8,464,535	0	1,775,948	1,239,192	520,325	0	12,000,000	Soft
30	Loan		GSMC	Bella Apartments	0	11,750,000	5,843,413	0	308,080	50,123	5,548,384	0	11,750,000	Springing
31	Loan		JLC	5607-5625 Baum Boulevard	0	13,347,063	11,731,652	0	1,107,247	508,164	0	0	13,347,063	Hard

E-25

GSMS 2013-GCJ16 Annex A


Control	Loan /		Mortgage								Principal Equity
Number	Property Flag	Footnotes	Loan Seller	Property Name	Other Sources	Total Sources	Loan Payoff	Purchase Price	Closing Costs	Reserves	Distribution	Other Uses	Total Uses	Lockbox
32	Loan	28, 29	JLC	Ball State Portfolio	0	17,087,357	0	15,800,000	939,857	347,500	0	0	17,087,357	Soft
33	Loan	13	MC-Five Mile	Sheraton Four Points Hotel O’Hare	0	15,810,934	0	12,676,244	331,458	2,803,232	0	0	15,810,934	Hard
34	Loan		JLC	Village Manor	0	10,700,000	10,293,857	0	214,153	65,218	126,772	0	10,700,000	Soft
35	Loan		JLC	Northlake Square SC	0	10,527,548	7,828,484	0	383,736	2,315,329	0	0	10,527,548	None
36	Loan	30	GSMC	Wal-Mart Shadow Anchored Southeast Portfolio	0	13,050,542	0	12,677,252	180,831	192,458	0	0	13,050,542	Hard
36.01	Property			Salisbury Shopping Center
36.02	Property			Brewton Shopping Center
36.03	Property			Selma Shopping Center
36.04	Property			Dillon Shopping Center
37	Loan		GSMC	Sweetwater Apartments	0	12,395,272	0	12,025,000	199,460	170,812	0	0	12,395,272	None
38	Loan		MC-Five Mile	Saddleback MHC Portfolio	60,000	9,940,414	8,825,208	0	280,979	828,727	0	5,500	9,940,414	Soft
38.01	Property			Countryside Estates MHP (Hays, KS)
38.02	Property			Prairie Village MHP (Salina, KS)
38.03	Property			Cedar Creek MHP (Salina, KS)
38.04	Property			West Cloud MHP (Salina, KS)
39	Loan	13	GSMC	Wal-Mart Shadow Anchored Central Portfolio	0	11,288,019	0	10,787,275	179,668	321,076	0	0	11,288,019	Hard
39.01	Property			Pryor Shopping Center
39.02	Property	31		Malvern Shopping Center
39.03	Property			Cortez Shopping Center
39.04	Property	13		Enid Shopping Center
40	Loan		GSMC	Self Storage Plus Manassas	0	8,000,000	5,333,810	0	203,654	49,867	2,412,669	0	8,000,000	None
41	Loan		RMF	Randolph Park	0	7,990,000	5,411,824	0	245,847	954,937	1,377,392	0	7,990,000	Springing
42	Loan	13	RMF	Fairfield Inn & Suites	0	8,244,383	7,945,158	0	211,723	87,502	0	0	8,244,383	Hard
43	Loan		MC-Five Mile	Fairfield Inn, Ann Arbor	0	10,906,267	0	8,000,000	458,863	2,447,404	0	0	10,906,267	Hard
44	Loan		GSMC	Summervale Apartments	0	10,423,726	0	9,920,000	56,950	446,776	0	0	10,423,726	None
45	Loan		GSMC	McDonough Marketplace	0	7,275,000	4,925,115	0	142,914	6,615	2,200,356	0	7,275,000	None
46	Loan		JLC	Plaza Vegas Business Park	0	7,514,082	6,937,230	0	141,805	435,046	0	0	7,514,082	Springing
47	Loan	32	MC-Five Mile	Capitol View	0	7,177,405	6,946,220	0	166,968	64,217	0	0	7,177,405	Hard
48	Loan		MC-Five Mile	Prestonwood Apartments	0	6,750,000	5,101,461	0	275,071	153,766	1,219,702	0	6,750,000	Soft
49	Loan		JLC	University Garden Apartments	0	9,998,741	0	8,750,000	469,091	779,650	0	0	9,998,741	Soft
50	Loan	13, 33	GSMC	Mozzo Apartments	0	6,400,000	4,473,708	0	153,831	0	1,772,461	0	6,400,000	None
51	Loan		CGMRC	Urbane Apartment Portfolio	50,000	5,450,000	5,130,238	0	30,362	50,483	12,628	226,290	5,450,000	Springing
51.01	Property			Urbane on Center
51.02	Property			Urbane on Crooks South
51.03	Property			Urbane on Breckenridge
51.04	Property			Urbane on Catalpa
52	Loan	34	JLC	215 Ohio Street	0	5,300,000	3,020,833	0	410,263	613,719	1,255,185	0	5,300,000	Hard
53	Loan		GSMC	Norton Commons	0	7,023,827	0	6,910,000	113,827	0	0	0	7,023,827	None
54	Loan		MC-Five Mile	Westridge Business Center	0	5,176,962	3,098,255	0	1,927,699	151,008	0	0	5,176,962	Hard
55	Loan		MC-Five Mile	Shops at Memorial Heights	0	5,138,000	2,955,174	0	152,971	88,067	1,941,789	0	5,138,000	Springing
56	Loan	13	RMF	Key Lock Mini Storage	0	5,100,000	2,737,169	0	170,194	443,884	1,748,753	0	5,100,000	Springing
57	Loan	35	MC-Five Mile	Cinema Place	0	5,000,000	4,149,759	0	216,995	132,671	470,761	29,814	5,000,000	Hard
58	Loan		JLC	Park 2000 Mini Storage	0	5,216,213	4,752,313	0	128,839	335,061	0	0	5,216,213	Springing
59	Loan		MC-Five Mile	800 Wilcrest Drive	0	4,600,000	3,404,800	0	130,488	623,533	441,179	0	4,600,000	Springing
60	Loan	13	MC-Five Mile	Meadowbrook & Volunteer Crossing	0	4,500,000	1,711,527	0	178,705	250,418	2,359,350	0	4,500,000	Hard
60.01	Property	13		Meadowbrook Shopping Center
60.02	Property	13		Volunteer Crossing Shopping Center
61	Loan		MC-Five Mile	Holiday Inn Express, Muncie	0	6,432,001	0	4,954,703	253,329	1,223,969	0	0	6,432,001	Hard
62	Loan		MC-Five Mile	1122 Milledge Street	0	6,143,055	0	5,814,000	189,234	139,821	0	0	6,143,055	Hard
63	Loan		MC-Five Mile	Broadway Festival Shopping Center	0	4,268,478	4,107,570	0	104,921	55,987	0	0	4,268,478	Hard
64	Loan		JLC	257 West 17th Street	0	4,000,000	1,307,383	0	253,406	213,062	2,226,148	0	4,000,000	Hard
65	Loan		MC-Five Mile	La Plaza Apartments	0	4,000,000	2,222,444	0	191,089	187,437	1,399,030	0	4,000,000	Springing
66	Loan		MC-Five Mile	Gibson & Heritage MHCs	0	3,800,000	3,089,891	0	151,384	15,003	543,723	0	3,800,000	Soft
67	Loan		MC-Five Mile	Timbers of Keegans Bayou	0	4,232,295	3,845,061	0	196,742	190,491	0	0	4,232,295	Soft
68	Loan		CGMRC	Gappie Plaza	37,500	3,687,500	2,741,190	0	24,723	34,390	756,353	130,844	3,687,500	Hard
69	Loan		MC-Five Mile	Forest View Apartments	0	4,969,627	0	4,600,717	184,724	184,186	0	0	4,969,627	Springing
70	Loan		MC-Five Mile	Joyner Crossing	0	3,513,615	3,361,163	0	111,257	41,195	0	0	3,513,615	Springing
71	Loan		RMF	Summerwood Self Storage	0	3,483,464	3,270,909	0	114,397	98,158	0	0	3,483,464	Springing
72	Loan		JLC	Moores Mill Village Apartments	0	3,400,000	2,155,711	0	241,011	68,438	934,841	0	3,400,000	Soft
73	Loan		MC-Five Mile	Archer Plaza	0	3,300,000	2,844,798	0	89,803	67,858	297,541	0	3,300,000	Hard
74	Loan		CGMRC	Amsdell Madison Square Self Storage FL	210,476	4,494,080	0	4,200,000	50,744	167,525	0	75,812	4,494,080	Springing
75	Loan		RMF	Timber Run Apartments	0	4,290,672	0	3,875,000	168,057	247,616	0	0	4,290,672	Springing
76	Loan		CGMRC	Amsdell Great American Storage IL	49,375	3,659,506	0	3,425,000	19,439	161,690	0	53,377	3,659,506	Springing
77	Loan		RMF	Gandy Shoppes	0	3,398,427	0	3,225,000	140,657	32,770	0	0	3,398,427	Hard

E-26

GSMS 2013-GCJ16 Annex A

Control

Loan /

Mortgage

Cash

Cash Management

Ground

Ground Lease

Annual Ground

Cut-off Date

Number

Property Flag

Footnotes

Loan Seller

Property Name

Management

Triggers

Lease Y/N

Expiration Date

Lease Payment ($)

B Note Balance ($)

Loan

GSMC

Windsor Court New Orleans

In Place

(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

Loan

9, 10

CGMRC

Miracle Mile Shops

In Place

(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

Loan

11, 12

JLC

Matrix MHC Portfolio

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.90%

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

Loan

13, 14

RMF

The Gates at Manhasset

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

Springing

(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.

Loan

13, 18

MC-Five Mile

Regency Portfolio

Springing

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

6.01

Property

Prestonsburg Village

6.02

Property

Jackson Park

6.03

Property

River Creek Village

6.04

Property

Oak Station

6.05

Property

Village Center

6.06

Property

Twin County Plaza

6.07

Property

Jackson Square

6.08

Property

Flint River Plaza

6.09

Property

Country Roads

6.10

Property

Village Square

6.11

Property

T&C Center

6.12

Property

Green Acres

6.13

Property

Vancleave Center

6.14

Property

Quitman Center

Loan

JLC

Shadow Mountain Marketplace

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.95%, (iii) the occurrence of a Lease Sweep Period

Loan

GSMC

1245 16th Street

Springing

(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

Loan

13, 20, 21

JLC

Walnut Creek Marriott

In Place

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.50%, (iii) currently triggered until PIP work is complete

Loan

MC-Five Mile

University Tower

Springing

(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

Loan

RMF

Olympia Development Walgreens Portfolio

Springing

(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

11.01

Property

Walgreens - Sarasota, FL

11.02

Property

Walgreens - Bradenton, FL

11.03

Property

Walgreens - Lawrenceville, GA

11.04

Property

Walgreens - Merritt Island, FL

11.05

Property

Walgreens - Seminole, FL

Loan

JLC

8670 Wilshire

In Place

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.00x

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

In Place

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x

13.01

Property

Mariner’s Landing

13.02

Property

2401 Bert Drive

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

Springing

(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

14.01

Property

Kirkwood Landing Apartments

14.02

Property

Valencia at Spring Branch

14.03

Property

The Forest Apartments

14.04

Property

Pine Creek Apartments

Loan

CGMRC

McAllister Plaza

Springing

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

Loan

RMF

Parkway and Parkgreen on Bellaire

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

JLC

The Portland Paramount Hotel

Springing

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

Loan

JLC

Monterra Apartments

None

NAP

Loan

JLC

Sail Pointe Apartments

Springing

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

Loan

RMF

Villages on the River

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

RMF

The Brittany

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Guarantor or Manager, (iii) DSCR is less than 1.15x

Loan

JLC

Hilton Greenville

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.0%

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

Springing

(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

23.01

Property

Evans Mills Shopping Center

23.02

Property

Oak Grove Shopping Center

23.03

Property

Salem Shopping Center

23.04

Property

Marion Shopping Center

Loan

RMF

Candlewood

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Guarantor or Manager, (iii) DSCR is less than 1.15x

Loan

26, 27

RMF

Related Home Depot

Springing

(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

Loan

JLC

Oaks at Holcomb Bridge

Springing

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

Loan

JLC

Sanctuary at Winterlakes Apartments

Springing

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

Loan

JLC

The Camp

None

NAP

Loan

JLC

Park 41 Evansville

Springing

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

Loan

GSMC

Bella Apartments

Springing

(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

Loan

JLC

5607-5625 Baum Boulevard

In Place

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x

E-27

GSMS 2013-GCJ16 Annex A

Control

Loan /

Mortgage

Cash

Cash Management

Ground

Ground Lease

Annual Ground

Cut-off Date

Number

Property Flag

Footnotes

Loan Seller

Property Name

Management

Triggers

Lease Y/N

Expiration Date

Lease Payment ($)

B Note Balance ($)

Loan

28, 29

JLC

Ball State Portfolio

In Place

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

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

Springing

(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

Loan

JLC

Village Manor

Springing

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

Loan

JLC

Northlake Square SC

None

NAP

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

Springing

(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

36.01

Property

Salisbury Shopping Center

36.02

Property

Brewton Shopping Center

36.03

Property

Selma Shopping Center

36.04

Property

Dillon Shopping Center

Loan

GSMC

Sweetwater Apartments

None

(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

Loan

MC-Five Mile

Saddleback MHC Portfolio

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Debt Yield is less than 9.25%

38.01

Property

Countryside Estates MHP (Hays, KS)

38.02

Property

Prairie Village MHP (Salina, KS)

38.03

Property

Cedar Creek MHP (Salina, KS)

38.04

Property

West Cloud MHP (Salina, KS)

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

Springing

39.01

Property

Pryor Shopping Center

39.02

Property

Malvern Shopping Center

39.03

Property

Cortez Shopping Center

39.04

Property

Enid Shopping Center

Loan

GSMC

Self Storage Plus Manassas

None

(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

Loan

RMF

Randolph Park

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Guarantor or Manager, (iii) DSCR is less than 1.15x

Loan

RMF

Fairfield Inn & Suites

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

Springing

(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

Loan

GSMC

Summervale Apartments

None

(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

Loan

GSMC

McDonough Marketplace

None

(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

Loan

JLC

Plaza Vegas Business Park

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%

Loan

MC-Five Mile

Capitol View

Springing

(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

Loan

MC-Five Mile

Prestonwood Apartments

Springing

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

Loan

JLC

University Garden Apartments

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%

Loan

13, 33

GSMC

Mozzo Apartments

None

(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

Loan

CGMRC

Urbane Apartment Portfolio

Springing

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

51.01

Property

Urbane on Center

51.02

Property

Urbane on Crooks South

51.03

Property

Urbane on Breckenridge

51.04

Property

Urbane on Catalpa

Loan

JLC

215 Ohio Street

In Place

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

Loan

GSMC

Norton Commons

None

(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

Loan

MC-Five Mile

Westridge Business Center

Springing

(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

Loan

MC-Five Mile

Shops at Memorial Heights

Springing

(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

Loan

RMF

Key Lock Mini Storage

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

MC-Five Mile

Cinema Place

Springing

(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

Loan

JLC

Park 2000 Mini Storage

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%

Loan

MC-Five Mile

800 Wilcrest Drive

Springing

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

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

Springing

(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

60.01

Property

Meadowbrook Shopping Center

60.02

Property

Volunteer Crossing Shopping Center

Loan

MC-Five Mile

Holiday Inn Express, Muncie

Springing

(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

Loan

MC-Five Mile

1122 Milledge Street

Springing

(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

Loan

MC-Five Mile

Broadway Festival Shopping Center

Springing

(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

Loan

JLC

257 West 17th Street

In Place

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25%, (iii) the occurrence of a Lease Sweep Period

Loan

MC-Five Mile

La Plaza Apartments

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 9.0%

Loan

MC-Five Mile

Gibson & Heritage MHCs

Springing

(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

Loan

MC-Five Mile

Timbers of Keegans Bayou

Springing

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

Loan

CGMRC

Gappie Plaza

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Specified Tenant Trigger Period

Loan

MC-Five Mile

Forest View Apartments

Springing

(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 9.0%

Loan

MC-Five Mile

Joyner Crossing

Springing

(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

Loan

RMF

Summerwood Self Storage

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

JLC

Moores Mill Village Apartments

Springing

(i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%

Loan

MC-Five Mile

Archer Plaza

Springing

(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

Loan

CGMRC

Amsdell Madison Square Self Storage FL

Springing

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

Loan

RMF

Timber Run Apartments

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

Loan

CGMRC

Amsdell Great American Storage IL

Springing

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

Loan

RMF

Gandy Shoppes

Springing

(i) the occurrence of an Event of Default, (ii) Bankruptcy action of the Borrower, Guarantor or Manager, (iii) DSCR is less than 1.20x

E-28

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

Loan

GSMC

Windsor Court New Orleans

Yes

Loan

9, 10

CGMRC

Miracle Mile Shops

Yes

Loan

11, 12

JLC

Matrix MHC Portfolio

15,000,000

12.59950%

Yes

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

Loan

13, 14

RMF

The Gates at Manhasset

Yes

Loan

13, 15, 16, 17

RMF

Walpole Shopping Mall

10,000,000

10.00000%

Yes

Loan

13, 18

MC-Five Mile

Regency Portfolio

Yes

6.01

Property

Prestonsburg Village

Yes

6.01

6.02

Property

Jackson Park

Yes

6.02

6.03

Property

River Creek Village

Yes

6.03

6.04

Property

Oak Station

Yes

6.04

6.05

Property

Village Center

Yes

6.05

6.06

Property

Twin County Plaza

Yes

6.06

6.07

Property

Jackson Square

Yes

6.07

6.08

Property

Flint River Plaza

Yes

6.08

6.09

Property

Country Roads

Yes

6.09

6.10

Property

Village Square

Yes

6.10

6.11

Property

T&C Center

Yes

6.11

6.12

Property

Green Acres

Yes

6.12

6.13

Property

Vancleave Center

Yes

6.13

6.14

Property

Quitman Center

Yes

6.14

Loan

JLC

Shadow Mountain Marketplace

Yes

Loan

GSMC

1245 16th Street

Yes

Loan

13, 20, 21

JLC

Walnut Creek Marriott

8,000,000

13.00000%

Yes

Loan

MC-Five Mile

University Tower

Yes

Loan

RMF

Olympia Development Walgreens Portfolio

Yes

11.01

Property

Walgreens - Sarasota, FL

Yes

11.01

11.02

Property

Walgreens - Bradenton, FL

Yes

11.02

11.03

Property

Walgreens - Lawrenceville, GA

Yes

11.03

11.04

Property

Walgreens - Merritt Island, FL

Yes

11.04

11.05

Property

Walgreens - Seminole, FL

Yes

11.05

Loan

JLC

8670 Wilshire

2,500,000

6.08900%

Yes

Loan

24, 25

JLC

Mariner’s Landing and 2401 Bert

1,493,864

11.17701588%

Yes

13.01

Property

Mariner’s Landing

Yes

13.01

13.02

Property

2401 Bert Drive

Yes

13.02

Loan

MC-Five Mile

Yamal Yidios Multifamily Portfolio

Yes

14.01

Property

Kirkwood Landing Apartments

Yes

14.01

14.02

Property

Valencia at Spring Branch

Yes

14.02

14.03

Property

The Forest Apartments

Yes

14.03

14.04

Property

Pine Creek Apartments

Yes

14.04

Loan

CGMRC

McAllister Plaza

Yes

Loan

RMF

Parkway and Parkgreen on Bellaire

Yes

Loan

JLC

The Portland Paramount Hotel

Yes

Loan

JLC

Monterra Apartments

Yes

Loan

JLC

Sail Pointe Apartments

Yes

Loan

RMF

Villages on the River

Yes

Loan

RMF

The Brittany

Yes

Loan

JLC

Hilton Greenville

Yes

Loan

GSMC

Wal-Mart Shadow Anchored Midwest Portfolio

Yes

23.01

Property

Evans Mills Shopping Center

Yes

23.01

23.02

Property

Oak Grove Shopping Center

Yes

23.02

23.03

Property

Salem Shopping Center

Yes

23.03

23.04

Property

Marion Shopping Center

Yes

23.04

Loan

RMF

Candlewood

Yes

Loan

26, 27

RMF

Related Home Depot

Yes

Loan

JLC

Oaks at Holcomb Bridge

Yes

Loan

JLC

Sanctuary at Winterlakes Apartments

800,000

6.10700%

Yes

Loan

JLC

The Camp

Yes

Loan

JLC

Park 41 Evansville

Yes

Loan

GSMC

Bella Apartments

Yes

Loan

JLC

5607-5625 Baum Boulevard

1,300,000

6.20500%

Yes

E-29

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

Loan

28, 29

JLC

Ball State Portfolio

2,700,000

13.00000%

Yes

Loan

MC-Five Mile

Sheraton Four Points Hotel O’Hare

Yes

Loan

JLC

Village Manor

Yes

Loan

JLC

Northlake Square SC

Yes

Loan

GSMC

Wal-Mart Shadow Anchored Southeast Portfolio

Yes

36.01

Property

Salisbury Shopping Center

Yes

36.01

36.02

Property

Brewton Shopping Center

Yes

36.02

36.03

Property

Selma Shopping Center

Yes

36.03

36.04

Property

Dillon Shopping Center

Yes

36.04

Loan

GSMC

Sweetwater Apartments

Yes

Loan

MC-Five Mile

Saddleback MHC Portfolio

Yes

38.01

Property

Countryside Estates MHP (Hays, KS)

Yes

38.01

38.02

Property

Prairie Village MHP (Salina, KS)

Yes

38.02

38.03

Property

Cedar Creek MHP (Salina, KS)

Yes

38.03

38.04

Property

West Cloud MHP (Salina, KS)

Yes

38.04

Loan

GSMC

Wal-Mart Shadow Anchored Central Portfolio

Yes

39.01

Property

Pryor Shopping Center

Yes

39.01

39.02

Property

Malvern Shopping Center

Yes

39.02

39.03

Property

Cortez Shopping Center

Yes

39.03

39.04

Property

Enid Shopping Center

Yes

39.04

Loan

GSMC

Self Storage Plus Manassas

Yes

Loan

RMF

Randolph Park

Yes

Loan

RMF

Fairfield Inn & Suites

Yes

Loan

MC-Five Mile

Fairfield Inn, Ann Arbor

Yes

Loan

GSMC

Summervale Apartments

Yes

Loan

GSMC

McDonough Marketplace

Yes

Loan

JLC

Plaza Vegas Business Park

Yes

Loan

MC-Five Mile

Capitol View

Yes

Loan

MC-Five Mile

Prestonwood Apartments

Yes

Loan

JLC

University Garden Apartments

Yes

Loan

13, 33

GSMC

Mozzo Apartments

Yes

Loan

CGMRC

Urbane Apartment Portfolio

Yes

51.01

Property

Urbane on Center

Yes

51.01

51.02

Property

Urbane on Crooks South

Yes

51.02

51.03

Property

Urbane on Breckenridge

Yes

51.03

51.04

Property

Urbane on Catalpa

Yes

51.04

Loan

JLC

215 Ohio Street

Yes

Loan

GSMC

Norton Commons

Yes

Loan

MC-Five Mile

Westridge Business Center

Yes

Loan

MC-Five Mile

Shops at Memorial Heights

Yes

Loan

RMF

Key Lock Mini Storage

Yes

Loan

MC-Five Mile

Cinema Place

Yes

Loan

JLC

Park 2000 Mini Storage

Yes

Loan

MC-Five Mile

800 Wilcrest Drive

Yes

Loan

MC-Five Mile

Meadowbrook & Volunteer Crossing

Yes

60.01

Property

Meadowbrook Shopping Center

Yes

60.01

60.02

Property

Volunteer Crossing Shopping Center

Yes

60.02

Loan

MC-Five Mile

Holiday Inn Express, Muncie

Yes

Loan

MC-Five Mile

1122 Milledge Street

Yes

Loan

MC-Five Mile

Broadway Festival Shopping Center

Yes

Loan

JLC

257 West 17th Street

Yes

Loan

MC-Five Mile

La Plaza Apartments

Yes

Loan

MC-Five Mile

Gibson & Heritage MHCs

Yes

Loan

MC-Five Mile

Timbers of Keegans Bayou

Yes

Loan

CGMRC

Gappie Plaza

Yes

Loan

MC-Five Mile

Forest View Apartments

Yes

Loan

MC-Five Mile

Joyner Crossing

Yes

Loan

RMF

Summerwood Self Storage

Yes

Loan

JLC

Moores Mill Village Apartments

Yes

Loan

MC-Five Mile

Archer Plaza

Yes

Loan

CGMRC

Amsdell Madison Square Self Storage FL

Yes

Loan

RMF

Timber Run Apartments

Yes

Loan

CGMRC

Amsdell Great American Storage IL

Yes

Loan

RMF

Gandy Shoppes

Yes

E-30

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, was 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 prospectus supplement, 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 prospectus supplement 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)	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.

(16)	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.

(17)	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.

(18)	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.

E-31


(19)	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.

(20)	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 prospectus supplement for the related amortization schedules.

(21)	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%.

(22)	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).

(23)	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%.

(24)	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 prospectus supplement for the related amortization schedules.

(25)	The borrower does not report cash flows on a property by property basis. Reporting is done at the portfolio level.

(26)	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.

(27)	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.

(28)	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.

(29)	At origination, a $200,000 debt service reserve was escrowed for the mezzanine loan which is not held at the mortgage level.

(30)	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.

(31)	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.

(32)	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.

(33)	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.

(34)	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.

(35)	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.

E-32

GS Mortgage Securities Corp Ii FWPFree writing prospectus